Founded in 2005, Hunky Dory Restaurants, classified under reg no. 05591185 is an active company. Currently registered at Mcdonald's Restaurant CF5 6EH, Cardiff the company has been in the business for 19 years. Its financial year was closed on 31st December and its latest financial statement was filed on December 31, 2022.
There is a single director in the company at the moment - Ralph P., appointed on 20 October 2005. In addition, a secretary was appointed - Susan H., appointed on 26 October 2016. As of 11 May 2024, there was 1 ex secretary - Melinda P.. There were no ex directors.
Office Address | Mcdonald's Restaurant |
Office Address2 | Copthorne Way |
Town | Cardiff |
Post code | CF5 6EH |
Country of origin | United Kingdom |
Registration Number | 05591185 |
Date of Incorporation | Wed, 12th Oct 2005 |
Industry | Unlicensed restaurants and cafes |
End of financial Year | 31st December |
Company age | 19 years old |
Account next due date | Mon, 30th Sep 2024 (142 days left) |
Account last made up date | Sat, 31st Dec 2022 |
Next confirmation statement due date | Sat, 26th Oct 2024 (2024-10-26) |
Last confirmation statement dated | Thu, 12th Oct 2023 |
The register of persons with significant control that own or control the company includes 2 names. As we established, there is Ralph P. This PSC has 75,01-100% voting rights and has 75,01-100% shares. Another one in the persons with significant control register is Ralph P. This PSC owns 75,01-100% shares.
Ralph P.
Notified on | 1 January 2017 |
Nature of control: |
75,01-100% shares 75,01-100% voting rights |
Ralph P.
Notified on | 12 October 2016 |
Ceased on | 12 October 2017 |
Nature of control: |
75,01-100% shares |
Profit & Loss | |||||||||
---|---|---|---|---|---|---|---|---|---|
Accounts Information Date | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Balance Sheet | |||||||||
Cash Bank On Hand | 380 622 | 502 546 | 757 584 | 2 470 010 | 2 146 497 | 1 559 227 | 2 355 220 | 3 026 476 | 2 976 296 |
Current Assets | 530 182 | 608 699 | 842 265 | 2 635 101 | 2 422 818 | 1 856 044 | 2 551 920 | 3 218 321 | 3 354 783 |
Debtors | 124 260 | 70 242 | 3 600 | 103 099 | 163 836 | 178 231 | 75 251 | 75 444 | 205 266 |
Net Assets Liabilities | 183 | 414 | 61 419 | 2 011 567 | 1 920 477 | 1 761 410 | 1 548 071 | 2 394 680 | 1 878 392 |
Other Debtors | 52 907 | 21 263 | 3 600 | 6 850 | 8 400 | 4 800 | 1 200 | 4 500 | 41 139 |
Property Plant Equipment | 841 566 | 956 243 | 794 805 | 2 594 316 | 2 989 095 | 3 927 620 | 3 497 607 | 3 153 694 | 3 451 208 |
Total Inventories | 25 300 | 35 911 | 30 849 | 61 992 | 112 485 | 118 586 | 121 449 | 116 401 | 173 221 |
Other | |||||||||
Audit Fees Expenses | 2 100 | 2 130 | 2 150 | 2 250 | 2 350 | ||||
Accrued Liabilities Not Expressed Within Creditors Subtotal | -88 393 | -115 148 | |||||||
Accumulated Amortisation Impairment Intangible Assets | 42 269 | 48 639 | 55 009 | 35 531 | 130 370 | 292 059 | 456 506 | 620 953 | 785 399 |
Accumulated Depreciation Impairment Property Plant Equipment | 711 880 | 902 538 | 1 126 989 | 224 630 | 668 908 | 1 238 652 | 1 881 747 | 2 786 520 | 3 675 995 |
Additional Provisions Increase From New Provisions Recognised | 130 421 | ||||||||
Additions Other Than Through Business Combinations Intangible Assets | 1 233 295 | 1 997 990 | 30 000 | 27 643 | |||||
Additions Other Than Through Business Combinations Property Plant Equipment | 320 855 | 63 013 | 2 842 134 | 839 468 | 1 508 269 | 213 082 | 560 860 | 1 186 989 | |
Administration Support Average Number Employees | 5 | 6 | 20 | 34 | 36 | 36 | 34 | 35 | |
