Company registration number 09356456 (England and Wales)
HGM RESTAURANTS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
HGM RESTAURANTS LIMITED
COMPANY INFORMATION
Director
Mr D Gordon
Company number
09356456
Registered office
14 Cedars Avenue
Rickmansworth
Hertfordshire
WD3 7AN
Auditor
Griffiths Marshall
4th Floor
Llanthony Warehouse
The Docks
Gloucester
Gloucestershire
GL1 2EH
HGM RESTAURANTS LIMITED
CONTENTS
Page
Strategic report
1 - 3
Director's report
4 - 5
Independent auditor's report
6 - 8
Profit and loss account
9
Statement of comprehensive income
10
Balance sheet
11
Statement of changes in equity
12
Statement of cash flows
13
Notes to the financial statements
14 - 26
HGM RESTAURANTS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -
The director presents the strategic report for the year ended 31 December 2025.
Review of the business
The company operates four McDonald's franchised restaurants in Buckinghamshire employing over 375 members of staff.
The Informal Eating Out (IEO) and Quick Service Restaurant (QSR) sectors continue to experience significant macroeconomic volatility. Key metrics, including food inflation and rising unemployment, have contributed to reduced guest counts across the sector. Despite these challenges, the business has remained resilient, supported by strong brand equity, a robust operating model and a clear strategic plan to navigate inflationary pressures and evolving consumer behaviour.
During the year, the company achieved growth in sales and cash flow through a combination of menu board price increases and a strong marketing calendar, with a continued focus on value and product innovation, including the launch of the Big Arch. Given the direct relationship between pricing strategy, the external environment and customer response, the business will continue to monitor this dynamic closely and evaluate how internal actions impact customer demand.
The financial position of the company remains stable, with net assets of £466k compared to £760k in 2024.
Key performance indicators
The company’s key performance indicators focus on measures that communicate overall financial performance and strength, including turnover and gross profit margin.
Sales for the year amounted to £17.39 million, representing an increase of £1.39m, approximately 8.7%, compared to 2024. On a like for like basis, sales have increased by approximately 1%. The increase in sales is primarily attributable to the acquisition of a new store during September 2025 and incremental price rises made within existing stores during the year.
Gross profit margin was 68.86%, compared to 67.69% in 2024, and is in line with management expectations.
HGM RESTAURANTS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Future Developments
Management, alongside the franchisor, McDonald’s, has outlined a series of key performance benchmarks to guide operational priorities and strategic decision-making throughout 2026. These benchmarks reflect a continued focus on sustainable gross profit margin growth, long-term value creation, and resilience against macroeconomic pressures.
The franchisor has introduced the NEXT initiative, a long-term strategy designed to support the next phase of growth and productivity, with the customer at its core. The ambition is to become the customer’s first choice on every occasion, achieved through redefining hospitality, expanding automated ordering, and enhancing the menu with new chicken and beverage products while improving the quality of existing offerings.
Revenue growth, coupled with improvements in gross profit margin, is expected to drive an increase in average restaurant cash flow during 2026 and beyond. This objective will be supported by pricing strategies, product mix optimisation, a strong marketing calendar and disciplined cost control.
Restaurant group sales growth is projected to increase by 3% to 5% through continued implementation of Revenue Growth Management (RGM) initiatives. Individual restaurant performance will vary depending on customer experience delivery, investment levels and broader macroeconomic conditions.
Gross profit margin is forecast to improve by approximately one percentage point year-on-year. RGM remains central to the long-term ambition of achieving gross margins in excess of 70% across the restaurant group.
The business continues to operate within a challenging macroeconomic environment and remains focused on proactively managing its cost base through disciplined financial oversight and operational efficiencies. Food and paper inflation is expected to remain elevated, increasing by 7% to 9% during 2026, driven primarily by volatility in beef markets and the financial impact of Extended Producer Responsibility (EPR) legislation. Labour costs are projected to rise modestly. The business will continue to invest in its workforce through upgraded workwear, enhanced employee support initiatives and strengthened management development programmes.
Digital engagement remains a critical driver of incremental sales growth and customer loyalty. The MyMcDonald’s Rewards programme continues to perform strongly, with digital customers now accounting for more than 20% of total sales. The business will prioritise further enhancements to digital channels to deepen customer engagement and increase the contribution from loyalty and delivery platforms.
The outlook for 2026 and beyond requires continued monitoring as the business navigates inflationary pressures, regulatory changes and evolving consumer and competitor behaviour. Despite these challenges, the strategic priority remains to deliver a consistently high quality customer experience while maintaining a compelling value proposition to protect and grow market share in an increasingly competitive environment.
Principal risks and uncertainties
The company operates in a highly competitive market where consumer behaviour directly impacts turnover and fluctuations in commodity prices affect profitability. Management continually evaluates risks with the aim of mitigating potential threats.
Economic Risk
The business is exposed to inflationary pressures, fluctuating consumer confidence and labour market conditions. Key risks include food inflation and rising unemployment, both of which may impact sales growth and cost structures. Geopolitical uncertainty continues to present challenges; however, management remains focused on cost control and operational efficiency.
Regulatory Risk
The business operations require compliance with a wide range of regulatory requirements, including health and safety, hygiene, employment law and licensing regulations. The introduction of Less Healthy Food and Drink (LHFD) advertising restrictions from January 2026 is expected to constrain market growth and may disproportionately impact the McDonald’s brand. Additionally, changes to Statutory Sick Pay and Business Rates present material risks.
HGM RESTAURANTS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
Supply Chain Risk
Food and paper inflation of 7% to 9%, along with distribution cost pressures, continue to pose risks. Volatility in beef markets and the impact of EPR legislation are key drivers. The business mitigates these risks through global sourcing, long-term supplier relationships and RGM strategies.
Consumer Behaviour Risk
Changes in consumer preferences within the IEO and QSR markets may adversely affect performance, although they may also create growth opportunities. The business responds through menu innovation, digital loyalty programmes and enhanced delivery offerings, supported by strict adherence to McDonald’s brand standards.
Competitor Risk
The QSR sector remains highly competitive with declining footfall across the market. Competitor pricing strategies, promotional activity, location and product innovation may impact performance. The business leverages strong brand equity, marketing campaigns and operational excellence to maintain its competitive position.
Mr D Gordon
Director
30 August 2026
HGM RESTAURANTS LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
The director presents his annual report and financial statements for the year ended 31 December 2025.
Principal activities
The principal activity of the company in the year under review was that of the operation of McDonald's franchised restaurants.
Results and dividends
The results for the year are set out page 9.
An interim dividend of £433,765 was paid in the period (2024 - £429,430). The director recommends that a final dividends of £61,400 be paid (2024 - £60,600).
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Mr D Gordon
Research and development
The company does not carry out any independent research and development. However the franchisor, McDonald's Restaurants Limited, carries out its own research and development on behalf of all franchisees. The company makes a contribution towards this through its existing payments to the franchisor.
Disabled persons
The company operates a policy of giving full & fair consideration to employment applications from disabled persons having regard for their aptitudes and abilities. We will support the career development and provide the appropriate training for employees who become disabled during their employment with the company.
Employee involvement
The company has a system for providing employees with information of concern to them . It also consults employees on a regular basis so that their views can be taken into account in making decisions affecting them. It regularly explains to employees the financial and economic factors affecting the performance of the company and makes them aware of the provision of training,career development and employment of disabled employees.
Our employees are fundamental to the delivery of our plan. We aim to be a responsible employer in our approach to pay and benefits our employees receive. The health, safety and wellbeing of our employees is one of our primary considerations in the way we do business.
Business relationships
The board of directors take into account the likely consequences of long-term decisions; build relationships with stakeholders; understand the impact of our operations on the communities within which we operate; and attribute importance to behaving as a responsible business.
Auditor
Griffiths Marshall are deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of director's responsibilities
The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
HGM RESTAURANTS LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
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 D Gordon
Director
30 July 2026
HGM RESTAURANTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HGM RESTAURANTS LIMITED
- 6 -
Opinion
We have audited the financial statements of HGM Restaurants Limited (the 'company') for the year ended 31 December 2025 which comprise the profit and loss account, 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:
give a true and fair view of the state of the company's affairs as at 31 December 2025 and of its profit 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.
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 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 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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is 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:
the information given in the 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 strategic report and the director's report have been prepared in accordance with applicable legal requirements.
HGM RESTAURANTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HGM RESTAURANTS LIMITED (CONTINUED)
- 7 -
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 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, or returns adequate for our audit have not been received from branches not visited by us; or
the 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.