Administrative Expenses | 2 806 398 | 2 979 768 | 2 105 229 | 8 197 831 | 11 362 260 | 9 385 277 | 14 077 999 | 16 308 440 | |
Amortisation Expense Intangible Assets | 35 531 | 94 839 | 161 689 | 164 447 | 164 447 | 164 446 | |||
Amounts Owed By Related Parties | 20 904 | ||||||||
Amounts Owed To Related Parties | 20 957 | 46 059 | 37 299 | 21 347 | 5 588 | 12 475 | |||
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 | |||
Average Number Employees During Period | 351 | 364 | 370 | 500 | 819 | 871 | 864 | 852 | 831 |
Balances With Banks | 361 151 | 769 594 | 829 086 | 685 275 | 775 766 | 980 833 | |||
Bank Borrowings | 714 384 | 844 745 | 671 086 | 1 831 746 | 3 422 098 | 3 987 186 | 3 499 148 | 2 698 360 | 1 990 070 |
Cash Cash Equivalents | 2 470 010 | 2 146 497 | 1 559 227 | 2 355 220 | 3 026 476 | 2 976 296 | |||
Cash Cash Equivalents Cash Flow Value | 2 470 010 | 2 470 010 | 1 559 227 | 2 355 220 | 3 026 476 | ||||
Cash On Hand | 16 500 | 22 000 | 25 000 | 25 000 | 25 000 | 25 000 | |||
Comprehensive Income Expense | 101 731 | 201 005 | 2 120 148 | 8 910 | -59 067 | -113 339 | 971 609 | ||
Cost Sales | 6 402 927 | 10 902 733 | 15 211 026 | 12 978 971 | 18 649 661 | 22 466 710 | |||
Creditors | 714 384 | 844 745 | 671 086 | 1 831 746 | 3 422 098 | 3 987 186 | 3 499 148 | 2 698 360 | 1 990 070 |
Current Tax For Period | 325 680 | 23 927 | 271 717 | ||||||
Deferred Tax Assets | 25 100 | ||||||||
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 210 118 | 8 603 | 40 850 | 46 908 | 130 421 | -105 258 | |||
Deferred Tax Liabilities | 304 474 | 313 077 | 353 927 | 425 935 | 531 256 | 425 998 | |||
Depreciation Amortisation Expense | 259 750 | 539 528 | 731 433 | 807 542 | 1 069 220 | 1 053 921 | |||
Depreciation Expense Property Plant Equipment | 224 219 | 444 689 | 569 744 | 643 095 | 904 773 | 889 475 | |||
Disposals Decrease In Amortisation Impairment Intangible Assets | -55 009 | ||||||||
Disposals Decrease In Depreciation Impairment Property Plant Equipment | -10 946 | -1 126 578 | -411 | ||||||
Disposals Intangible Assets | -124 610 | ||||||||
Disposals Property Plant Equipment | -15 520 | -1 944 982 | -411 | ||||||
Dividend Per Share Interim | 1 170 | 1 000 | 1 000 | 1 000 | 1 250 | 1 500 | |||
Dividends Paid | -101 500 | -140 000 | -170 000 | -100 000 | -100 000 | -100 000 | -125 000 | -100 000 | |
Dividends Paid Classified As Financing Activities | -170 000 | -100 000 | -100 000 | -100 000 | -125 000 | -100 000 | |||
Financial Assets | 3 750 | 3 750 | 3 750 | 6 250 | 8 750 | 8 750 | 10 000 | 10 000 | 10 000 |
Financial Commitments Other Than Capital Commitments | 246 504 | 246 504 | 1 153 656 | 1 601 916 | 1 745 988 | ||||
Fixed Assets | 927 657 | 1 035 964 | 868 156 | 3 798 330 | 6 098 760 | 6 905 596 | 6 340 029 | 5 831 669 | 5 964 737 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 2 539 400 | 215 000 | |||||||
Further Item Creditors Component Total Creditors | 193 999 | 167 110 | 44 706 | 530 295 | 1 141 956 | 997 105 | 217 219 | ||
Further Item Debtors Component Total Debtors | 34 | ||||||||
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 30 809 553 | 29 095 266 | 27 385 662 | 25 709 984 | |||||
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 009 903 | -642 721 | 365 016 | -686 521 | 310 724 | -1 813 026 | |||
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 49 267 | 60 737 | 14 395 | -102 980 | 193 | 129 788 | |||
Gain Loss In Cash Flows From Change In Inventories | 31 143 | 50 493 | 6 101 | 2 863 | -5 048 | 56 820 | |||
Gain Loss On Disposals Intangible Assets | 1 864 648 | ||||||||
Gain Loss On Disposals Property Plant Equipment | 775 627 | ||||||||
Government Grant Income | 1 406 115 | 226 669 | |||||||