Responsibilities of director
As explained more fully in the director's responsibilities statement, 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 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 company or to cease operations, or has no realistic alternative but to do so.
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.
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 gained an understanding of the legal and regulatory framework applicable to HGM Restaurants Limited and the industry in which it operates and, considered the risk of acts by Management and directors of HGM Restaurants Limited which were contrary to applicable laws and regulations, including fraud. These included but were not limited to compliance with the Companies Act 2006 and Employment Law. We made enquiries of the Directors to obtain further understanding of risks of non-compliance.
We focused on laws and regulations that could give rise to a material misstatement in the financial statements. Our tests included, but were not limited to:
• agreement of the financial statement disclosures to underlying supporting documentation;
• enquiries of management regarding known or suspected instances of non-compliance with laws and regulations;
• review of minutes of the Board meetings throughout the year; and
• obtaining an understanding of the control environment in place to prevent and detect irregularities.
Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that 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, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed 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 are to become aware of it.
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.
HGM RESTAURANTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HGM RESTAURANTS LIMITED (CONTINUED)
- 8 -
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.
Mr Greg Lewis (Senior Statutory Auditor)
For and on behalf of Griffiths Marshall, Statutory Auditor
Chartered Accountants
4th Floor
Llanthony Warehouse
The Docks
Gloucester
Gloucestershire
GL1 2EH
31 July 2026
HGM RESTAURANTS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
17,394,768
16,004,561
Cost of sales
(5,416,325)
(5,170,733)
Gross profit
11,978,443
10,833,828
Administrative expenses
(11,679,389)
(10,744,632)
Operating profit
6
299,054
89,196
Interest payable and similar expenses
8
(41,090)
(63,066)
Profit before taxation
257,964
26,130
Tax on profit
9
(57,173)
(1,145)
Profit for the financial year
200,791
24,985
The profit and loss account has been prepared on the basis that all operations are continuing operations.
HGM RESTAURANTS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
2025
2024
£
£
Profit for the year
200,791
24,985
Other comprehensive income
-
-
Total comprehensive income for the year
200,791
24,985
HGM RESTAURANTS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
12
716,303
776,782
Other intangible assets
12
86,907
62,097
Total intangible assets
803,210
838,879
Tangible assets
11
1,854,912
1,056,234
Investments
13
5,000
3,750
2,663,122
1,898,863
Current assets
Stocks
14
86,337
64,530
Debtors
15
212,985
139,882
Cash at bank and in hand
1,218,398
1,368,093
1,517,720
1,572,505
Creditors: amounts falling due within one year
17
(2,548,199)
(1,980,693)
Net current liabilities
(1,030,479)
(408,188)
Total assets less current liabilities
1,632,643
1,490,675
Creditors: amounts falling due after more than one year
16
(830,508)
(534,206)
Provisions for liabilities
Deferred tax liability
19
336,468
196,428
(336,468)
(196,428)
Net assets
465,667
760,041
Capital and reserves
Called up share capital
21
100
100
Profit and loss reserves
465,567
759,941
Total equity
465,667
760,041
The financial statements were approved and signed by the director and authorised for issue on 30 July 2026
Mr D Gordon
Director
Company registration number 09356456 (England and Wales)
HGM RESTAURANTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2024
100
1,224,985
1,225,085
Year ended 31 December 2024:
Profit and total comprehensive income
-
24,985
24,985
Dividends
10
-
(490,030)
(490,030)
Balance at 31 December 2024
100
759,940
760,040
Year ended 31 December 2025:
Profit and total comprehensive income
-
200,791
200,791
Dividends
10
-
(495,165)
(495,165)
Balance at 31 December 2025
100
465,567
465,667
HGM RESTAURANTS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
1,161,091
808,700
Interest paid
(41,090)
(63,066)
Income taxes paid
(82,867)
(5,300)
Net cash inflow from operating activities
1,037,134
740,334
Investing activities
Purchase of intangible assets
(30,000)
Purchase of tangible fixed assets
(1,166,253)
(90,831)
Purchase of investments
(1,250)
Net cash used in investing activities
(1,197,503)
(90,831)
Financing activities
Proceeds from new bank loans
1,000,000
Repayment of bank loans
(473,566)
(437,202)
Repayment of directors loan
(20,595)
(37,900)
Directors dividend paid
(61,400)
(60,600)
Additional dividends
(433,765)
(447,430)
Net cash generated from/(used in) financing activities
10,674
(983,132)
Net decrease in cash and cash equivalents
(149,695)
(333,629)
Cash and cash equivalents at beginning of year
1,368,093
1,701,722
Cash and cash equivalents at end of year
1,218,398
1,368,093
HGM RESTAURANTS LIMITED
STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
1
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
2
Accounting policies
Company information
HGM Restaurants Limited is a private company limited by shares incorporated in England and Wales. The registered office is 14 Cedars Avenue, Rickmansworth, Hertfordshire, WD3 7AN.
2.1
Accounting convention
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. The principal accounting policies adopted are set out below.
2.2
Going concern
The directors have considered the application of the going concern basis of accounting in doing so they have considered the period from the date of this report until 31 December 2027. The directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus, they continue to adopt the going concern basis of accounting in preparing the annual financial statements.true
2.3
Turnover
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 the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), 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.
2.4
Intangible fixed assets other than goodwill
Franchise rights & fees are initially recognised at cost and are subsequently measured at cost less accumulated amortisation and impairment losses.
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:
Franchise fees
20 years straight line
HGM RESTAURANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
2
Accounting policies
(Continued)
- 15 -
2.5
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 land and buildings
at varying rates on cost
Plant and equipment
at varying rates on cost
Fixtures and fittings
at varying rates on cost
Computers
at varying rates on cost
Motor vehicles
at varying rates on cost
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.
2.6
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
2.7
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted. If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
HGM RESTAURANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
2
Accounting policies
(Continued)
- 16 -
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
2.8
Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowances for obsolete and slow moving items.
2.9
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.
2.10
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.
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.
HGM RESTAURANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
2
Accounting policies
(Continued)
- 17 -
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.
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.
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.
HGM RESTAURANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
2
Accounting policies
(Continued)
- 18 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
2.11
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.
2.12
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.
2.13
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.
2.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
2.15
Leases
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.
HGM RESTAURANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
3
Turnover
An analysis of the company's turnover is as follows:
2025
2024
£
£
Turnover analysed by class of business
Food
17,060,987
15,835,686
Non product
206,847
160,523
Delivery fees
126,934
8,352
17,394,768
16,004,561
The whole of turnover is derived from the United Kingdom.
4
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
7,450
6,550
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Crew
374
386
Managers
13
12
Total
387
398
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
4,733,535
4,344,959
Social security costs
447,950
240,520
Pension costs
207,637
144,286
5,389,122
4,729,765
HGM RESTAURANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
6
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Depreciation of owned tangible fixed assets
367,575
430,929
(Profit)/loss on disposal of tangible fixed assets
-
9,945
Amortisation of intangible assets
65,669
65,294
Operating lease charges
1,888,249
1,930,197
7
Director's remuneration
2025
2024
£
£
Remuneration for qualifying services
15,601
16,042
Company pension contributions to defined contribution schemes
60,000
60,000
75,601
76,042
The directors are considered Key Management of the company for FRS102 disclosure purposes
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost
Interest on bank overdrafts and loans
41,090
63,066
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
(82,867)
82,867
Deferred tax
Origination and reversal of timing differences
140,040
(81,722)
Total tax charge
57,173
1,145
HGM RESTAURANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 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
257,964
26,130
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