Gross Profit Loss | 2 949 955 | 3 252 439 | 4 784 596 | 8 288 414 | 11 411 913 | 7 959 682 | 15 283 908 | 15 866 664 | |
Income Taxes Paid Refund Classified As Operating Activities | 72 056 | 325 680 | 23 927 | 271 751 | |||||
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 712 426 | -323 513 | -587 270 | 795 993 | 671 256 | -50 180 | |||
Increase Decrease In Existing Provisions | 8 603 | 40 850 | 46 908 | -105 258 | |||||
Increase From Amortisation Charge For Year Intangible Assets | 6 370 | 6 370 | 35 531 | 94 839 | 161 689 | 164 447 | 164 447 | 164 446 | |
Increase From Depreciation Charge For Year Property Plant Equipment | 201 604 | 224 451 | 224 219 | 444 689 | 569 744 | 643 095 | 904 773 | 889 475 | |
Intangible Assets | 82 341 | 75 971 | 69 601 | 1 197 764 | 3 100 915 | 2 969 226 | 2 832 422 | 2 667 975 | 2 503 529 |
Intangible Assets Gross Cost | 124 610 | 124 610 | 124 610 | 1 233 295 | 3 231 285 | 3 261 285 | 3 288 928 | 3 288 928 | 3 288 928 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 25 516 | 55 166 | 80 768 | 79 115 | 58 952 | 79 804 | |||
Interest Income On Bank Deposits | 2 095 | 1 831 | 3 354 | 1 164 | 121 | ||||
Interest Paid Classified As Financing Activities | -25 516 | -55 166 | -80 768 | -79 115 | -58 952 | -79 804 | |||
Interest Paid Classified As Operating Activities | 25 516 | 55 166 | 80 768 | 79 115 | 58 952 | 79 804 | |||
Interest Payable Similar Charges Finance Costs | -14 406 | -16 253 | 25 516 | 55 166 | 80 768 | 79 115 | 58 952 | 79 804 | |
Interest Received Classified As Investing Activities | 2 095 | 1 831 | 3 354 | 1 164 | 121 | 34 | |||
Interest Received Classified As Operating Activities | 2 095 | 1 831 | 3 354 | 1 164 | 121 | 34 | |||
Minimum Operating Lease Payments Recognised As Expense | 3 686 092 | 2 598 641 | 4 152 720 | 4 200 974 | |||||
Net Cash Flows From Used In Financing Activities | 1 103 701 | 1 674 500 | 566 454 | -568 896 | -963 934 | -830 037 | |||
Net Cash Flows From Used In Investing Activities | -541 304 | -2 835 627 | -1 534 915 | -239 561 | -560 739 | -1 186 955 | |||
Net Cash Flows From Used In Operating Activities | 1 150 029 | 837 614 | 381 191 | 1 604 450 | 2 195 929 | 1 966 812 | |||
Net Cash Generated From Operations | 1 222 085 | 1 163 294 | 405 118 | 1 604 450 | 2 195 929 | 2 238 563 | |||
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 292 592 | 631 803 | 790 630 | 817 812 | 2 501 798 | 612 145 | |||
Net Current Assets Liabilities | -122 805 | -80 035 | 73 853 | 349 457 | -443 108 | -803 073 | -891 975 | -207 373 | -1 670 277 |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 | 100 | 100 | 100 | ||
Operating Profit Loss | 2 679 367 | 94 775 | 59 197 | 11 520 | 1 432 578 | -441 776 | |||
Other Creditors | 1 005 | 199 204 | 547 434 | 154 859 | 154 859 | 9 391 | 11 106 | 339 | |
Other Employee Expense | 27 567 | 58 529 | 88 954 | 56 416 | 76 074 | 93 726 | |||
Other Finance Income | 34 | ||||||||
Other Interest Receivable Similar Income Finance Income | 985 | 229 | 2 095 | 1 831 | 3 354 | 1 164 | 121 | 34 | |
Other Inventories | 25 300 | 35 911 | 30 849 | 61 992 | 112 485 | 118 586 | 121 449 | 116 401 | 173 221 |
Other Operating Income Format1 | 4 192 | 9 544 | 1 437 115 | 226 669 | |||||
Other Payables Accrued Expenses | 92 538 | 88 393 | 221 384 | 372 021 | 376 663 | 551 537 | 702 491 | 1 778 872 | |
Other Remaining Operating Income | 4 192 | 9 544 | 31 000 | ||||||
Other Revenue | 50 000 | 4 192 | |||||||
Other Short-term Employee Benefits | 1 755 | 3 544 | |||||||
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 | |||
Pension Costs Defined Contribution Plan | 30 665 | 38 577 | 108 177 | 101 804 | 130 396 | 160 228 | |||
Prepayments | 49 774 | 48 824 | 50 232 | 96 249 | 155 436 | 173 431 | 74 051 | 70 944 | 164 093 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | 48 824 | 50 232 | |||||||
Proceeds From Sales Intangible Assets | 1 937 999 | ||||||||
Proceeds From Sales Property Plant Equipment | 1 594 031 | ||||||||
Production Average Number Employees | 346 | 358 | 686 | 785 | 835 | 828 | 818 | 796 | |
Profit Loss | 101 731 | 201 005 | 2 120 148 | 8 910 | -59 067 | -113 339 | 971 609 | -416 288 | |
Profit Loss On Ordinary Activities Before Tax | 130 136 | 256 647 | 2 655 946 | 41 440 | -18 217 | -66 431 | 1 373 747 | -521 546 | |
Property Plant Equipment Gross Cost | 1 553 446 | 1 858 781 | 1 921 794 | 2 818 946 | 3 658 003 | 5 166 272 | 5 379 354 | 5 940 214 | 7 127 203 |
Provisions | 304 474 | 313 077 | 353 927 | 400 835 | 531 256 | 425 998 | |||
Provisions For Liabilities Balance Sheet Subtotal | 90 285 | 110 770 | 94 356 | 304 474 | 313 077 | 353 927 | 400 835 | 531 256 | 425 998 |
Purchase Intangible Assets | -1 233 295 | -1 997 990 | -30 000 | -27 643 | |||||
Purchase Property Plant Equipment | -2 842 134 | -839 468 | -1 508 269 | -213 082 | -560 860 | -1 186 989 | |||
Repayments Borrowings Classified As Financing Activities | -3 319 382 | -865 233 | |||||||
Revenue From Sale Goods | 11 137 523 | 19 191 147 | 26 622 939 | 20 938 653 | 33 933 569 | 38 333 374 | |||
Short-term Deposits Classified As Cash Equivalents | 2 092 359 | 1 354 903 | 705 141 | 1 644 945 | 2 225 710 | 1 970 463 | |||
Social Security Costs | 150 582 | 262 123 | 354 804 | 342 542 | 440 526 | 539 120 | |||
Staff Costs Employee Benefits Expense | 3 460 242 | 5 642 432 | 7 915 462 | 7 918 186 | 9 978 387 | 11 197 563 | |||
Taxation Social Security Payable | 188 414 | 166 820 | 255 496 | 875 887 | 877 944 | 453 826 | 492 295 | 768 828 | 1 348 112 |
Tax Decrease From Utilisation Tax Losses | 92 760 | ||||||||
Tax Expense Credit Applicable Tax Rate | 511 270 | 7 874 | -3 461 | -12 622 | 261 012 | -99 094 | |||
Tax Increase Decrease From Effect Capital Allowances Depreciation | 21 228 | 4 097 | 7 362 | 34 201 | 108 569 | -136 167 | |||
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 11 826 | 20 559 | 36 949 | 25 329 | 32 557 | 37 243 | |||
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -8 526 | ||||||||
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 28 405 | 55 642 | 535 798 | 32 530 | 40 850 | 46 908 | 402 138 | -105 258 | |
Total Assets Less Current Liabilities | 804 852 | 1 044 322 | 826 861 | 4 147 787 | 5 655 652 | 6 102 523 | 5 448 054 | 5 624 296 | 4 294 460 |
Total Borrowings | 714 384 | 844 745 | 671 086 | 1 831 746 | 3 422 098 | 3 987 186 | 3 499 148 | 2 698 360 | 1 990 070 |
Trade Creditors Trade Payables | 231 290 | 256 286 | 234 338 | 504 142 | 848 440 | 918 852 | 1 553 257 | 799 538 | 973 569 |
Trade Debtors Trade Receivables | 675 | 155 | |||||||
Turnover Revenue | 11 187 523 | 19 195 339 | 26 622 939 | 20 938 653 | 33 933 569 | 38 333 374 | |||
Unpaid Contributions To Pension Schemes | 6 906 | 13 478 | |||||||
Wages Salaries | 3 249 673 | 5 279 659 | 7 363 527 | 7 417 424 | 9 331 391 | 10 404 489 | |||
Company Contributions To Money Purchase Plans Directors | 14 400 | 12 850 | 16 200 | 5 250 | 30 000 | 18 000 | |||
Director Remuneration | 3 740 | 34 297 | 39 000 | 12 000 | 12 000 | 12 000 |
Type | Category | Free download | |
---|---|---|---|
AA |
Full accounts data made up to December 31, 2022 filed on: 22nd, September 2023 |
accounts | Free Download (34 pages) |
© bizstats.co.uk 2024.
Terms of Use and Privacy Policy