64,491
6,533
Effects of:
Expenses that are not deductible in determining taxable profit
819
(3,715)
Depreciation in excess of capital allowances
(201,101)
80,049
Deferred tax
140,040
(81,722)
Tax losses utilised
52,924
Taxation charge in the financial statements
57,173
1,145
10
Dividends
2025
2024
£
£
Final paid
61,400
60,600
Interim paid
433,765
429,430
495,165
490,030
11
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2025
62,532
3,027,805
80,511
57,857
63,343
3,292,048
Additions
26,588
1,129,527
8,757
1,381
1,166,253
At 31 December 2025
89,120
4,157,332
89,268
59,238
63,343
4,458,301
Depreciation and impairment
At 1 January 2025
17,333
2,060,639
75,987
55,726
26,129
2,235,814
Depreciation
3,810
338,188
3,213
1,461
20,903
367,575
At 31 December 2025
21,143
2,398,827
79,200
57,187
47,032
2,603,389
HGM RESTAURANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
11
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
(Continued)
- 22 -
Carrying amount
At 31 December 2025
67,977
1,758,505
10,068
2,051
16,311
1,854,912
At 31 December 2024
45,199
967,166
4,524
2,131
37,214
1,056,234
12
Intangible fixed assets
Franchise rights
Franchise fees
Total
£
£
£
Cost
At 1 January 2025
1,093,307
90,000
1,183,307
Additions
30,000
30,000
At 31 December 2025
1,093,307
120,000
1,213,307
Amortisation and impairment
At 1 January 2025
316,525
27,903
344,428
Amortisation charged for the year
60,479
5,190
65,669
At 31 December 2025
377,004
33,093
410,097
Carrying amount
At 31 December 2025
716,303
86,907
803,210
At 31 December 2024
776,782
62,097
838,879
13
Fixed asset investments
2025
2024
£
£
Investment in Fries
5,000
3,750
HGM RESTAURANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
13
Fixed asset investments
(Continued)
- 23 -
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 January 2025
3,750
Additions
1,250
At 31 December 2025
5,000
Carrying amount
At 31 December 2025
5,000
At 31 December 2024
3,750
14
Stocks
2025
2024
£
£
Raw materials and consumables
86,337
64,530
15
Debtors
2025
2024
Amounts falling due within one year:
£
£
Corporation tax recoverable
81,381
Other debtors
74,292
91,618
Prepayments and accrued income
57,312
48,264
212,985
139,882
16
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
18
830,508
534,206
HGM RESTAURANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
17
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
18
640,402
410,270
Trade creditors
530,917
455,763
Corporation tax
84,353
Other taxation and social security
685,478
480,757
Directors loan account
12,389
32,484
Other creditors
214,115
150,592
Accruals and deferred income
464,898
366,474
2,548,199
1,980,693
18
Loans and overdrafts
2025
2024
£
£
Bank loans
1,470,910
944,476
Payable within one year
640,402
410,270
Payable after one year
830,508
534,206
The bank loans are unsecured and carry interest at rates between 1.0% and 1.45% over base. The bank loans are repayable over the terms of three, five and seven years.
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
336,468
196,428
2025
Movements in the year:
£
Liability at 1 January 2025
196,428
Charge to profit or loss
140,040
Liability at 31 December 2025
336,468
HGM RESTAURANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
20
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
207,637
144,286
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 A Shares of £1 each
75
98
75
98
Ordinary B Shares of £1 each
24
1
24
1
Ordinary C Shares of £1 each
1
1
1
1
100
100
100
100
22
Operating lease commitments
As lessee
The Company's restaurant premises are leased from McDonalds Restaurants Limited under non-cancellable operating leases with expiry terms of more than five years. Rent is calculated as a percentage of sales above base, the below operating lease commitment only relates to base rent. Each restaurant pays its own unique base rent based on its circumstances, with the remainder of the rent being based on the performance of the restaurant.
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
875,976
620,112
Years 2-5
3,503,904
2,480,448
After 5 years
8,272,552
5,412,504
12,652,432
8,513,064
23
Related party transactions
During the year, total dividends of £42,600 (2024 - £42,600) were paid to the director and total dividends of £18,800 (2024 - £18,000) were paid to the directors wife. An interim dividend of £433,765 (2024 - £429,430) was also paid to Gordo Property Ltd.
At the balance sheet date, an amount of £12,389 (2024 - £32,484) is owed by the company to the director.
HGM RESTAURANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 26 -
24
Analysis of changes in net funds/(debt)
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
1,368,093
(149,695)
1,218,398
Borrowings excluding overdrafts
(944,476)
(526,434)
(1,470,910)
423,617
(676,129)
(252,512)
25
Cash generated from operations
2025
2024
£
£
Profit after taxation
200,791
24,985
Adjustments for:
Taxation charged
57,173
1,145
Finance costs
41,090
63,066
(Gain)/loss on disposal of tangible fixed assets
-
9,945
Amortisation and impairment of intangible assets
65,669
77,226
Depreciation and impairment of tangible fixed assets
367,575
437,861
Movements in working capital:
(Increase)/decrease in stocks
(21,807)
11,642
Decrease in debtors
8,278
153,073
Increase in creditors
442,322
29,757
Cash generated from operations
1,161,091
808,700
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr D Gordon093564562025-01-012025-12-3109356456bus:Director12025-01-012025-12-3109356456bus:RegisteredOffice2025-01-012025-12-31093564562025-12-31093564562024-01-012024-12-3109356456core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3109356456core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3109356456core:Goodwill2025-12-3109356456core:Goodwill2024-12-3109356456core:IntangibleAssetsOtherThanGoodwill2025-12-3109356456core:IntangibleAssetsOtherThanGoodwill2024-12-31093564562024-12-3109356456core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-12-3109356456core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-3109356456core:PlantMachinery2025-12-3109356456core:FurnitureFittings2025-12-3109356456core:ComputerEquipment2025-12-3109356456core:MotorVehicles2025-12-3109356456core:LandBuildings2024-12-3109356456core:PlantMachinery2024-12-3109356456core:FurnitureFittings2024-12-3109356456core:ComputerEquipment2024-12-3109356456core:MotorVehicles2024-12-3109356456core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3109356456core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3109356456core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3109356456core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3109356456core:ShareCapital2025-12-3109356456core:ShareCapital2024-12-3109356456core:RetainedEarningsAccumulatedLosses2025-12-3109356456core:RetainedEarningsAccumulatedLosses2024-12-3109356456core:ShareCapital2023-12-3109356456core:ShareCapitalOrdinaryShareClass12025-12-3109356456core:ShareCapitalOrdinaryShareClass12024-12-3109356456core:ShareCapitalOrdinaryShareClass22025-12-3109356456core:ShareCapitalOrdinaryShareClass22024-12-3109356456core:ShareCapitalOrdinaryShareClass32025-12-3109356456core:ShareCapitalOrdinaryShareClass32024-12-3109356456core:ShareCapitalOrdinaryShares2025-12-3109356456core:ShareCapitalOrdinaryShares2024-12-310935645612025-01-012025-12-310935645612024-01-012024-12-310935645622025-01-012025-12-310935645622024-01-012024-12-31093564562024-12-31093564562023-12-3109356456core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3109356456core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-01-012025-12-3109356456core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3109356456core:PlantMachinery2025-01-012025-12-3109356456core:FurnitureFittings2025-01-012025-12-3109356456core:ComputerEquipment2025-01-012025-12-3109356456core:MotorVehicles2025-01-012025-12-3109356456core:UKTax2025-01-012025-12-3109356456core:UKTax2024-01-012024-12-310935645632025-01-012025-12-310935645632024-01-012024-12-3109356456core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3109356456core:PlantMachinery2024-12-3109356456core:FurnitureFittings2024-12-3109356456core:ComputerEquipment2024-12-3109356456core:MotorVehicles2024-12-3109356456core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3109356456core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3109356456core:Goodwill2024-12-3109356456core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-3109356456core:Goodwillcore:ExternallyAcquiredIntangibleAssets2025-01-012025-12-3109356456core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssets2025-01-012025-12-3109356456core:ExternallyAcquiredIntangibleAssets2025-01-012025-12-3109356456core:Goodwill2025-01-012025-12-3109356456core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2025-12-3109356456core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-12-3109356456core:CurrentFinancialInstruments2025-12-3109356456core:CurrentFinancialInstruments2024-12-3109356456core:Non-currentFinancialInstruments2025-12-3109356456core:Non-currentFinancialInstruments2024-12-3109356456core:WithinOneYear2025-12-3109356456core:WithinOneYear2024-12-3109356456bus:OrdinaryShareClass12025-01-012025-12-3109356456bus:OrdinaryShareClass22025-01-012025-12-3109356456bus:OrdinaryShareClass32025-01-012025-12-3109356456bus:OrdinaryShareClass12025-12-3109356456bus:OrdinaryShareClass12024-12-3109356456bus:OrdinaryShareClass22025-12-3109356456bus:OrdinaryShareClass22024-12-3109356456bus:OrdinaryShareClass32025-12-3109356456bus:OrdinaryShareClass32024-12-3109356456bus:AllOrdinaryShares2025-12-3109356456bus:AllOrdinaryShares2024-12-3109356456core:BetweenTwoFiveYears2025-12-3109356456core:BetweenTwoFiveYears2024-12-3109356456core:MoreThanFiveYears2025-12-3109356456core:MoreThanFiveYears2024-12-3109356456bus:PrivateLimitedCompanyLtd2025-01-012025-12-3109356456bus:FRS1022025-01-012025-12-3109356456bus:Audited2025-01-012025-12-3109356456bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP