<Page>

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-K

                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                   For the Fiscal Year Ended December 26, 2004
                           Commission File No. 1-12134
                              CUSIP No. 286199-20-3

                          ELEPHANT & CASTLE GROUP INC.
                                (NAME OF ISSUER)


PROVINCE OF BRITISH COLUMBIA                       NOT APPLICABLE
------------------------------                     --------------
(State or other jurisdiction of                    (IRS Employer Identification
incorporation)                                      Number)


1190 Hornby Street
VANCOUVER, B.C. CANADA                               V6Z 2K5
----------------------------                         -------
(Address of principal executive offices)             (Zip Code)


Registrant's telephone number including area code: (604) 684-6451

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 13 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to filing requirements
for the past 90 days.    YES   X      NO
                             -----       -----

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.[ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act).      YES          NO   X
                                            -----       -----

State the Aggregate market value of the voting and non-voting Common Equity held
by non-affiliates of the Registrant computed by reference to the price at which
the Common Equity was last sold, or the overage bid and asked price of such
Common Equity, as of the


                                      -1-

<Page>

last business day of the registrant's most recently completed second quarter
(June 27, 2004): US $4,197,000.

Number of shares of Issuer's Common Stock outstanding as of December 26, 2004:
5,629,411.

Registrant's revenues during the fiscal year ended December 26, 2004:
US $28,202,000.

Securities registered pursuant to Section 12(b) of the Act:

         None.

Securities registered pursuant to Section 12(g) of the Act:
<Table>
<Caption>

                                            OTCBB          NUMBER OF
      TITLE OF EACH CLASS                   SYMBOL         SHARES OUTSTANDING
------------------------------              ------         ------------------
<S>                                         <C>            <C>
Common Stock, without par value             PUBSF          5,629,411 (a)
</Table>

(a)  Calculated as of February 2, 2005

FORWARD-LOOKING STATEMENTS

         This annual report on Form 10-K contains forward-looking statements
within the meaning of the Private Securities Litigation Reform Act of 1995,
including statements made with respect to the results of operations and
businesses of the Company. Words such as "may," "should," "believe,"
"anticipate," "estimate," "expect," "intend," "plan" and similar expressions are
intended to identify forward-looking statements. These forward-looking
statements are based upon management's current plans, expectations, estimates
and assumptions and are subject to a number of risks and uncertainties that
could significantly affect current plans, anticipated actions and the Company's
financial condition and results of operations. Factors that may cause actual
results to differ materially from those discussed in such-forward looking
statements include, among other, the following possibilities: (i) fluctuations
in foreign currency exchange rates; (ii) heightened competition, the entry of
new competitors; (iii) the inability to carry out development plans or to do so
without delays; (iv) loss of key executives; and (v) general economic and
business conditions. The Company does not intend to update these cautionary
statements.

         AVAILABLE INFORMATION. The Company files annual and quarterly reports
with the Securities and Exchange Commission ("SEC"). Its Commission file number
is 1-12134. The public may read and copy any materials filed by the Company with
the SEC at the SEC's public reference room, 450 5th Street, N.W., Washington,
D.C. The public may obtain information on the operation of the public reference
room by calling the SEC at 1-800-SEC-0330. The Company's internet website

                                      -2-

<Page>

address is: www.elephantcastle.com
            ----------------------

         The Company also makes available, free of charge, through its internet
website, its annual report on Form 10-K, quarterly reports on Form 10-Q, current
reports on Form 8-K, and amendments to those reports, each as soon as reasonably
practicable after the same are electronically filed with, or furnished to the
SEC. The Board of Directors has recently adopted a Code of Ethics which was
printed as an exhibit to the Company's Proxy Statement in connection with its
2004 Annual Meeting of Shareholders.


                                      -3-

<Page>

ITEM 1   DESCRIPTION OF BUSINESS

GENERAL

         The Company owns and operates pub and casual dining restaurants in the
United States and Canada, and is actively engaged in restaurant franchising
activities. As of the date of this report, the Company currently owns and
operates a chain of 15 full-service casual dining restaurants and pubs, 10 of
which are located in Canada and 5 of which are located in the United States.

         Fourteen of the Company's fifteen owned restaurants are operated under
the name "Elephant & Castle", an English pub concept, five of which are in the
United States. The fifteenth owned restaurant, located in Canada, operates under
the name "Rosie's on Robson" but is regarded by management as an Elephant &
Castle location for internal financial reporting purposes.

         In addition to the owned and operated units, there are 7 Elephant &
Castle franchise locations of which 3 are in Canada and 4 are in the United
States, and one Elephant & Castle restaurant operated under a joint venture
agreement in the US.

2004 RESULTS OF OPERATIONS

         In 2004, the Company's sales were US $28,202,000 compared to US $
26,725,000 for 2003, an increase of US $1,477,000 or 5.5%. On a same store
basis, revenues for 5 US owned and operated locations opened throughout both
periods were US $13,338,000, an increase of 10.3%, while revenues for 10
Canadian corporate locations open throughout both periods were CDN $18,162,000,
up 1.3%. In January 2004, the Company closed its Elephant & Castle restaurant in
the West Edmonton Mall, AB.

         During the fiscal year ended December 26, 2004, the Company generated a
net loss of US $(888,000) compared to a net profit of US $228,000 for the
corresponding period in 2003. The net profit for the year ended December 26,
2004 included a loss on foreign exchange of US $28,000 (2003 = Gain of US
$679,000). The net loss for the year ended December 26, 2004 includes US
$199,000 of costs resulting from the write-down of assets in accordance with
current recommendations of the Canadian Institute of Chartered Accountants.
(2003 = US $Nil). The net loss for the year ended December 26, 2004 also
includes US $178,000 of current and future tax charges. (2003 = recovery of US
$55,000).

         General and administrative expenses represented 10.1% of sales in both
2004 and 2003. Interest on long term debt increased to US $558,000 in 2004 from
US $545,000 in 2003.

                                      -4-

<Page>

FINANCINGS

         On December 17, 2004, the Company entered into a series of financing
agreements. The transactions resulted in the raising of CDN$5,000,000
(US$4,066,000) for the purposes of opening new Elephant & Castle restaurants,
and refurbishing existing Elephant & Castle restaurants. In addition, the
structure of the Company's pre-existing debt and equity were substantially
altered, as described below.

         (a) Transactions with GE Investment Private Placement Partners II
("GEIPPPII")

         In consideration for the surrender of US$3,900,000 of the existing
Senior Notes, the waiver of US$303,879 of accrued interest on the Senior Notes,
the surrender of US$5,000,000 of the existing Junior Notes and the waiver of
US$904,932 of accrued interest on the Junior Notes, the Company issued
US$4,203,879 of new Secured 14% Notes, 3,653,972 of CDN$2 (US$1.63) preferred
shares and a warrant to purchase 1,750,000 shares of common stock. The Secured
Notes bear interest at 14%, which is deferred until payments commence in March,
2007, except in certain circumstances. Principal repayments are deferred until
the 14% Secured Notes become fully repayable on December 18th, 2009. The
preferred shares accrue a cumulative annual dividend of 6%, payable only when
the debt owing to Crown Capital Partners ("Crown") and the GEIPPPII Secured 14%
Notes are repaid in full. The preferred shares are redeemable at the Company's
option at 100% of redemption principal plus a redemption premium of up to 50% of
the principal amount. The premium shall accrue at 10% per year or part thereof.
Unless redeemed earlier, the preferred shares are automatically convertible,
subject to the Company achieving an EBITDA target of US$3,500,000 at the rate of
3 shares of common stock for every preferred share. The warrants are exercisable
for a period of ten years at a price of CDN$0.667 (US$0.542) per share.

         (b) Transactions with Crown

         The Company has entered into a credit agreement with Crown, pursuant to
which it borrowed CDN$5,000,000 (US$4,066,000). The loan bears interest at the
rate of 12% per annum. Interest is payable monthly and monthly principal
payments of CDN$40,000 (US$33,000) commence in December, 2006, rising to
CDN$60,000 (US$49,000) in December 2007 and CDN$100,000 (US$81,000) in December
2008, with the balance of CDN$2,600,000 (US$2,114,000) repayable by 17th
December, 2009. In connection with the making of the loan, Crown received a
first secured position over all of the Company's assets and properties,
including the capital stock of the subsidiary companies, in respect of the loan
indebtedness. Additionally, the Company granted Crown a warrant to purchase
1,049,301 shares of common stock of the Company and 730,794


                                      -5-

<Page>

preferred shares of the Company for one hundred Canadian dollars, representing
15% of the outstanding shares of both classes of stock of the Company and a
further warrant to purchase 350,000 shares of common stock. These further
warrants are exercisable for a period of ten years at a price of CDN$0.667
(US$0.542) per share.

          (c) Transactions with Management

         The Company has entered into an agreement with the three senior
managers of the Company ("Management"), whereby Management has committed to
purchase for CDN$265,000 (US$215,000), over a period of 18 months, 699,534
common shares and 487,196 preferred shares, representing 10% of the outstanding
shares of both classes of stock of the Company (assuming that Crown exercise
their warrants to purchase 15% of the stock of the Company). Management has made
an initial payment of CDN$115,000 (US$93,000), and has committed to pay the
balance in quarterly installments over an 18 month period. In connection with
this purchase, Management have also been issued a warrant for the purchase of an
additional 5% of both classes of stock for CDN$133,000 (US$108,000). In
connection with the new financing transactions, Management has also entered into
new employment agreements.

         (d) Agreements between investors

         GEIPPPII and Crown have entered into an inter-creditor agreement, which
establishes the seniority of the Crown security and the subordination of the
GEIPPPII security over the assets of the Company.

         GEIPPPII, Crown and Management have entered into an inter-shareholder
agreement. Under this agreement all parties agree to appoint two GEIPPPII
nominees, one Crown nominee and one management nominee to the board of the
Company, and as to certain other matters.

         Investors holding 87% of the US$661,000 of 8% convertible, subordinated
notes of the Company issued in 2000 ("Delphi Investors") have agreed to the
amendment of their notes such that the coupon will be increased to 9.25% and
repayment will be scheduled to re-commence in March, 2007. The remaining Delphi
Investors, representing US $85,000 of 8% convertible, subordinated notes have
not agreed to the amendment.

         GEIPPPII, Crown and Management have committed to authorizing and
approving an increase in the authorized share capital of the Company.


RESTAURANTS IN OPERATION

                                      -6-

<Page>

         ELEPHANT & CASTLE. At the Elephant & Castle restaurants, the Company
seeks to distinguish itself from competitive restaurants by a distinctive
British style and Tudor decor, and by featuring a wide variety of menu items
including a large number of English-style dishes. The Company's restaurants
offer a broad menu at popular prices. The menu is regularly updated to keep up
with current trends in customers' tastes. Although all of the Company's
restaurants provide full liquor service, alcoholic beverages are primarily
served to complement meals.

         HOTEL RESTAURANTS. Starting in 1994, the Company shifted its previous
emphasis from mall locations to hotel locations. The Winnipeg Delta Elephant &
Castle restaurant was opened on May 18, 1994. The Philadelphia Crowne Plaza unit
was opened on February 28, 1995, Rosie's on Robson also opened in 1995, and the
San Diego Holiday Inn was opened on July 1, 1996. The Boston Club Quarters, and
Seattle West Coast Grand restaurants were added in 1997. The Company opened its
Chicago Club Quarters restaurant in April of 2001.

         During 2002 the Company signed its first joint venture agreement to
open an Elephant & Castle "managed" restaurant in a newly built hotel in San
Francisco, CA. Under this agreement, capital costs and profits are shared
between the Company and its joint venture partner. The San Francisco restaurant
opened on March 28, 2003. The Company believes that joint venture managed unit
opportunities offer significant potential for future growth.

         In the opinion of management, the key ingredients in the selection of
hotel based units are: (1) the control of occupancy costs; (2) the capacity to
work synergistically with a hotel management seeking to divorce itself from
direct involvement in food and beverage operations; and (3) the Company's
ability to control the menu, kitchen and restaurant amenities. The location of
the hotel in the vicinity of other drivers of restaurant business is a key
consideration for revenue generation.

         FRANCHISING. Management of the Company believes that the Company's
"brand" identification is a valuable asset. Seven franchised locations of the
Elephant & Castle brand are now open, including Springfield, NJ, which opened
during 2003.

         The Company signed a sub-franchise agreement with Canadian Niagara
Hotels for the right to develop a Rainforest Cafe in Niagara, Ontario. This unit
opened in May, 2001. In 2002, the Company assigned this sub-franchise in
exchange for a finders fee of 1% of sales for the following 10 years.

         Future activities are intended to include a continuation of the
Company's franchising activities for the Elephant & Castle brand.


                                      -7-

<Page>

         FUTURE COMPANY GROWTH. On December 17, 2004, the Company entered into a
series of financing agreements. The transactions resulted in the raising of
CDN$5,000,000 (US$4,066,000) for the purposes of opening new Elephant & Castle
restaurants, and refurbishing existing Elephant & Castle restaurants. Management
is focused on growth of revenues at existing units and on adding new wholly
owned Elephant & Castle restaurants, primarily in the US. Any added units will
be predominantly hotel-based or in high traffic, urban centre locations. The
Company has signed leases for 2 such new restaurants, one in Washington D.C.,
the other a second restaurant in Chicago, IL. Both locations are under
construction, with openings scheduled for Spring/Summer 2005. A fifth US
franchise, in Wexford, PA, is also scheduled to open in the Spring of 2005.

ADDITIONAL INFORMATION

a.       FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS.

         The Company considers that it has been substantially engaged in a
single line of business - the ownership and operation of casual dining
restaurants - and does not separately segment its financial results.

b.       NARRATIVE DESCRIPTION OF THE BUSINESS.

         i. PRINCIPAL PRODUCTS OR SERVICES AND THEIR MARKETS. See Description of
the Business - General.

         ii. DISTRIBUTION METHODS. The Company focuses on the casual dining
segment. The Company has not set out to establish its restaurants as
"destination locations". Instead, it relies primarily on its high-traffic,
convenient downtown and suburban mall, and most recently, high-occupancy hotel
locations, consumer satisfaction and reputation to attract new and repeat
customers.

         The Company conducts many local promotions and loyalty programs geared
to the neighborhoods and markets the restaurants serve, and supports these with
print and direct mail advertising. During fiscal 2004, the Company's
expenditures for advertising and promotional activities were approximately 3% of
its revenues.

         iii. STATUS OF NEW DEVELOPMENTS. The Company is constantly in the
process of examining, evaluating and undertaking various new restaurant
opportunities. The Company has 2 new wholly owned restaurants and 1 new
franchise restaurant under construction for scheduled Spring 2005 openings. The
Company is continually evaluating other opportunities to add further owned or
franchised stores, primarily in the US.


                                      -8-

<Page>

         iv. RELATIONSHIP WITH HOTEL OPERATORS. The Company's relationship with
hotel operators is predicated on (i) shared investment in significant physical
improvements to the facility at the onset of the occupancy; (ii) costs of
occupancy measured by a percentage of the unit's revenues; (iii) adequate time
to recruit and train a restaurant staff of Company's selection; and (iv)
reliance upon restaurant operator's control of the physical environment and menu
selections. Management considers its relationship with its Hotel Operators
currently to be satisfactory.

         v. COMPETITORS AND COMPETITIVE BUSINESS CONDITIONS. The restaurant and
food service industry is highly competitive and fragmented. There are an
uncountable number of restaurants and other food and beverage service operations
that compete directly and indirectly with the Company. In addition, many
restaurant chains have significantly greater financial resources and higher
sales volumes than the Company. Restaurant revenues are affected by changing
consumer tastes and discretionary spending priorities, local economic
conditions, demographic trends, traffic patterns, the ability of business
customers to deduct restaurant expenses, the increasing trend towards
prohibition of smoking in restaurants and the type, number and location of
competing restaurants. In addition, factors such as inflation and increased
food, liquor, labour and other employee compensation costs can adversely affect
profitability. The Company believes that its ability to compete effectively and
successfully will depend on, among other things, management's ability to offer
quality food for moderate prices, management's ability to control labour costs,
and ultimately on the executive determinations as to extensions of the brand
(I.E., selection of sites for new locations and related strategies). The
Elephant & Castle brand has successfully existed in Canada (26 years) and the
United States (13 years) and, in the opinion of management, has more than
adequately proven that concept, is durable and is capable of being grown
significantly.

         vi. SUPPLIERS. Food products and related restaurant supplies are
purchased both through head office purchasing programs and also at the
restaurant level from specified food producers, independent wholesale food
distributors and manufacturers. This process enables the Company to ensure
timeliness and quality of procurement. Management believes all essential food
and beverage products are available from multiple sources in all of the
locations it serves, and that it is not dependent on any one of a limited number
of suppliers.

         vii. DEPENDENCE ON CONSUMER/BRAND LOYALTY. Elephant & Castle appeals to
a diverse customer base, including business and professional people who occupy
offices in the vicinity of the restaurants. The Company's hotel restaurants
benefit from serving tourists and others using the hotel properties. The
Company's locations and broad menu attract traffic from lunch through
mid-


                                      -9-

<Page>

afternoon, dinner and into the evening hours. Most of the Company's restaurants
are open seven days and evenings, each week. All items on the menu are available
for take-out. Take-out revenues have traditionally accounted for less than 2% of
total restaurant sales, but a renewed effort to expand take-out revenues is
currently underway especially at the Company's downtown/urban locations.

         viii. TRADEMARKS; LICENSES. The Company has registered "The Elephant &
Castle Pub & Restaurant" with the Canadian Trademarks Office, and with the
United States Patent and Trademark Office. The Company acquired "The Elephant &
Castle" trademark in the United States. The Company agreed to pay US $50,000
(CDN $66,500), plus a one-time fee of US $5,000 (CDN $6,650) per location for
the first ten locations for the mark. The Company regards its "Elephant &
Castle" trademark as having substantial value and as being an important factor
in the marketing of its restaurants. The Company also believes that its
trademark rights in relation to "The Alamo Steakhouse & Grill" have on-going
value, and will therefore continue to protect these rights. The Company is not
aware of any infringing uses that could materially affect its business or any
prior claim to the trademarks in its business.

         ix. GOVERNMENTAL LICENSES AND APPROVALS. The Company is subject to
various rules, regulations and laws affecting its business. Each of the
Company's restaurants is subject to licensing and regulations by a number of
governmental authorities, including alcoholic beverage control and health,
safety and fire agencies in the state, province or municipality in which the
restaurant is located. Difficulties in obtaining or failure to obtain the
required licenses or approvals could prevent or delay the development of a new
restaurant in a new location. Management believes the Company is in compliance
in all material respects with all relevant regulations. The Company has never
experienced unusual difficulties or delays in obtaining the required licenses or
approvals required to open a new restaurant.

         Various Canadian federal and provincial labour laws govern the
Company's relationship with its employees, including such matters as minimum
wage requirements, overtime and other working conditions. Significant additional
government-imposed increases in minimum wage, paid leaves of absences and
mandated health benefits, or increased tax reporting and tax payment
requirements for employees who receive gratuities, may impose significant
burdens on the Company. The Company's restaurants in the United States are
subject to similar requirements.

         Alcoholic beverage control regulations require each of the Company's
restaurants to apply to a state or provincial authority and, in certain
locations, county and municipal authorities, for a license and permit to sell
alcoholic beverages in the premises. Typically, licenses must be renewed
annually and may be revoked or suspended for cause at any time. The failure to
receive or retain,


                                      -10-

<Page>

or a delay in obtaining, a liquor license in a particular location could
adversely affect the Company's ability to obtain such a license elsewhere. The
Company has not encountered any material problems related to alcoholic beverage
licensing to date.

         x. EFFECT OF EXISTING AND PROBABLE GOVERNMENTAL REGULATIONS.

(a)      Ten of the Company's corporately owned restaurants are
subject to local, state or provincial regulations which prevent or restrict
customers from smoking on the premises. This represents a growing trend in North
America, with two of the restaurants having been newly affected in 2004, and
four in 2003. The introduction of smoking bans or restrictions have an adverse
impact upon restaurant revenues and profits in areas where such restrictions are
imposed. The Company's sales and profits were adversely impacted by such
restrictions in certain locales in 2004 and in 2003.

(b) The Company is subject to "dram-shop" statutes in California, Pennsylvania
and Washington and may become subject to similar proposed legislation in Canada.
"Dram-shop" statutes generally provide a person injured by an intoxicated person
the right to recover damages from an establishment which wrongfully served
alcoholic beverages to such a person. The Company has never been the subject of
a "dram-shop" claim. The Company carries liquor liability coverage which it
believes to be consistent with the coverage carried by other entities in the
restaurant industry. Even though the Company is covered by insurance, a judgment
against the Company under a "dram-shop" statute in excess of the Company's
liability coverage could have a material adverse effect on the Company.

         xi. RESEARCH AND DEVELOPMENT. The Company places significant emphasis
on the design and interior decor of its restaurants.

         The typical Elephant & Castle unit designs requires somewhat higher
capital costs and furniture and fixtures investment to open a new restaurant
than is usual in the industry. Landlord contributions defray a part or a
substantial part of interior design and decor at a new restaurant. The Company
may be required to expend greater resources to maintain the appearance of its
units and to remodel such units.

         The Company believes that its design and decor features enhance the
dining experience. Each restaurant typically features a prominent "British Bar",
and large dining areas. Additionally, several offer patio seating, which adds
substantially to seasonal capacity, revenues and profits. Table layouts are
flexible, permitting re-arrangement of seating to accommodate large groups and
effective utilization of maximum seating capacity.

         The Company believes that the location of a restaurant is critical to
its opportunities for success. Significant time and

                                      -11-

<Page>

resources are spent in determining whether a prospective site is acceptable.
Traditional Elephant & Castle restaurants were located at high-profile sites
at malls/office complexes within larger metropolitan areas. In selecting
future sites, the Company intends to analyze demographic information for each
prospective site, hotel occupancy, hotel uses, and factors such as
visibility, traffic patterns, accessibility, proximity of shopping areas,
offices, parks, tourist attractions, and competitive restaurants.

         xii. COSTS AND EFFECTS OF COMPLIANCE WITH ENVIRONMENTAL LAWS. The
Company is not aware of, and does not anticipate any significant costs related
to compliance with environmental laws.

         xiii. NUMBER OF TOTAL EMPLOYEES AND FULL-TIME EMPLOYEES. As of December
26, 2004, the Company employed approximately 716 persons on a full-time and
part-time basis. 18 of such persons serve in administrative or executive
capacities, approximately 61 serve as restaurant management personnel and the
remainder are hourly workers in the Company's restaurant operations. The Company
believes that its working conditions and compensation packages are competitive
with those offered by its competitors. Management considers the Company's
relations with its employees to be good, and its rate of employee turnover to be
low in relation to industry standards. The Company has an agreement with the
union which represented the former workers at the predecessor restaurant located
at the Holiday Inn unit in Philadelphia which requires the Company to seek new
hires first from among the pool of available union hiring hall personnel. The
Company's service personnel at the San Diego Elephant & Castle unit and Rosie's
on Robson are separately unionized.

         The Company has sought to attract and retain high-quality,
knowledgeable restaurant management and staff. Each restaurant is managed by one
general manager, and from one to three assistant managers depending on volume.
Most restaurants, again depending on volume, also have one kitchen manager and
one to three assistant kitchen managers. On average, general managers have in
excess of 5 years' experience with the Company. The Company also employs two
regional managers. The Company's future success may depend in part on its
ability to continue to attract and train capable additional managers. Restaurant
managers, many of whom have moved up through the ranks, are required to complete
a training program during which they are instructed in areas including food
quality and preparations, customer service, alcohol service, liquor liability
avoidance and employee relations. The Company believes its training programs for
managers and other employees are comparable to the training provided for
managers and other employees at substantially larger restaurant chains.
Restaurant managers are also provided with operations manuals relating to food
and beverage standards and other expectations of restaurant operations. Any new
employee at all functional levels is closely supervised after his or her
on-the-job training.


                                      -12-

<Page>

         Management has made a conscious commitment to provide customer service
of the highest standards. Recent evaluations by customers and other independent
testing appears to confirm customer satisfaction with the quality of food and
service at the Company's restaurant units. Efficient, attentive and friendly
service is integral to the Company's overall concept. Management regularly
solicits employee suggestions concerning operations, and endeavors to be
responsive to legitimate employee concerns. The Company considers the quality of
its employee interaction with customers to be an important element of its
business strategy.


                                      -13-

<Page>

ITEM 2   PROPERTIES

         All of the restaurants are located on leased sites. The Company owns
the furnishings, fixtures and equipment in each of its restaurants. Existing
restaurant leases have expirations ranging from 2005 through 2020 (including
existing renewal options). The Company has negotiated a 5 year extension (to
2009) of the lease of it's Victoria store. The landlord, however, has the option
until the end of June 2005 to give the Company notice to vacate at the end of
2005.

         Mall leases typically provide for fixed rent plus payment of certain
escalations and operating expenses, against a percentage of restaurant sales.

         The Company's hotel restaurant leases are more typically focused on a
percentage of restaurant sales, against a minimum base rental. Thus, while the
Company's aggregate annual minimum rent continues to increase, such rent per
facility and per square foot controlled by the Company is declining.

         The Company's facilities at Hotels and other non-mall locations are as
follows:
<Table>
<Caption>
HOTEL LOCATIONS            OPENING DATE                     SQUARE FT.           INDOOR SEATING
---------------            ------------                     ----------           --------------
<S>                        <C>                              <C>                       <C>
Winnipeg                   May. 1994                          4,300                     180
Philadelphia               Feb. 1995                          7,900                     310
Vancouver                  Aug. 1995                          5,500                     200
San Diego                  Jul. 1996                          7,500                     300
Seattle                    Aug. 1997                          7,600                     230
Boston                     Nov. 1997                          9,500                     200
Chicago West Adams         Apr. 2001                          6,000                     190
San Francisco              Mar. 2003                          5,230                     148
(Joint venture)

OTHER NON-MALL LOCATIONS
------------------------
Toronto King Street        Oct. 1996                          9,200                     330
Edmonton                   Nov. 1997                          5,600                     180
Toronto Yonge Street       Dec. 1999                          3,200                     160
</Table>

In addition to the above open and operating restaurants, the Company has signed
leases for two new restaurants which are currently under construction, and which
are expected to open during Spring/Summer 2005. The Company's second Chicago
location, East Huron, will be 5,000 square feet with 160 indoor seats. The
Washington, DC location will be 7,000 square feet with 200 indoor seats.

The Company also currently operates 5 mall based restaurants, all of which are
in Canada. The following table provides opening date, square footage and indoor
seating capacity information with respect to each of the mall based restaurants
currently in operation:


                                      -14-

<Page>

<Table>
<Caption>
                                                                                                 INDOOR
CITY              MALL                      OPENING DATE               SQUARE FEET               SEATING(a)
----              ----                      ------------               -----------               -------
<S>               <C>                       <C>                        <C>                       <C>
Ottawa, Ont.      Rideau Center             Mar. 1983                  7,119                     280
Edmonton, Alb.    Eaton Center              Sep. 1988                  5,939                     225
Victoria, B.C.    Eaton Center              Jun. 1989                  5,640                     225
Saskatoon, Sask.  Midtown Plaza             Oct. 1990                  5,815                     225
Calgary, Alb.     Eaton Center              Dec. 1990                  5,851                     225
</Table>

(a) Outdoor/patio seating is available at a number of the locations, and not
    included herein.

         The following table sets forth, for all restaurants by location, the
earliest expiration date of the leases and the minimum annual rent:
<Table>
<Caption>
                                          EARLIEST
LOCATION                               EXPIRATION DATE                  MINIMUM ANNUAL RENT
--------                               ---------------                  -------------------
<S>                                         <C>                                <C>
Calgary Eaton Center                        2005  *                             95,000
Saskatoon Midtown Plaza                     2005  **                           122,000
San Diego, Holiday Inn                      2005  ***                           73,000
Edmonton, Eaton Centre                      2007                                51,000
Boston, Club Quarters                       2007                                60,000
Ottawa Rideau Center                        2008                               134,000
Toronto, Yonge Street                       2008                               115,000
Victoria Eaton Center                       2009                               147,000
Philadelphia, Holiday Inn                   2010                               122,000
Chicago, West Adams                         2010                               125,000
Toronto, King Street                        2011                                89,000
Edmonton, Whyte Ave                         2012                                85,000
Seattle, WestCoast Grand                    2012                               101,000
San Francisco                               2013  ****                               0
Winnipeg, Delta Hotel                       2014                                49,000
Vancouver, Rosedale Hotel                   2015                                73,000
Washington, DC                              2015                               186,000
Chicago, East Huron                         2015                               184,000

         Total:                                                             US $1,811,000
                                                                            =============
</Table>

* The Company's lease for its store in Calgary Eaton Center expires at the end
of August 2005. There are no plans to renew this lease.

** The Company's lease for its store in Saskatoon expires at the end of October
2005. There are no plans to renew this lease.

*** The Company's lease for its San Diego restaurant has a renewal option
effective December 31, 2005. The Company has not yet formally renewed this
lease, but expects to do so before the option lapses.

**** The Company operates the Club Quarters in San Francisco, California on a
joint venture basis and has no obligation for rent in respect thereof. The joint
venture has a 10 year term, commencing March 2003.

In addition, the Company has sublet a property in London, Ontario to one of its
franchisees. The Company remains fully liable for the annual rent of US $139,000
until the lease expires in September 2008.


                                      -15-

<Page>

ITEM 3   LEGAL PROCEEDINGS

         From time to time lawsuits are filed against the Company in the
ordinary course of business. The Company is not currently a party to any
litigation which would, if adversely determined, have a material adverse effect
on the Company or its business and is not aware of any such threatened
litigation.

         A Canadian subsidiary of the Company has received notices of
reassessment from Canada Revenue Agency ("CRA") involving a further demand from
the CRA for CDN $209,000 (US $170,000) relating to disputes concerning
construction allowances dating back to 1984. The Company disputes the additional
taxes, but maintains a provision for the entire disputed balance of CDN $209,000
claimed by the CRA.



                                      -16-


<Page>

ITEM 4   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         Not applicable.


                                      -17-

<Page>


                                     PART II

ITEM 5   MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS

(a) The Company's Common Stock was traded on NASDAQ - small cap market from June
29, 1993, until it lost that listing on March 22, 2000 as a result of having
failed to maintain a minimum bid price of $1.00. The shares continue to be
traded on the NASDAQ electronic bulletin board OTCBB (PUBSF).

         The range of high and low sales prices for the Common Stock from
January 1, 2003, to the end of 2004 has been:
<Table>
<Caption>
                                   High                Low
<S>                               <C>                <C>
First Quarter of 2003:            $0.400             $0.250
Second Quarter of 2003:           $0.380             $0.220
Third Quarter of 2003:            $0.390             $0.220
Fourth Quarter of 2003:           $0.390             $0.210

First Quarter of 2004:            $0.440             $0.220
Second Quarter of 2004:           $0.950             $0.300
Third Quarter of 2004:            $0.650             $0.300
Fourth Quarter of 2004:           $0.510             $0.300
</Table>

(b) The approximate number of record holders of the Company's common stock as of
January 2005 is 500.

(c) The Company has never paid any dividends in respect of any of its capital.


                                      -18-

<Page>

(d) Securities authorized for issuance under equity compensation plans.

Equity based compensation plans in force as at December 26, 2004 :
<Table>
<Caption>
                             exercise of                 outstanding options         for future issuance
                             outstanding options                                     under equity
                                                                                     compensation plans
                                                                                     (excluding securities
                                                                                     reflected in column
                                                                                     (a))
                                       (a)                         (b)                          (c)
---------------------------------------------------------------------------------------------------------------
<S>                                       <C>            <C>                                        <C>
Equity compensation                       556,500        US $ 5.93                                  616,000
plans approved by                                        CDN $ 9.21
security holders
---------------------------------------------------------------------------------------------------------------

Equity compensation                             0                                                         0
plans not approved by
security holders
---------------------------------------------------------------------------------------------------------------

Total                                     556,500        US $ 5.93                                  616,000
                                                         CDN $ 9.21
---------------------------------------------------------------------------------------------------------------
</Table>


                                      -19-

<Page>

ITEM 6   SELECTED FINANCIAL DATA
         (IN THOUSANDS OF US DOLLARS EXCEPT PER SHARE INFORMATION WHICH IS SET
         FORTH IN US DOLLARS)
<Table>
<Caption>
                                                 2004                2003                2002

<S>                                           <C>                 <C>                 <C>
                             Sales            $28,202             $26,725             $27,716
                     Income (loss)
                   from Restaurant
                        Operations              2,918               2,740               2,640
                   Earnings (loss)
               before Income Taxes               (710)                173              (1,514)
                 Net Income (loss)               (888)                228              (1,344)
                      Total Assets             15,164              10,677              10,656
                     Shareholders'
                  Equity (Deficit)             (2,642)              2,470               1,908
                   Long Term  Debt            $15,262              $4,622              $5,142
                    Average Shares
                       Outstanding          5,244,507           5,163,271           5,163,354
                   Earnings (loss)
                      Per Share(b)             $(0.17)              $0.04              $(0.26)
</Table>

PERFORMANCE BY QUARTER 2004:
<Table>
<Caption>
                                                        Q1          Q2           Q3          Q4       FULL YEAR
<S>                                                   <C>          <C>         <C>          <C>        <C>
Sales                                                 $6,627       $6,782      $7,294       $7,499     $28,202

Income (loss) from restaurant operations                 658          459         785        1,016       2,918
Earnings (loss) before income taxes                     (281)        (336)        (27)         (66)       (710)
Net income (loss)                                       (298)        (353)        (35)        (202)       (888)
Total assets                                          10,098        9,713       9,768       15,164      15,164
Shareholders' equity (deficit)                         2,208        1,855       1,819      (2,642)     (2,642)
Long term debt                                         4,734        4,683       4,633       15,262      15,262
Average shares outstanding                         5,196,554    5,246,504   5,246,504    5,437,958   5,244,507
Earnings (loss) per share                             ($0.06)      ($0.07)     ($0.01)      ($0.04)     ($0.17)

PERFORMANCE BY QUARTER 2003:
                                                        Q1          Q2           Q3          Q4       FULL YEAR

Sales                                                 $6,205       $6,756      $6,649       $7,115     $26,725

Income (loss) from restaurant operations                 664          737         553          786       2,740
Earnings (loss) before income taxes                      212          240        (225)         (54)        173
Net income (loss)                                        173          223        (276)         108         228
Total assets                                          10,986       11,220      10,687       10,677      10,677
Shareholders' equity (deficit)                         2,208        2,637       2,300        2,470       2,470
Long term debt                                         4,977        4,822       4,607        4,622       4,622
Average shares outstanding                         5,144,604    5,159,604   5,159,604    5,165,104   5,163,271
Earnings (loss) per share                              $0.03        $0.04      ($0.05)       $0.02       $0.04
</Table>


                                      -20-

<Page>

ITEM 7   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS

FIFTY-TWO WEEKS ENDED DECEMBER 26, 2004 VS. FIFTY-TWO WEEKS ENDED DECEMBER 28,
2003

         The Company owns, operates and franchises casual full service brand
name restaurants in Canada and the United States. Its principal brand is
"Elephant and Castle".

         During the fifty-two weeks ended December 26, 2004, the Company has
seen strong same store sales and profit growth from its US operations,
reflecting improved operational standards and a strengthening US economy.
Canadian store performance during the same period was mixed. Three of the ten
Canadian stores operated under smoking legislation which was not in place during
the first half of the prior year.

SALES

         Sales increased during the fifty-two weeks ended December 26, 2004 to
US $28,202,000 from US $26,725,000 in 2003. The year on year increase in sales
of US $1,477,000 comprises:
<Table>
<Caption>
                                                                                  US $
<S>                                                                            <C>
Increase in sales from same US stores (+10.3%)                                 1,250,000
Increase in sales from same Canadian stores (+1.3%)                              174,000
Consolidation of CDN sales at higher exchange rate                               995,000
Impact of store closures                                                        (985,000)
Share of sales from new store in San Francisco                                   128,000
Changes in other income                                                          (85,000)
                                                                               ---------
Total change in sales versus 2003                                              1,477,000
                                                                               ---------
                                                                               ---------
</Table>

         For the five US Corporate locations open throughout both periods, sales
for the 2004 period were US $13,338,000 an increase of 10.3% compared to the
prior year. Four out of five US same stores show year on year growth, including
+12.7% from Boston, despite a smoking ban which was introduced mid-2003. San
Diego sales have grown +20.1%, partly reflecting high hotel occupancy and local
events. Chicago (+8.3%) and Philadelphia (+8.2%) have also shown consistent
growth. Only Seattle (-0.6%) has performed below last year.

         For the ten Canadian Elephant & Castle Corporate locations open
throughout both periods, sales for the fifty-two weeks ended December 26, 2004
totaled CDN $18,162,000 and are now up +1.3% compared to the fifty-two weeks
ended December 28, 2003, reflecting a stronger third and fourth quarter. Five of
the ten stores (Ottawa +8.2%; Winnipeg +7.9; Toronto Yonge St. +7.5%; Toronto
King St.


                                      -21-

<Page>

+4.7%; Victoria +2.4%;) showed year on year sales increases. Sales in the three
stores operating under smoking bans which were not in force during the first
half of 2003 were all down versus the prior year (Edmonton City Centre -6.8%;
Saskatoon -15.3%; Calgary -11.2%). The hockey lockout during the fourth quarter
has had a negative impact on Rosie's on Robson and Edmonton Whyte Ave resulting
in full year sales down -1.1% and -1.2% respectively for the year, despite
strong first half performances.

NET INCOME/LOSS

         For the fifty-two weeks ended December 26, 2004, the Company generated
a net loss of US $888,000 compared to a net profit of US $228,000 for the
fifty-two week period in 2003. In March 2004, the Company took the strategic
decision to increase store expenditure in certain areas in order to roll-out
brand enhancements and to underpin and build on the strong store sales trends
which had been experienced particularly in US stores in the previous 6 months.
As a result, the Company invested US$180,000 mainly during the second quarter of
2004 in marketing, menu development, and non-capital store improvements.
US$148,000 is reported as store operating costs and US $32,000 as additional
brand development costs in general and administration costs. The current year
loss is after charging US $199,000 for the impairment of long-lived assets, in
accordance with the new recommendations of the CICA (2003 = Nil). The net income
for the prior year includes the benefit of a US $679,000 gain on foreign
exchange. (2004 = Loss of US $28,000). Losses per share for the current period
were US $(0.17), versus income per share of US $0.04 in 2003. The weighted
average number of shares outstanding increased from 5,163,271 in 2003 to
5,244,507 for the current year, following the issue of 81,900 shares to
subordinated note holders in consideration of their agreeing to vary the terms
of the notes, and the issue of 18,000 shares to directors. A further 382,927
were issued to subordinated note holders and management on completion of the new
funding arrangements.

INCOME FROM RESTAURANT OPERATIONS

         The Company generated income from restaurant operations of US
$2,918,000 compared to US $2,740,000 for 2003. The increase versus 2003 of US
$178,000 comprises:


                                      -22-

<Page>

<Table>
<Caption>
                                                                                  US $
<S>                                                                             <C>
Increase in income from same US stores                                            365,000
Decline in income from same Canadian stores                                      (278,000)
Impact of foreign exchange                                                         83,000
Impact of store closures                                                          (51,000)
Income from new store in San Francisco                                            100,000
Changes in other income                                                           (41,000)
                                                                                ---------
Total change in income versus 2003                                                178,000
                                                                                ---------
                                                                                ---------
</Table>

SAME STORE PERFORMANCE

The following tables show same store sales and profit performance for US and
Canadian stores (in local currency):

US SAME STORES (US$000)
<Table>
<Caption>
                                                   2004      % OF SALES           2003      % OF SALES
<S>                                                <C>          <C>               <C>         <C>

SALES                                              13,338                         12,088

RESTAURANT EXPENSES
  Food and Beverage Costs                           3,366        25.2%             3,060       25.3%
  Restaurant Operating Expenses
    Labour                                          4,349        32.6%             3,957       32.7%
    Occupancy and Other                             3,259        24.4%             3,139       26.0%
  Depreciation and Amortization                       899         6.7%               832        6.9%
                                                   ------        -----            ------       -----
                                                   11,873        89.0%            10,988       90.9%
                                                   ======        =====            ======       =====
INCOME FROM RESTAURANT OPERATIONS                   1,465        11.0%             1,100        9.1%
</Table>


CDN SAME STORES (CDN$000)
<Table>
<Caption>
                                                        2004       % OF SALES           2003      % OF SALES

<S>                                                     <C>          <C>                <C>         <C>
SALES                                                   18,162                          17,936

RESTAURANT EXPENSES
  Food and Beverage Costs                                5,423         29.9%             5,256        29.3%
  Restaurant Operating Expenses
    Labour                                               5,564         30.6%             5,365        29.9%
    Occupancy and Other                                  4,885         26.9%             4,690        26.1%
  Depreciation and Amortization                            771          4.2%               753         4.2%
  Loss on Asset Disposal                                     9          0.0%                 0         0.0%
                                                        ------         -----            ------        -----
                                                        16,652         91.7%            16,064        89.6%
                                                        ======         =====            ======        =====
INCOME FROM RESTAURANT OPERATIONS                        1,510          8.3%             1,872        10.4%
</Table>

                                      -23-

<Page>

FOOD AND BEVERAGE COSTS

         Overall, food and beverage costs, as a percentage of sales, increased
to 27.2% for the fifty-two weeks ended December 26, 2004, compared to 26.8% for
the fifty-two weeks ended December 28, 2003.

         The Company experienced upwards pressure on food costs, particularly
for protein products. In line with most of its competitors, the Company held its
menu prices steady until the end of June.

         In both the US and Canada, the beef market was difficult throughout
2004 due to the continued uncertainty caused by BSE. Fixed price contract items
were 5% higher than 2003. Non-contracted items peaked in cost in the 3rd quarter
and eased slightly in the fourth quarter.

         Poultry prices in the US saw as much as a 25% increase at their peak.
This pricing eased in the 4th quarter and production levels are very high.
However, poulty consumption in the US was estimated at 25% higher in 2004 than
2003. Canadian chicken prices were substantially higher through most of 2004.
The Avian Influenza epidemic increased cost by up to 20%. The Fraser Valley
poultry operations came back on stream with September hatchings but this product
did not start to hit the markets until mid-November so no price relief was felt
in 2004 as consumption remained very high and supply remained limited.

         US pork prices remain high with bacon in particular still up 30-40%.
Canadian pork prices eased in the 4th quarter but were still 20-25% higher than
one year ago.

LABOUR AND BENEFITS COSTS

         Labour and benefits increased from 31.0% of sales in 2003 to 31.4% in
the current period.

         Lower costs in same US stores reflect good labour control against a
background of improved sales, more than off setting wage and benefit rate
pressures.

         Higher costs in same Canadian stores reflect broadly flat sales and the
minimum wage increases in Ontario and Manitoba.

OCCUPANCY AND OTHER OPERATING COSTS

         Occupancy and other operating expenses as a percentage of sales
decreased to 25.5% from 25.9% in same period last year.

         In March 2004, the Company took the strategic decision to increase
store expenditure in certain areas in order to roll-out brand enhancements and
to underpin and build on the strong store


                                      -24-

<Page>

sales trends which had been experienced particularly in US stores in the
previous 6 months. As a result, the Company invested US$148,000 mainly during
the second quarter of 2004 in marketing, menu development, and non-capital store
improvements.

         Lower percentage costs in same US stores reflect higher volumes.

DEPRECIATION AND AMORTIZATION EXPENSE

         Depreciation and amortization costs decreased to 5.5% of sales for the
current period from 5.8% last year.

         The fall in same US store depreciation as a percentage of sales
reflects higher sales.

         Flat depreciation as a % of Sales in Canadian same stores reflects
limited refurbishments, against a background of marginally improved sales.

GENERAL AND ADMINISTRATIVE COSTS

         General and administrative costs are 10.1% for 2003 and 2004. Costs
increased from $2,701,000 in 2003 to $2,843,000 in the current period. This
reflects conversion of the mainly Canadian dollar costs into US dollars at a
higher exchange rate than that used in the prior year. The US $142,000 increase
versus 2003 comprises:

<Table>
<Caption>
                                                                           US $
<S>                                                                      <C>
Exchange rate applied to Vancouver office costs                          (123,000)
Increase in costs of Vancouver office                                      (7,000)
Increase in costs of San Antonio office                                   (12,000)
                                                                         ---------
Total increase in G&A costs vs 2003                                      (142,000)
                                                                         ---------
                                                                         ---------
</Table>

Higher costs of the Vancouver office include US $32,000 of brand and menu
development costs. Increased costs in the San Antonio reflect the cost of
closing this office in the fourth quarter of 2004.

IMPAIRMENT OF LONG-LIVED ASSETS

         In accordance with the new recommendations of the CICA, the Company has
compared the net book value of its long-lived assets with the cash flows those
assets are expected to generate over their remaining useful lives.

         The lease of the Company's restaurant in Saskatoon, SK, expires in
November 2005, and the discounted value of the cash flows expected from this
store from March 29, 2004 until that time were US $147,000 lower than the net
book value of the associated


                                      -25-

<Page>

fixed assets as at March 28, 2004.

         The lease of the Company's restaurant in Calgary, AB, expires in August
2005, and the discounted value of the cash flows expected from this store from
December 26, 2004 until that time were US $52,000 lower than the net book value
of the associated fixed assets as at December 26, 2004.

         Accordingly, the Company reduced the net book value of these assets by
recording a US $199,000 charge for the Impairment of Long Lived Assets in 2004.


GAIN (LOSS) ON FOREIGN EXCHANGE

         For the fifty-two weeks ended December 26, 2004, the Company recorded a
loss on foreign exchange of US $28,000 (2003 = Gain of US $679,000).

INTEREST ON LONG TERM DEBT

         Interest on long term debt was US $558,000 for the fifty-two weeks
ended December 26, 2004, compared to US $545,000 in 2003. The current year
figure includes only 10 days of interest costs under the Company's new funding
arrangements, and is therefore only US $13,000 higher than the prior year. For
the year ending December 25, 2005 interest costs will increase significantly,
reflecting the Company's new funding arrangements.

INCOME/LOSS BEFORE TAXES

         The Company generated a loss before income taxes of US $710,000 for the
fifty-two weeks ended December 26, 2004 compared to an income of US $173,000 for
2003. In March 2004, the Company took the strategic decision to increase store
expenditure in certain areas in order to roll-out brand enhancements and to
underpin and build on the strong store sales trends which had been experienced
particularly in US stores in the previous 6 months. As a result, the Company
invested $180,000 mainly during the second quarter of 2004 in marketing, menu
development, and non-capital store improvements. The current year loss is after
charging US $199,000 for the impairment of long-lived assets, in accordance with
the new recommendations of the CICA (2003 = Nil). The prior year profit includes
the benefit of a US $679,000 gain on foreign exchange. (2004 = Loss of US
$28,000).


                                      -26-


<Page>

INCOME TAXES

         The Company recorded income taxes of US $52,000 for the fifty-two weeks
ended December 26, 2004 (2003 - US -$55,000), representing State taxes which are
payable in the US. The Company also reassessed the value of its future income
tax asset, resulting in a charge for the year of US $126,000.

NET INCOME/LOSS

         For the fifty-two weeks ended December 26, 2004, the Company's net
loss was US $888,000 compared to a net income of US $228,000 for the
fifty-two week period in 2003. In March 2004, the Company took the strategic
decision to increase store expenditure in certain areas in order to roll-out
brand enhancements and to underpin and build on the strong store sales trends
which had been experienced particularly in US stores in the previous 6
months. As a result, the Company invested $180,000 mainly during the second
quarter of 2004 in marketing, menu development, and non-capital store
improvements. The current year loss is after charging US $199,000 for the
impairment of long-lived assets, in accordance with the new recommendations
of the CICA (2003 = Nil). The prior year profit includes the benefit of a US
$679,000 gain on foreign exchange. (2004 = Loss of US $28,000). Losses per
share for the current period were US $0.17, versus income per share of US
$0.04 in 2003. The weighted average number of shares outstanding increased
from 5,163,271 in 2003 to 5,244,507 for the current period.

                                      -27-



<Page>

FIFTY TWO WEEKS ENDED DECEMBER 28, 2003 VS. FIFTY TWO WEEKS ENDED DECEMBER 29,
2002

         The Company owns, operates and franchises casual full dining brand name
restaurants in Canada and the United States. Its principal brand is "Elephant
and Castle". From 1996 until early 2003, the Company has also operated red meat
restaurants under the name "Alamo Steakhouse & Grill." In January, 2003, the
Company closed its only owned "Alamo Steakhouse & Grill" and subsequently two
out of three Alamo Steakhouse & Grill franchisees cancelled their franchise on
negotiated terms.

         During 2003, Canadian restaurants were adversely impacted by SARS, the
Canadian meat mad-cow scare, and the power outages experienced in Eastern Canada
during August. US restaurant operations were depressed during the first quarter
of 2003 by the uncertainties surrounding the war in Iraq, but showed good
recovery during the rest of the year as the US economy steadily improved.
Certain Canadian and US restaurant operations were also adversely impacted by an
increase in local, provincial and state regulations restricting or banning
customers from smoking in the restaurants.

SALES

         Sales decreased during the fifty two weeks ended December 28, 2003 to
US $26,725,000 from US $27,716,000 in 2002. The year on year reduction in sales
of US $991,000 included a 2.6% decline in same Canadian store sales and a 1.1%
increase in same US store sales. Canadian sales were translated at a more
favorable rate than that used for 2002, offsetting the impact of stores closed
in 2002 and 2003.

         For the eleven Canadian Elephant & Castle Corporate locations open
throughout both periods, sales for the fifty two weeks ended December 28, 2003
totaled CDN $18,730,000 and were down -2.6% compared to the fifty two weeks
ended December 29, 2002. The two stores in Toronto showed a decline of -11%,
reflecting SARS and the power outage during August. Both Calgary (-9.3%) and
Winnipeg (-7.7%) were adversely impacted by smoking bans introduced during the
year. Following its renovation, Ottawa's sales grew by +6.2%, despite the
introduction of a smoking ban and the August power outage.

         For the five US Corporate locations open throughout both periods, sales
for the 2003 period were US $12,077,000 an increase of 1.1% compared to the
prior year. A strong performance from San Diego (+11.6%) was partly offset by a
decline of -5.7% in Boston, where a smoking ban was introduced during the year.


                                      -28-

<Page>

NET INCOME (LOSS)

         For the fifty two weeks ended December 28, 2003, the Company generated
a net profit of US $228,000 compared to a net loss of US $(1,344,000) for the
fifty two week period in 2002. Earnings per share for the current period were US
$0.04 compared to a loss per share of US $(0.26) in 2002. The weighted average
number of shares outstanding decreased from 5,163,354 in 2002 to 5,163,271 for
the current year, following the repurchase of 25,000 shares.

         Included in the 2003 profit is a gain on foreign exchange of US
$679,000 (2002 = CDN $178,000) which relates mainly to the revaluation of the
Company's US dollar denominated debt. The 2003 profit is after charging US
$94,000 for store closure costs (2002 = US $233,000). The 2002 loss included a
US $1,517,000 write-off of goodwill and other intangible assets, in line with
the recommendations of the Canadian Institute of Chartered Accountants.(2003 =
CDN $Nil).

INCOME FROM RESTAURANT OPERATIONS

         The Company generated income from restaurant operations of US
$2,740,000 compared to US $2,640,000 for 2002. The increase versus 2002 of US
$100,000 includes improved US store performance, the closure of loss making
stores, and inclusion of Canadian stores at a more favorable rate of exchange
than 2002.

FOOD AND BEVERAGE COSTS

         Overall, food and beverage costs, as a percentage of sales, improved to
26.8% for the fifty two weeks ended December 28, 2003, compared to 27.4% for the
fifty two weeks ended December 29, 2002.

          This reflects improvements in procurement and waste management for
both Canada and the US, management of menu pricing, the strengthened Canadian
dollar which reduced the cost of produce originating from the US but used in
Canadian operations, and the benefit of closing two underperforming stores in
the US.

         In Canada, food and beverage costs improved to 29.0% versus 29.2% in
2002, and in the US to 25.3% versus 26.4% in 2002.


                                      -29-

<Page>

LABOUR AND BENEFITS COSTS

         Labour and benefits decreased from 31.4% of sales in 2002 to 31.0% in
the current period. This improvement partly reflects the lower participation in
the consolidated figures of US operations, where labour and benefits are a
higher percentage of sales, due to the change in exchange rates versus 2002.

         In Canada, labour and benefits costs increased to 29.9% of sales
compared to 29.5% in the prior year. Labour was well controlled against a
background of declining sales, but benefits costs represented a 17.3% uplift on
labour costs in 2003, versus 16.3% in 2002.

         In the US, labour and benefits costs decreased to 33.2% of sales
compared to 33.8% in the prior year. This reduction included the benefit of
closing two loss making stores in 2002 and early 2003. In same US stores, labour
and benefits costs as a percentage of sales increased by 0.4% versus 2002.
Labour was well controlled, but benefits costs represented a 32.4% uplift on
labour costs in 2003, versus 30.1% in 2002.

OCCUPANCY AND OTHER OPERATING COSTS

         Occupancy and other operating expenses as a percentage of sales were
25.9% in both the current and prior periods.

         In Canada, these costs increased to 26.4% from 25.2% in 2002 reflecting
upwards pressure on insurance costs against a declining sales base. In the US,
occupancy and other operating expenses fell to 26.0% versus 27.2% in 2002,
largely reflecting the closure of two loss making stores. In US same store
locations only, these costs rose by 2.0% as a percentage of sales, reflecting
increases in insurance costs, rents, repairs and maintenance, and additional
investment in local marketing activities to build sales.

RESTAURANT CLOSING COSTS

         Included in the 2003 results are costs of US $94,000 to reflect the
closure of two Canadian Elephant & Castle restaurants at BCIT, Burnaby,
Vancouver (US $64,000) and in the West Edmonton Mall, Alberta (US $150,000).
These costs were partly offset by the write-back of US $120,000 of provisions
made against 2002 closures which were in excess of actual costs incurred. The
Company received US $90,000 in fees from the two former "Alamo Steakhouse &
Grill" franchises who terminated their franchise agreements in early 2003, and
such fees were accounted for as a credit against closing costs.

         Included in the 2002 results were estimated costs of US $233,000 to
reflect the closure of the Alamo Steakhouse & Grill restaurant in Bloomington,
MN, and the Elephant & Castle restaurant in Bellingham, WA, offset by the
release of a previous over-provision of closure costs for the Franklin Mills
operation.


DEPRECIATION AND AMORTIZATION EXPENSE

         Depreciation and amortization costs increased to 5.8% of sales for the
current period from 5.0% last year.

         Canadian depreciation costs fell to 3.9% versus 4.3% in 2002,
reflecting some assets becoming fully depreciated, and a lack of new


                                      -30-

<Page>

capital investment during the year.

         US depreciation and amortization costs rose to 8.0% of sales versus
5.7% in 2002. Of this 2.3% increase, 0.9% reflects US sales being translated at
a lower exchange rate in 2003. The new joint venture store in San Francisco had
costs, including pre-opening, of US $153,000 which represented 34.1% of sales
and inflated the US average. Costs in same US stores were broadly flat.

GENERAL AND ADMINISTRATIVE COSTS

         General and administrative costs increased from 8.1% of sales in 2002
to 10.1% in the current period. Declining total sales in CDN$, reflecting the
change in the US$ exchange rate, account for 0.5% of this increase. In dollar
terms, general and administration costs in 2003, were US $2,701,000, an increase
of US $459,000 versus 2002.

         Costs of the Vancouver office were US $200,000 higher than 2002
reflecting increased Operations support, and higher insurance costs.

         The Company's Corporate Office function relocated to smaller offices in
Vancouver in 2000. The vacated offices were initially sub-let to the end of the
Company's lease, but the sub-tenant became insolvent during 2003. The Company
has attempted to find a new sub-tenant for the balance of its lease, which
expires at the end of October 2004, but has been unsuccessful in a difficult
Vancouver commercial property market. The Company has made full provision for
the remaining rent and service charges of this property until the end of the
lease (US $220,000).


GAIN/(LOSS) ON FOREIGN EXCHANGE

         The Company's results of operations were markedly impacted by changes
in currency translation. For the fifty-two weeks ended December 28, 2003, the
Company recorded a gain on foreign exchange of US $679,000 (2002 = US $178,000).
This largely reflects the revaluation of the Company's US $3,900,000 of senior
debt from a rate of US$1 = CDN$1.57 in 2002 to a rate of US$1 = CDN$1.31 in
2003.

INTEREST ON LONG TERM DEBT

         Interest on long term debt was US $545,000 for the fifty two weeks
ended December 28, 2003, compared to US $573,000 in 2002.


                                      -31-

<Page>

INCOME/(LOSS) BEFORE TAXES

         The Company generated an income before income taxes of US $173,000 for
2003 compared to a loss of US $(1,514,000) for 2002. As discussed above, foreign
exchange gains in 2003 and write downs of goodwill and other intangible assets
in 2002 were major factors in this year on year movement.

INCOME TAXES

         The Company generated an income before taxes of US $173,000 in the
fifty two week period ended December 28, 2003. The Company has loss
carry-forwards relating to prior years, which are sufficient to cover any tax
charges on current year income. The net tax credit for the year ending December
28, 2003 of US $55,000 reflects a decrease in the provision to cover taxes owed
by predecessor companies, partially offset by state taxes payable in the US.

NET INCOME (LOSS)

         For the fifty two weeks ended December 28, 2003, the Company's net
income was US $228,000 compared to a net loss of US $(1,344,000) for the
fifty two week period in 2002. Earnings per share for the current period were
US $0.04, compared to a loss of US $(0.26) in 2002. The average number of
shares outstanding decreased from 5,163,354 in 2002 to 5,163,271 for the
current year.

FINANCIAL CONDITION AND OTHER ITEMS

LIQUIDITY AND CAPITAL RESOURCES

         On December 17, 2004, the Company entered into a series of agreements
intended to improve the Company's cash availability. The transactions resulted
in the raising of CDN$5,000,000 (US$4,066,000) for the purposes of opening new
Elephant & Castle restaurants, and refurbishing existing Elephant & Castle
restaurants.

         As at December 26, 2004, the Company had US $3,981,000 of available
cash.

         The new Preferred Shares, Series A were issued with the intention and
expectation that these shares will, in due course, be converted into Common
Shares. Under certain circumstances, however, holders of the new Preferred
Shares, Series A, have the ability to require redemption of their shares at a
future date, and at a predetermined price. In accordance with CICA handbook
sections 3860.20 and 3860.22 and with EIC 149, the Preferred Shares, Series A,
have been recorded as long term debt at CDN$2 (US$1.63) per share. In addition,
redemption premiums accrued from date of issue have been added to long term
debt. As a result, the Company's long term debt, as reported under Canadian
GAAP, increased from US $4,622,000 in 2003 to US $15,262,000 as at December 26,
2004. This change also resulted in total shareholders' equity, as reported under
Canadian GAAP falling from US $2,470,000 in 2003 to a deficit of US$ (2,642,000)
for 2004. Under US GAAP, the GEIPPPII Junior


                                      -32-

<Page>

Notes which the Preferred Shares replaced were classified as debt rather than
equity (Canadian GAAP). Total shareholder's deficit under US GAAP improved to US
$(3,020,000) in 2004 from US $(4,483,000) in 2003.

         Under the newly signed financing agreements, the Company is not
required to make any repayments of principal to its major lenders until 2007.

         The Company intends to use its available funds to open new Elephant &
Castle restaurants, mainly in the US, and to refurbish existing Elephant &
Castle restaurants.

         The Company has signed leases for two new wholly owned Elephant &
Castle restaurants, one in Washington D.C., the other a second restaurant in
Chicago, IL. Both of these restaurants are currently under construction, with
openings scheduled for Spring 2005.

         The Company considers that the new funding provides it with adequate
financial resources to carry out appropriate refurbishments of existing
restaurants and to embark on a plan of moderate unit growth.

DIFFERENCES BETWEEN CANADIAN AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES (CDN AND US GAAP)

         The Company prepares its financial statements in accordance with CDN
GAAP. (The reader is referred to Note 16 of the Consolidated Financial
Statements for the year ended December 26, 2004 for additional explanation.) The
Financial statements, if prepared in accordance with US GAAP would have differed
as follows:

Net loss for the year ended December 26, 2004 would have increased by US $
282,000, comprised primarily of dividends on convertible subordinated debentures
that would have been treated as interest expense under US GAAP partly offset by
pre-opening costs which would have been expensed in 2003 under US GAAP. Net
income for the year ended December 28, 2003 would be decreased by US $ 394,000
comprised primarily of dividends on convertible Subordinated debentures that
would have been treated as interest expense under US GAAP, and pre-opening costs
that would have been expensed in 2003 under US GAAP. The impact of these
adjustments would be to increase the net loss per share in 2004 from US $0.17
under CDN GAAP to a loss of US $(0.22) under US GAAP. For 2003, the income per
share of US $0.04 under CDN GAAP would change to a loss of US ($0.03) per share
under US GAAP.

         Shareholders' (deficit) at December 26, 2004 would increase by US
$378,000 from a deficit of US $(2,642,000) under CDN GAAP to a deficit of US
$(3,020,000) under US GAAP. Shareholders' equity (deficit) at December 28, 2003
under US GAAP would have been


                                      -33-

<Page>

decreased to a deficit of US ($4,483,000) compared to a surplus of US $2,470,000
under CDN GAAP, due primarily to the exclusion of convertible subordinated
debentures which would have been shown as long term debt under US GAAP.



                                      -34-


<Page>

ITEM 7A  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


         Intentionally omitted.


                                      -35-


<Page>

ITEM 8   FINANCIAL STATEMENTS

         The Company's consolidated financial statements and the report of the
independent accountants thereon appear beginning at page F-2. See index to
consolidated Financial Statements on page F-1.


                                      -36-


<Page>

ITEM 9   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
         ON ACCOUNTING AND FINANCIAL DISCLOSURE

         None.  Not applicable.

ITEM 9A.  CONTROLS AND PROCEDURES.

        Management has disclosed, based on the Company's most recent evaluation
of internal control over financial reporting, to the Company's auditors and the
audit committee of Company's board of directors (or persons performing the
equivalent functions):

         (a)      All significant deficiencies and material weaknesses in the
                  design or operation of internal controls over financial
                  reporting which are reasonably likely to adversely affect the
                  registrant's ability to record, process, summarize and report
                  financial information; and

         (b)      Any fraud, whether or not material, that involves management
                  or other employees who have a significant role in the
                  registrant's internal controls over financial reporting.


         The assessment report due in respect of this item is not required of
non-accelerated filers prior to fiscal years ending on or after July 15, 2005.


                                     -37-


<Page>


                                    PART III

<Table>
<S>       <C>
ITEM 10   The information required by PART III will be incorporated by
ITEM 11   reference from Registrant's definitive proxy statement or definitive
ITEM 12   information statement, provided such definitive proxy statement or
ITEM 13   definitive information statement is filed not later than 120 days
ITEM 14   after the end of the fiscal year covered by the Form 10-K, or by an
ITEM 15   amendment to the Form 10-K, not later than the end of such 120 day
          period.

</Table>


                                      -38-


<Page>



                                     PART IV

ITEM 16.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON
           FORM 8-K

           (a)  See Index to Exhibits, attached.
           (b)  During the last quarter of the period covered by this report,
           the Registrant filed no reports on Form 8-K.




                                      -39-


<Page>

ELEPHANT & CASTLE GROUP INC.

CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)

<Table>
<Caption>
INDEX                                                                             PAGE
-----                                                                             ----
<S>                                                                               <C>
MANAGEMENT REPORT                                                                  1

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM                            2

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Balance Sheets                                                        3

Consolidated Statements of Operations                                              4

Consolidated Statements of Shareholders' Equity (Deficit)                          5

Consolidated Statements of Cash Flows                                              6

Notes to Consolidated Financial Statements                                        7-30
</Table>



<Page>


MANAGEMENT REPORT

Management is responsible for preparing the Company's consolidated financial
statements and the other information that appears in this annual report.
Management believes that the consolidated financial statements fairly reflect
the form and substance of transactions and reasonably present the Company's
consolidated financial condition and results of operations in conformity with
Canadian generally accepted accounting principles. Management has included in
the Company's consolidated financial statements amounts that are based on
estimates and judgments, which it believes are reasonable under the
circumstances.

The Company maintains a system of internal accounting policies, procedures and
controls intended to provide reasonable assurance, at appropriate cost, that
transactions are executed in accordance with Company authorization and are
properly recorded and reported in the financial statements and that assets are
adequately safeguarded.

Pannell Kerr Forster audits the Company's consolidated financial statements in
accordance with auditing standards generally accepted in Canada and the
standards of the Public Accounting Oversight Board (United States).

Elephant & Castle Group Inc.' s Board of Directors has an Audit Committee
composed of non-management Directors. The Committee meets with financial
management and the independent auditors to review internal accounting controls
and accounting, auditing and financial reporting matters.



President and Chief Executive Officer


                                       1

<Page>


           REPORT OF THE INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



TO THE SHAREHOLDERS OF ELEPHANT & CASTLE GROUP INC.

We have audited the consolidated balance sheets of Elephant & Castle Group Inc.
as at December 26, 2004 and December 28, 2003 and the consolidated statements of
operations, shareholders' equity (deficit) and cash flows for each of the three
years in the period ended December 26, 2004. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in Canada and the standards of the Public Company Accounting Oversight Board
(United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the consolidated financial statements referred to above, present
fairly, in all material respects, the financial position of Elephant & Castle
Group Inc. as at December 26, 2004 and December 28, 2003 and the results of its
operations and its cash flows for each of the three years in the period ended
December 26, 2004 in accordance with Canadian generally accepted accounting
principles, applied on a consistent basis. Accounting principles generally
accepted in Canada differ in certain significant respects from accounting
principles generally accepted in the United States of America and are discussed
in Note 16 to the consolidated financial statements.


"Pannell Kerr Forster"
(Registered with the PCAOB as "Smythe Ratcliffe").

Chartered Accountants

Vancouver, Canada
February 11, 2005


                                       2

<Page>

ELEPHANT & CASTLE GROUP INC.
CONSOLIDATED BALANCE SHEETS
AT DECEMBER 26, 2004 AND DECEMBER 28, 2003
(US DOLLARS)
(IN THOUSANDS OF DOLLARS)
<Table>
<Caption>
-------------------------------------------------------------------------------------------------------------
                                                                                      2004              2003
-------------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>                 <C>
ASSETS (note 6)
CURRENT
  Cash                                                                              $3,981              $410
  Accounts receivable                                                                  423               348
  Inventory                                                                            354               305
  Deposits and prepaid expenses                                                        664               222
  Pre-opening costs                                                                      0                45
-------------------------------------------------------------------------------------------------------------
Total Current Assets                                                                 5,422             1,330
PROPERTY, PLANT AND EQUIPMENT (note 3)                                               5,469             6,673
FUTURE INCOME TAX BENEFITS (note 13)                                                 2,250             2,351
OTHER (note 4)                                                                       2,023               323

-------------------------------------------------------------------------------------------------------------
TOTAL ASSETS                                                                       $15,164           $10,677
-------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------

LIABILITIES
CURRENT
  Accounts payable and accrued liabilities (note 5)                                 $2,535            $3,580
  Current portion of long-term debt (notes 6, 7 and 8(b))                               20               371
-------------------------------------------------------------------------------------------------------------
Total Current Liabilities                                                            2,555             3,951
LONG-TERM DEBT (notes 6,  7 and 8(b))                                               15,242             4,251
OTHER LIABILITIES                                                                        9                 5
-------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES                                                                   17,806             8,207
-------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------

SHAREHOLDERS' EQUITY (DEFICIT)

COMMON SHARES (note 8(a))                                                           12,999            12,829
CONTRIBUTED SURPLUS (note 8(c))                                                      1,282                 0
OTHER PAID-IN CAPITAL (note 8(d))                                                        0             5,343
CUMULATIVE TRANSLATION ADJUSTMENT (note 8(e)                                         (880)             (880)
DEFICIT                                                                           (16,043)          (14,822)
-------------------------------------------------------------------------------------------------------------
TOTAL SHAREHOLDERS' EQUITY (DEFICIT)                                               (2,642)             2,470
-------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)                               $15,164           $10,677
-------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------
</Table>

Contingencies and Commitments (notes 10 and 11)
Approved on behalf of the Board:

        /s/ R. Bryant                          /s/ T. Chambers
............................... Director ..............................  Director
R. Bryant                                T. Chambers

                See notes to consolidated financial statements.


                                       3

<Page>

ELEPHANT & CASTLE GROUP INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT NET INCOME (LOSS) PER SHARE)
<Table>
<Caption>
-----------------------------------------------------------------------------------------------------------
                                                                       2004          2003          2002
-----------------------------------------------------------------------------------------------------------
<S>                                                                   <C>            <C>           <C>
SALES                                                                 $28,202        $26,725       $27,716
-----------------------------------------------------------------------------------------------------------

RESTAURANT EXPENSES
  Food and beverage                                                     7,682          7,171         7,591
  Operating
    Labour                                                              8,862          8,273         8,693
    Occupancy and other                                                 7,181          6,909         7,179
  Restaurant closing costs (notes 12 (b) and (c))                           0             94           233
  Amortization                                                          1,559          1,538         1,380
-----------------------------------------------------------------------------------------------------------
                                                                       25,284         23,985        25,076
-----------------------------------------------------------------------------------------------------------
INCOME FROM RESTAURANT OPERATIONS                                       2,918          2,740         2,640
-----------------------------------------------------------------------------------------------------------

GENERAL AND ADMINISTRATIVE EXPENSES                                     2,843          2,701         2,242
(GAIN) LOSS ON FOREIGN EXCHANGE (note 2 (i))                               28           (679)         (178)
INTEREST ON LONG-TERM DEBT                                                558            545           573
IMPAIRMENT OF GOODWILL AND OTHER TANGIBLE AND
  INTANGIBLE ASSETS (notes 12 (a) and (d))                                199              0         1,517
-----------------------------------------------------------------------------------------------------------
                                                                        3,628          2,567         4,154
-----------------------------------------------------------------------------------------------------------

INCOME (LOSS) BEFORE INCOME TAXES                                        (710)           173        (1,514)
INCOME TAXES (CHARGE) RECOVERY (note 10)                                  (52)            55          (334)
FUTURE INCOME TAX (CHARGE) RECOVERY (note 13)                            (126)             0           504
-----------------------------------------------------------------------------------------------------------

NET INCOME (LOSS) FOR YEAR                                              ($888)          $228       ($1,344)
-----------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------

NET INCOME (LOSS) PER COMMON SHARE (note 2(j))
  Basic                                                                 (0.17)          0.04         (0.26)
  Diluted (note 2(j))                                                                   0.04
-----------------------------------------------------------------------------------------------------------

WEIGHTED AVERAGE NUMBER OF
COMMON SHARES OUTSTANDING
  Basic                                                             5,244,507      5,163,271     5,163,354
  Diluted (note 2(j))                                                              5,163,271
-----------------------------------------------------------------------------------------------------------
</Table>
                See notes to consolidated financial statements.


                                       4

<Page>

ELEPHANT & CASTLE GROUP INC.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT)
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS)
<Table>
<Caption>
-------------------------------------------------------------------------------------------------------------
                                                                 2004             2003              2002
-------------------------------------------------------------------------------------------------------------
<S>                                                            <C>               <C>               <C>
NUMBER OF COMMON SHARES ISSUED
  Beginning balance                                            5,146,604         5,144,604         5,169,604
  Issue of shares
    On renegotiation of debenture interest                       161,235                 0                 0
    For services                                                  18,000            27,000
    Purchased by Management                                      303,572                 0                 0
    Repurchase and cancellation of shares                              0           (25,000)          (25,000)
-------------------------------------------------------------------------------------------------------------
ENDING BALANCE                                                 5,629,411         5,146,604         5,144,604
-------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------
COMMON SHARES ISSUED
  Beginning balance                                              $12,829           $12,879           $12,930
  Issue of shares
    On renegotiation of debenture interest                            59                 0                 0
    For services                                                       6                11                 0
    Purchased by Management                                          106                 0                 0
    Repurchase and cancellation of shares                              0               (61)              (51)
-------------------------------------------------------------------------------------------------------------
  Ending balance                                                 $12,999           $12,829           $12,879
-------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------
CONTRIBUTED SURPLUS
  Beginning balance                                                   $0                $0                $0
  Issue of shares
    On cancellation of Junior Notes and
      issuance of Preferred Shares                                   201                 0                 0
    For issue of warrants                                          1,081                 0                 0
-------------------------------------------------------------------------------------------------------------
  ENDING BALANCE                                                  $1,282                $0                $0
-------------------------------------------------------------------------------------------------------------
OTHER PAID-IN CAPITAL
  Beginning balance                                               $5,343            $4,996            $4,745
  Deferred interest on convertible notes                               0               347               297
  On cancellation of shares                                            0                 0               (46)
  On cancellation of Junior Notes                                 (5,343)                0                 0
-------------------------------------------------------------------------------------------------------------
  ENDING BALANCE                                                      $0            $5,343            $4,996
-------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------
CURRENCY TRANSLATION ADJUSTMENT
  Beginning balance                                                ($880)          ($1,347)               $0
  Deferred gain (loss) incurred during year                            0               467            (1,347)
-------------------------------------------------------------------------------------------------------------
  ENDING BALANCE                                                   ($880)            ($880)          ($1,347)
-------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------
DEFICIT
  Beginning balance                                             ($14,822)         ($14,620)         ($12,946)
  Dividends on other paid-in capital                                (333)             (347)             (330)
  On cancellation of shares                                            0               (83)                0
  Net income (loss)                                                 (888)              228            (1,344)
-------------------------------------------------------------------------------------------------------------
  ENDING BALANCE                                                ($16,043)         ($14,822)         ($14,620)
-------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------
TOTAL SHAREHOLDERS' EQUITY (DEFICIT)                             ($2,642)           $2,470            $1,908
-------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------
</Table>
                See notes to consolidated financial statements.


                                       5

<Page>

ELEPHANT & CASTLE GROUP INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS)
<Table>
<Caption>
-------------------------------------------------------------------------------------------------------------
                                                               2004                  2003          2002
-------------------------------------------------------------------------------------------------------------
<S>                                                           <C>                    <C>          <C>
OPERATING ACTIVITIES
  Net income (loss)                                           $ (888)                 $228         $(1,344)
  Operating items not using cash                               3,221                   767           2,476
-----------------------------------------------------------------------------------------------------------

OPERATING CASH FLOW                                            2,333                   995           1,132
-----------------------------------------------------------------------------------------------------------

CHANGES IN NON-CASH WORKING CAPITAL
  Accounts receivable                                            (75)                 (145)             85
  Inventory                                                      (49)                   (2)             46
  Deposits and prepaid expenses                                 (442)                  115              32
  Accounts payable and accrued liabilities                    (1,045)                  116             (86)
-----------------------------------------------------------------------------------------------------------

                                                              (1,611)                   84              78
-----------------------------------------------------------------------------------------------------------

CASH PROVIDED BY OPERATING ACTIVITIES                            722                 1,079           1,209
-----------------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES
  Acquisition of property, plant and equipment                  (560)                 (277)           (774)
  Acquisition of other assets and pre-opening costs                0                  (181)              0
-----------------------------------------------------------------------------------------------------------

CASH USED IN INVESTING ACTIVITIES                               (560)                 (458)           (774)
-----------------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES
  Deferred finance charges                                      (372)                    0              (3)
  Repurchase of shares                                             0                  (150)           (149)
  Proceeds from long-term debt                                 3,842                     0               0
  Proceeds from sale of shares                                    93                     0               0
  Repayment of long-term debt                                   (154)                 (488)           (525)
-----------------------------------------------------------------------------------------------------------

CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                3,409                  (638)           (678)
-----------------------------------------------------------------------------------------------------------

INFLOW (OUTFLOW) OF CASH                                       3,571                   (17)           (242)
CASH, BEGINNING OF YEAR                                          410                   427             669
-----------------------------------------------------------------------------------------------------------

CASH, END OF YEAR                                             $3,981                  $410            $427
-----------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
  Cash paid during the year for
    Interest                                                     $86                  $241            $329
    Income taxes                                                 $45                  $221             $26
-----------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------
</Table>
                See notes to consolidated financial statements.


                                       6

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSAND OF DOLLARS)
--------------------------------------------------------------------------------
1.       BASIS OF PRESENTATION

         These financial statements include the accounts of Elephant & Castle
         Group Inc. ("the Company") and its wholly-owned subsidiaries described
         below. All significant inter-company balances and transactions are
         eliminated.

         (a)      The Elephant and Castle Canada Inc. ("the Canadian
                  subsidiary") owns and operates English style restaurants
                  across Canada under the name "The Elephant & Castle Restaurant
                  and Pub";

         (b)      Elephant & Castle Inc. ("the US subsidiary" incorporated in
                  Texas) and its subsidiaries own and operate English style
                  restaurants in Washington, Pennsylvania, Massachusetts,
                  California and Illinois.

                  One such subsidiary, E&C Chicago Corporation, owns E&C San
                  Francisco LLC, a single purpose entity which is the ownership
                  vehicle for the Company's one-third stake in BC Restaurants
                  LLC, a joint venture company which manages the Elephant &
                  Castle restaurant in San Francisco. (note 2(m));

         (c)      Elephant & Castle International, Inc. incorporated in Texas,
                  franchises the Elephant & Castle British-style pub and
                  restaurant concept.

         With effect from the reporting period ended December 26, 2004, the
         Company denominates its functional and reporting currency to be the US
         Dollar. Previously the Company`s functional and reporting currency was
         the Canadian Dollar. Comparative figures for 2003 and 2002 have been
         restated in US Dollars.

         This change in functional and reporting currency has been adopted
         because:

         (a)      Over the past 2 years, the Company has focused on growing its
                  operations in the US, while selectively closing non-core
                  Canadian locations as the leases of those locations have
                  expired. In the current reporting period, 60% of Income from
                  Restaurant Operations originated in the US.

         (b)      The Company's shares are traded in US Dollars on the NASDAQ
                  OTCBB.

         For comparative purposes, in line with the recommendations of the
         Canadian Institute of Chartered Accountants ("CICA") handbook and of
         the Financial Accounting Standards Board ("FASB") as set out in FAS 52,
         the Company has translated its prior year's consolidated financial
         statements as reported in Canadian Dollars into US Dollars using the
         current method of translation.

         These consolidated financial statements have been prepared assuming the
         Company will continue as a going concern, realizing its assets and
         discharging its liabilities in the normal course of business.

         These consolidated financial statements are prepared in accordance with
         Canadian generally accepted accounting principles and all figures are
         in US dollars unless otherwise stated. Canadian generally accepted
         accounting principles differ in certain respects from accounting
         principles generally accepted in the United States of America. The
         significant differences and the approximate related effect on the
         consolidated financial statements are set forth in Note 16.

         Certain comparative figures have been restated to conform to current
         presentation.


                                       7

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSAND OF DOLLARS)
--------------------------------------------------------------------------------
2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         (a)      Franchise fees

                  The Company recognizes initial fees from the sale of
                  franchises as revenue once the Company has fully complied with
                  its obligations to the new franchisee regarding the opening of
                  the restaurant. Continuing franchise royalties are included in
                  sales as they are earned.

                  Revenue from the Company's retail operations is recognised
                  when services are rendered.

         (b)      Inventory

                  Inventory consists of food, beverages and retail merchandise
                  and is recorded at the lower of cost or market. Cost is
                  determined using the first-in, first-out method.


         (c)      Property, plant and equipment

                  Property, plant and equipment are recorded at cost and are
                  amortized annually as follows:
<Table>

                           <S>                                         <C>
                           Furniture and fixtures                      -  10% Straight-line method
                           Computer equipment                          -  20% Straight-line method
</Table>

                  Improvements to leased premises and property under capital
                  leases are being amortized on a straight-line basis over the
                  term of the lease except for locations opened prior to January
                  1, 1993. Those improvements are being amortized on the
                  straight-line method over the term of the lease plus the first
                  two renewal options.

                  China, glassware and cutlery are recorded at cost.
                  Replacements are charged directly to operations.


         (d)      Goodwill

                  Goodwill is recorded at cost, less any reduction for
                  impairment. Goodwill is tested for impairment on an annual
                  basis or when events occur that may indicate impairment.

                  This policy was adopted during the year ending December 29,
                  2002 in line with the recommendations of the CICA. Previously,
                  Goodwill was recorded at cost and amortized on a straight-line
                  basis over periods from 10 to 40 years.

         (e)      Intangible assets

                  Intangible assets are amortized over their useful lives unless
                  the life is determined to be indefinite, in which case no
                  amortization is taken. Intangible assets are tested for
                  impairment on an annual basis or when events occur that may
                  indicate impairment.

                  Liquor licences are recorded at cost of original acquisition.
                  Additional costs incurred on an on-going basis to maintain and
                  renew them are charged directly to operations.

         (f)      Pre-opening costs

                  Pre-opening costs represent amounts for staff training costs,
                  payroll for trainees, rents paid prior to opening, travel and
                  accommodation of trainers and supplies consumed prior to
                  opening which were all incurred to open new locations. These
                  costs are amortized on a straight-line basis over 12 months.


                                       8

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSAND OF DOLLARS)
--------------------------------------------------------------------------------
2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

         (g)      Other assets

                  The following other assets are recorded at cost and amortized
                  annually as follows:
<Table>
                           <S>                                <C>
                           Deferred finance costs             -  Term of the related financial instruments
                           Deferred franchise costs           -  5 years
</Table>

         (h)      Income taxes

                  Income taxes are calculated using the liability method of tax
                  accounting. Temporary differences arising from the difference
                  between the tax basis of an asset or liability and its
                  carrying amount on the balance sheet are used to calculate
                  future income tax assets or liabilities. Future income tax
                  assets or liabilities are calculated using tax rates
                  anticipated to apply in the periods that the temporary
                  differences are expected to reverse. A valuation allowance is
                  provided to reduce the asset to the net amount management
                  estimates to be reasonable to carry as a future income tax
                  asset (note 13).

         (i)      Foreign currency translation

                  Amounts recorded in foreign currency are translated into US
                  dollars as follows:

                  (i)      Monetary assets and liabilities at the rate of
                           exchange in effect at the balance sheet date;

                  (ii)     Non-monetary assets and liabilities at the exchange
                           rates prevailing at the time of the acquisition of
                           the assets or assumption of the liabilities; and,


                   (iii)   Revenues and expenses (excluding amortization which
                           is translated at the same rate as the related asset),
                           at the average rate of exchange for the year.

                  Gains and losses arising from this translation of foreign
                  currency are included in net income . This policy was adopted
                  for the year ending December 29, 2002 in line with the
                  recommendations of the CICA. Previously, unrealised gains and
                  losses on long-term monetary assets and liabilities were
                  deferred and amortized over the lives of those assets.

         (j)      Net income (loss) per share

                  Net income (loss) per share computations are based on the
                  weighted average number of common shares outstanding during
                  the year. Options to purchase 584,000 common shares were
                  outstanding as of December 28, 2003 but were not included in
                  the computation of diluted earnings per share because the
                  options exercise prices were greater than the average market
                  price of the common shares throughout the year and, therefore,
                  the effect would be anti-dilutive. The conversion of restated
                  and amended junior secured notes (note 6(e)) and the payment
                  of interest thereon through common share issuances were not
                  included in the computation of diluted earnings per share
                  because, in accordance with CICA handbook section 3500.46(c),
                  "the presumption that such notes will be settled with
                  common shares is overcome by past experience." For 2002, the
                  conversion of the junior secured notes and the payment of
                  interest thereon through common share issuances and the
                  assumed exercise of stock options had an anti-dilutive effect
                  and therefore, diluted earnings per share was not calculated.


                                       9

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSAND OF DOLLARS)
--------------------------------------------------------------------------------
2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

         (k)      Use of estimates

                  The preparation of financial statements in conformity with
                  Canadian generally accepted accounting principles requires
                  management to make estimates and assumptions that affect the
                  reported amounts of assets and liabilities and disclosures of
                  contingent assets and liabilities at the date of the financial
                  statements, and the reported amounts of revenues and expenses
                  during the reporting period. Actual results could differ from
                  those estimates and would impact future results of operations
                  and cash flows.

         (l)      Stock based compensation

                  During the year ended December 28, 2003, the Company applied
                  the intrinsic method in accounting for its employee stock
                  option plan. Options granted to non-employees were accounted
                  for using the fair value method.

                  Effective December 29, 2003, the Company adopted the amended
                  recommendations of the CICA for stock-based compensation and
                  other stock-based payments. Under the amended recommendations,
                  the Company accounts for stock options granted to directors,
                  employees and consultants using the fair value method. The
                  fair value of each option granted is estimated on the date of
                  grant using the Black-Scholes option pricing model and charged
                  to earnings over the vesting period with a corresponding
                  increase in contributed surplus. Upon exercise of the stock
                  options, consideration received together with the amount
                  previously recognized in contributed surplus is recorded as an
                  increase to capital stock.

                  The Company previously disclosed the pro-forma effects of
                  accounting for stock options granted to directors and
                  employees in the notes to financial statements as if the fair
                  value based method had been used. The amended recommendations
                  have been applied prospectively; accordingly, results from
                  prior years have not been restated.

         (m)      Joint venture

                  In 2002, the Company signed a joint venture agreement to open
                  an Elephant & Castle restaurant in the new Club Quarters hotel
                  in San Francisco. This restaurant opened for business on March
                  28, 2003.

                  Neither the Company, nor its joint venture partner has
                  unilateral control over major strategic, investing and
                  financing decisions. Accordingly, the Company accounts for
                  this operation as a joint venture and uses the proportionate
                  method of consolidation.

                  Revenues, costs, assets and liabilities proportionate to the
                  Company's one-third ownership stake are included in the 2004
                  and 2003 consolidated financial statements. Additional costs
                  have been recorded to reduce the Company's profit share to 15%
                  in both 2004 and in 2003, consistent with the sliding scale of
                  profit participation detailed in the joint venture agreement
                  (note 16(b)).


                                       10


<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
3.       PROPERTY, PLANT AND EQUIPMENT

<Table>
<Caption>
------------------------------------------------------------------------------------------------------
                                                                                2004
                                                                             ACCUMULATED
                                                         COST                AMORTIZATION        NET
------------------------------------------------------------------------------------------------------
<S>                                                   <C>                        <C>           <C>
Leasehold improvements                                $10,593                    $7,262        $3,331
Furniture and fixtures                                  5,376                     3,805         1,571
China, glassware and cutlery                              346                         0           346
Computer equipment                                        758                       537           221
------------------------------------------------------------------------------------------------------
                                                      $17,073                   $11,604        $5,469
------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------
</Table>

<Table>
<Caption>
                                                                                2003
                                                                             ACCUMULATED
                                                         COST                AMORTIZATION        NET
------------------------------------------------------------------------------------------------------
<S>                                                   <C>                        <C>           <C>
Leasehold improvements                                $10,437                    $6,013        $4,424
Furniture and fixtures                                  5,114                     3,456         1,658
China, glassware and cutlery                              346                         0           346
Computer equipment                                        712                       467           245
------------------------------------------------------------------------------------------------------
                                                      $16,609                    $9,936        $6,673
------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------
</Table>

4.       OTHER ASSETS
<Table>
<Caption>
         ----------------------------------------------------------------------------------------------
                                                                           2004                   2003
         ----------------------------------------------------------------------------------------------
         <S>                                                            <C>                       <C>
         Deferred finance costs                                          $1,876                   $226
         Other                                                              127                     74
         Trademark                                                           20                     18
         Deferred franchise costs                                             0                      5
         ----------------------------------------------------------------------------------------------

                                                                         $2,023                   $323
         ----------------------------------------------------------------------------------------------
</Table>
5.       ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

<Table>
<Caption>
         ----------------------------------------------------------------------------------------------
                                                                          2004                    2003
         ----------------------------------------------------------------------------------------------
         <S>                                                           <C>                     <C>
         Trade Payables                                                  $1,262                  $1,224
         Accrued salaries, wages and related                                507                     618
         Sales taxes                                                        198                     173
         Occupancy and other operating                                      187                     398
         Provision for income taxes (note 10)                               170                     197
         Other payables                                                     128                     137
         Debt redemption and other interest                                  33                     773
         Prepaid supplier rebates                                            25                      38
         Closing costs and legal settlement                                  25                      22
         -----------------------------------------------------------------------------------------------
                                                                         $2,535                  $3,580
         -----------------------------------------------------------------------------------------------
         -----------------------------------------------------------------------------------------------
</Table>

                                       11

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
6.       FINANCING STRUCTURE

         On December 17, 2004, the Company entered into a series of financing
         agreements. The transactions resulted in the raising of CDN$5,000
         (US$4,066) for the purposes of opening new Elephant & Castle
         restaurants, and refurbishing existing Elephant & Castle restaurants.
         In addition, the structure of the Company's pre-existing debt and
         equity were substantially altered, as described below.

         (a) Transactions with GE Investment Private Placement Partners II
         ("GEIPPPII")

         In consideration for the surrender of US$3,900 of the existing
         Senior Notes, the surrender of US$5,000 of the existing Junior Notes
         and the waiver of US$1,209 of accrued interest on these Notes the
         Company issued US$4,204 of new Secured 14% Notes, 3,653,972 of
         CDN$2 (US$1.63) preferred shares (note 8(b)) and a warrant to
         purchase 1,750,000 shares of common stock. The Secured Notes bear
         interest at 14%, which is deferred until payments commence in March,
         2007, except in certain circumstances, and are fully repayable on
         December 18th, 2009. The preferred shares accrue a cumulative annual
         dividend of 6%, payable only when the debt owing to Crown Capital
         Partners ("Crown") and the GEIPPPII Secured 14% Notes are repaid in
         full. The preferred shares are redeemable at the Company's option at
         100% of redemption principal plus a redemption premium of up to 50% of
         the principal amount. The premium shall accrue at 10% per year or part
         thereof. (note 8(b)). Unless redeemed earlier, the preferred shares are
         automatically convertible, subject to the Company achieving an EBITDA
         target of US$3,500, at the rate of 3 shares of common stock for
         every preferred share. The warrants are exercisable for a period of ten
         years at a price of CDN$0.667 (US$0.542) per share.

         (b) Transactions with Crown

         The Company has entered into a credit agreement with Crown, pursuant to
         which it borrowed CDN$5,000 (US$4,066). The loan bears interest
         at the rate of 12% per annum. Interest is payable monthly and monthly
         principal payments of CDN$40 (US$33) commence in December, 2006, rising
         to CDN$60 (US$49) in December 2007 and CDN$100 (US$81) in December
         2008, with the balance of CDN$2,600 (US$2,114) repayable by 17th
         December, 2009. In connection with the making of the loan, Crown
         received a first secured position over all of the Company's assets and
         properties, including the capital stock of the subsidiary companies, in
         respect of the loan indebtedness. Additionally, the Company granted
         Crown a warrant to purchase 1,049,301 shares of common stock of
         the Company and 730,794 preferred shares of the Company for one
         hundred Canadian dollars, representing 15% of the outstanding shares of
         both classes of stock of the Company and a further warrant to purchase
         350,000 shares of common stock. These further warrants are
         exercisable for a period of ten years at a price of CDN$0.667
         (US$0.542) per share.

         (c) Transactions with Management

         The Company has entered into an agreement with the three senior
         managers of the Company ("Management"), whereby Management has
         committed to purchase for CDN$265 (US$215), over a period of 18 months,
         699,534 common shares and 487,196 preferred shares, representing
         10% of the outstanding shares of both classes of stock of the Company.
         Management has made an initial payment of CDN$115 (US$93). In
         connection with this purchase, Management have also been issued a
         warrant for the purchase of an additional 5% of both classes of stock
         for CDN$133 (US$108).

         (d) Agreements between investors

         GEIPPPII and Crown have entered into an inter-creditor agreement, which
         establishes the seniority of the Crown security and the subordination
         of the GEIPPPII security over the assets of the Company.


                                       12

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
6.       FINANCING STRUCTURE (CONTINUED)

         GEIPPPII, Crown and Management have entered into an inter-shareholder
         agreement. Under this agreement all parties agree to appoint two
         GEIPPPII nominees, one Crown nominee and one management nominee to the
         board of the Company. Additionally the parties have agreed conditions
         and entitlements associated with the sale or transfer of their shares.

         Investors holding 87% of the US$661 of 8% convertible, subordinated
         notes of the Company issued in 2000 ("Delphi Investors") have agreed to
         the amendment of their notes such that the coupon will be increased to
         9.25% and repayment will be scheduled to re-commence in March, 2007.
         The remaining Delphi Investors, representing US $85 of 8% convertible,
         subordinated notes have not agreed to the amendment.

         (e) Prior years' accounting treatment of GEIPPPII junior notes

         For the years ended December 28, 2003 and December 29, 2002, the
         GEIPPPII Junior Notes were recorded as an equity instrument.

         For the twelve month period ended June 30, 2002, the Company did not
         achieve the EBITDA target required to convert the first tranche of
         Junior Notes into shares. It did, however, achieve 67% of the target,
         and therefore would still have been able to convert both the first and
         second tranche of Junior Notes into equity, if the Company had met 100%
         of its EBITDA target for the twelve months ending June 30, 2003.
         Achievement of 80% of EBITDA target for the twelve months ending June
         30, 2003 would have allowed the Company to convert two thirds of the
         second tranche of Junior Notes into equity, but the Company would have
         lost the ability to convert any of the first tranche.

         For the twelve month period ended June 29, 2003, the Company achieved
         less than 67% of the original EBITDA target. Under the terms of the
         original agreement, this would have required the Company to reclassify
         the first two tranches as a debt instrument.

         The Company, however, reached an agreement with GEIPPPII to modify the
         terms of the Junior Notes, such that the test for mandatory conversion
         of all four tranches was dependent on achievement of EBITDA targets for
         the twelve months ending June 30, 2005. Accordingly, no
         reclassification of the Junior Notes was required for the years ended
         December 28, 2003 and December 29, 2002.


                                       13


<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)

7.          LONG TERM DEBT
<Table>
<Caption>
            --------------------------------------------------------------------------------------------------
                                                                                    2004                 2003
            --------------------------------------------------------------------------------------------------
            <S>                                                                   <C>                  <C>
            General  Electric   Investment  Private  Placement
            Partners II ("GEIPPPII"),  a limited  partnership,
            secured 14% notes,  maturing  December  18,  2009.
            Interest payments are deferred until March 2007, at which point
            interest is to be paid quarterly in cash. Deferred interest is to be
            repaid along with the principal on December 18, 2009.                 $4,204               $3,900

            First secured loan from Crown for CDN$5,000 (US$4,066) bearing an
            interest rate of 12% per annum. Interest is payable monthly in cash.
            Monthly principal payments of CDN$40 (US$33) commence in December,
            2006, rising to CDN$60 (US$49) in December 2007 and CDN$100 (US$81)
            in December 2008, with the balance of CDN$2,600
            (US$2,114) repayable by December 17, 2009.                             4,066                    0

            3,865,397 Preferred Shares, Series A, with  a redemption price of
            CDN$2 (US$1.63) per share (note 8(b)). 3,653,972 shares were
            issued to GEIPPPII in exchange for US$5,000 of Junior Notes,
            plus US$905 of accrued interest (note 6(a)). The remaining
            211,425 shares were issued to management.                              6,287                    0

            Redemption premium on Preferred Shares, accruing at 10%
            per annum or part thereof, to a maximum 50% (note 8(b)).                  17                    0

            Convertible subordinated notes issued in 2000 to the Delphi
            Investors, originally due December 31, 2003, but now repayable in
            quarterly instalments of US$38 beginning March 2007 with one final
            instalment of US$243 due on December 31, 2009. Interest at 9.25% per
            annum payable quarterly in cash. (Note 6(d)).                            661                  652

            Capital lease obligations repayable over terms ranging from
            36 to 60 months, interest rates average 13%.                              27                   70

            --------------------------------------------------------------------------------------------------
                                                                                  15,262                4,622
            Less:  Current portion                                                    20                  371
            --------------------------------------------------------------------------------------------------
                                                                                 $15,242               $4,251
            --------------------------------------------------------------------------------------------------
</Table>

                                       14


<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
7.       LONG TERM DEBT (CONTINUED)

         Long-term debt principal repayments due in each of the next five fiscal
         years are as follows:

         <Table>
         -----------------------------------------------------------------------------
         <S>                                                                   <C>
         2005                                                                     $20
         2006                                                                      39
         2007                                                                     561
         2008                                                                     772
         2009 and after                                                        13,870
         -----------------------------------------------------------------------------

                                                                              $15,262
         -----------------------------------------------------------------------------
         </Table>

         In addition, as at December 26, 2004 the Company's main Canadian bank
         had authorized a CDN$100 (US$81) line of credit, against which the
         Canadian subsidiary's assets were pledged. As at December 26, 2004 the
         Company was utilizing CDN$25 (US$20) of this line. This amount has been
         netted against cash, since the bank had the right of offset against the
         Company's cash balances. As a result of the Company's new financing
         structure (note 6), the Canadian bank has now cancelled this facility
         and released its charge over the assets pledged.

8.       CAPITAL STOCK

         (a)     Common Shares

                 Authorized - 20,000,000 Common Shares without par value

                 Issued - 5,629,411 (2003 - 5,146,604) Common Shares

                 Shares issued and cancelled are recorded at the market price
                 on the date of transaction.

         (b)     Preferred Shares

                 Authorized -     10,000,000 Preferred Shares with a
                                  par value of CDN$1 (US$0.813) per share
                                  (6,000,000 designated as Preferred
                                  Shares, Series A).

                 Issued - 3,865,397 (2003 - $Nil) Preferred Shares, Series A.

                 (i)      Voting Rights

                          The holders of the Preferred Shares, Series A shall be
                          entitled as such to receive notice of and to attend
                          all meetings of the shareholders of the Company
                          (except meetings at which only holders of another
                          class or series of shares of the Company are required
                          by law to vote separately as a class or series) and at
                          each such meeting shall have that number of votes in
                          person or by proxy for each Preferred Share, Series A
                          held equal to the number of Common Shares into which
                          such Preferred Shares, Series A may be converted at
                          the Series A Conversion Rate of three Common Shares
                          for each Preferred Share, Series A.

                  (ii)    Dividends

                          The holder of the Preferred Shares, Series A, in
                          priority to the holders of the Common Shares, shall be
                          entitled to receive and the Company shall pay thereon,
                          as and when declared by the Directors provided the
                          GEIPPPII 14% Secured Notes and the Crown term loan
                          have been repaid in full, fixed, cumulative cash
                          dividends at the rate of 6% of the Series A Redemption
                          Price of CDN$2.00 (US$1.63) per share per annum
                          payable on the dates to be fixed from time to time by
                          the Directors.


                                       15

<Page>

ELEPHANT & CASTLE GROUP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
8.       CAPITAL STOCK (CONTINUED)


         (iii)    Redemption

                           Subject to the British Columbia Business Corporations
                           Act and provided that all dividends in respect of the
                           outstanding Preferred Shares, Series A have been
                           declared and paid or set apart for payment, the
                           Company may redeem the whole or any part of the
                           outstanding Preferred Shares, Series A on payment for
                           each share to be redeemed of the Series A Redemption
                           Price of CDN$2 (US$1.63) per share, together with
                           all unpaid declared dividends thereon, which for such
                           purpose shall be treated as accruing up to but
                           excluding the date of such redemption, plus a premium
                           of 10% of the Series A Redemption Price for each year
                           or part thereof from December 17, 2004, Series A, to
                           a maximum premium of 50% of the Series A Redemption
                           Price (all such sums, collectively, the "Series A
                           Redemption Amount").

                           No partial redemption of the outstanding Preferred
                           Shares, Series A may at any time be made except with
                           the unanimous prior written consent of all holders of
                           the Preferred Shares, Series A and the holders of any
                           outstanding warrants for the purchase thereof. If a
                           part only of the Preferred Shares, Series A
                           represented by any certificate shall be redeemed, a
                           new certificate for the balance shall be issued at
                           the expense of the Company.

         (iv)     Retraction

                           Commencing on the date which is 135 days following
                           the close of the Company's second fiscal year after
                           repayment in full by the Company of the GEIPPPII 14%
                           secured notes and the Crown loan (the "Retraction
                           Period"), any holder of Preferred Shares, Series A,
                           may, at the holder's option, upon giving at least 20
                           Business Days before the date specified for
                           redemption (the "Retraction Date") to the Company at
                           its registered office written notice thereof (the
                           "Retraction Notice"), require the Company to redeem
                           at any time the whole or from time to time any part
                           of the Preferred Shares, Series A held by the holder
                           by payment of the Series A Redemption Amount for each
                           share to be redeemed.


                                       16


<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
8.       CAPITAL STOCK  (CONTINUED)

                  (v)      Conversion rights

                           (a) The holders of Preferred Shares, Series A have
                           the conversion rights set out below (the "Conversion
                           Rights").

                           (b) Each outstanding Preferred Share, Series A shall
                           be converted into Common Shares at the Series A
                           Conversion Rate on the date (the "Conversion Date")
                           which is the earliest of:

                                    (i) the date which is specified for
                                    conversion in written notice given to the
                                    Company at its registered office (the
                                    "Holder's Conversion Notice") which shall in
                                    any event be no less than 20 Business Days
                                    following the delivery of such written
                                    notice, requiring the Company to convert the
                                    whole or from time to time any part of the
                                    Preferred Shares, Series A held by the
                                    holder into Common Shares; and

                                    (iii) the date which is 20 Business Days
                                    following written notice (the "Company's
                                    Conversion Notice") by the Company to all of
                                    the holders of the Preferred Shares, Series
                                    A and holders of outstanding warrants for
                                    the purchase thereof of the repayment in
                                    full by the Company of the Indebtedness,
                                    provided that no such notice may be given
                                    unless the Company shall have achieved
                                    earnings before interest, taxes,
                                    depreciation, and amortization of not less
                                    than U.S.$3.5 million in the last
                                    fiscal year prior to such notice being
                                    given; and

                           (c) If the Company effects a consolidation or
                           subdivision of the number of outstanding Common
                           Shares into a lesser or greater number, then the
                           Series A Conversion Rate shall be decreased or
                           increased proportionately, as the case may be. If the
                           Common Shares issueable upon the exchange of the
                           Preferred Shares, Series A are changed into shares of
                           any other class(es) in the capital of the Company,
                           whether by capital reorganization, amalgamation,
                           consolidation, merger or sale of assets or otherwise
                           then the holder of each Preferred Share, Series A
                           shall have the right thereafter to convert the share
                           into the kind and number of shares, other securities
                           and property receivable upon the reorganization,
                           reclassification or other change as would the holder
                           of the number of Common Shares into which the
                           Preferred Shares, Series A might have been converted
                           immediately prior to the reorganization,
                           reclassification or change, but subject to further
                           adjustment as otherwise provided herein.


                                       17

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
8.       CAPITAL STOCK  (CONTINUED)

                           (d) If at any time and from time to time there is (i)
                           an amalgamation, consolidation or merger of the
                           Company with or into another Company or (ii) the sale
                           of all or substantially all of the properties and
                           assets of Company to any other person, then the
                           Company shall provide that the holders of the
                           Preferred Shares, Series A shall thereafter be
                           entitled to receive upon exchange of the Preferred
                           Shares, Series A the number of shares or other
                           securities or property of the Company or of the
                           successor Company resulting from the amalgamation,
                           consolidation, merger or sale to which a holder of
                           Common Shares deliverable upon exchange would have
                           been entitled. In any such event, appropriate
                           adjustments shall be made in the application of the
                           provisions with respect to the rights of the holders
                           of the Preferred Shares, Series A after the
                           reorganization amalgamation, merger, consolidation or
                           sale, as the case may be, so that the provisions of
                           the articles of the Company, without limitation,
                           adjustment of the Series A Conversion Rate then in
                           effect and the number of Common Shares to be obtained
                           by conversion of the Preferred Shares, Series A shall
                           apply after the event as nearly equivalent as may be
                           practicable.

                  (vi)     Accounting treatment

                           Holders of Preferred Shares, Series A, have the
                           ability to require redemption of their shares at a
                           future date, and at a predetermined price. In
                           accordance with CICA handbook sections 3860.20 and
                           3860.22 and with EIC 149, the Preferred Shares,
                           Series A, have been recorded as long term debt at
                           CDN$2 (US$1.63) per share, with dividends earned
                           on the shares recorded as interest expense. In
                           addition, redemption premiums accrued from date of
                           issue have been added to long term debt. All warrants
                           issued for the purchase of preferred shares are
                           treated as a liability. Accordingly, no stock based
                           compensation expense was recorded for the issue of
                           these warrants. (Notes 8(i) (i) (ii) (iii) and (iv)).

     (c)      Contributed surplus

                  Contributed surplus represents:

                  (i)      Historic values of GE Junior Notes, and associated
                           accrued interest on cancellation;
                  (ii)     Nominal value of Preferred Shares issued to GEIPPPII
                           for cancellation of Junior Notes; and,
                  (iii)    Deemed value of warrants issued to GEIPPPII and Crown
                           in relation to new funding arrangements. (Note 6).

    (d)      Other paid-in capital

                  Other-paid in capital represents the value of the GEIPPPII
                  Junior Notes, plus accrued dividends thereon.

                  The balance was written-down to $Nil in 2004 following the
                  cancellation of the GEIPPPII Junior notes. (Note 6).


                                       18


<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
8.       CAPITAL STOCK  (CONTINUED)

         (e)      Cumulative translation adjustment

                  With effect from the reporting period ended December 26, 2004,
                  the Company denominates its functional and reporting currency
                  to be the US Dollar. Previously the Company`s functional and
                  reporting currency was the Canadian Dollar. Comparative
                  figures have been restated in US Dollars. (Note 1).

                  For comparative purposes, in line with the recommendations of
                  the CICA handbook and of the FASB as set out in FAS 52, the
                  Company has translated its prior year consolidated statements
                  as reported in Canadian Dollars into US Dollars using the
                  current method of translation.

                  The cumulative translation adjustment of $880 (2003 - $880)
                  results from this accounting treatment.

         (f)      Stock option plans have been adopted as follows:

                  (i)      The 1997 employee option plan set aside 200,000
                           Common Shares. Options have been granted for
                           139,000 shares. All options expire on the 5th
                           anniversary date of the grant. None have been
                           exercised through December 29, 2002 and 65,000
                           of the options were cancelled through
                           December 26, 2004.

                  (ii)     The 2001 stock options and bonus plan set aside
                           950,000 Common Shares of which 400,000 were
                           granted in January 2003. None have been exercised,
                           but 80,000 have been cancelled due to option
                           holders leaving the Company's employment.


                                       19

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
8.       CAPITAL STOCK (CONTINUED)

                  Commencing from the year ended December 26, 2004, the Company
                  applies the fair value method in accounting for its stock
                  options granted to employees, directors and consultants and
                  accordingly, compensation expense of $Nil was recognised
                  during the year.

                  Previously, the Company applied the intrinsic method
                  accordingly, compensation expense of $Nil was recognized for
                  both 2003 and 2002.

                  Had compensation expense been determined as provided using the
                  fair value method, the pro-forma effect on the Company's net
                  income and per share amounts for the years ended December 28,
                  2003 and December 29, 2002 would have been as follows:
<Table>
<Caption>
         -------------------------------------------------------------------------------------------
                                                                              2003             2002
         -------------------------------------------------------------------------------------------
         <S>                                                                  <C>          <C>
         Net income (loss) as reported                                        $228          ($1,344)
         Plus (minus) intrinsic value expensed                                   0                0
         Plus (minus) fair value of stock options                              (56)               0
         -------------------------------------------------------------------------------------------

         Net income (loss), pro-forma                                          172           (1,344)
         -------------------------------------------------------------------------------------------

         Net income (loss) per share as reported                             $0.04           ($0.26)
         Plus (minus) intrinsic value per share expensed                      0.00             0.00
         Plus (minus) fair value per share of stock options                  (0.01)            0.00
         -------------------------------------------------------------------------------------------

         Net income (loss) per share, pro-forma                              $0.03           ($0.26)
         -------------------------------------------------------------------------------------------

         Diluted net income per share as reported                            $0.04
         Plus (minus) diluted intrinsic value per share expensed              0.00
         Plus (minus) diluted fair value per share of stock options          (0.01)
         -------------------------------------------------------------------------------------------

         Diluted net income per share, pro-forma                             $0.03
         -------------------------------------------------------------------------------------------
</Table>

                  The fair value method applies the Black-Scholes option-pricing
                  model, using the following weighted average assumptions:
<Table>
<Caption>
                                                                                2003             2002
                  ---------------------------------------------------------------------------------------------
                  <S>                                                           <C>              <C>
                  Expected life (years)                                            5                5
                  Interest rate                                                 2.50%            2.50%
                  Volatility                                                   83.81%           83.81%
                  Dividend yield                                                0.00%            0.00%
                  ---------------------------------------------------------------------------------------------
</Table>

                                       20


<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
8.       CAPITAL STOCK (Continued)

                  Stock option activity is summarized as follows:
<Table>
<Caption>

                  -------------------------------------------------------------------------------------------------
                                                                  Number            Exercise Price
                                                                 of Shares         (US$)        (Cdn.$)
                  -------------------------------------------------------------------------------------------------
                  <S>                                           <C>               <C>           <C>
                   Balance outstanding,
                    December 29, 2002                            236,500          $12.60 *      $19.78

                  2003 - Issued                                  400,000            1.00          1.40
                  2003- Cancelled/lapsed                         (52,500)           1.00          1.40
                  -----------------------------------------------------------------------------------------

                  Balance outstanding,
                    December 28, 2003                            584,000           $5.70 *       $8.84

                  2004- Cancelled/lapsed                         (27,500)           1.00          1.40

                  -----------------------------------------------------------------------------------------
                  Balance outstanding,
                    December 26, 2004                            556,500          $5.93 *       $9.21
                  -----------------------------------------------------------------------------------------
                  -----------------------------------------------------------------------------------------
</Table>

                  *        Weighted average exercise price.

         (g)      During 1999, options for 472,500 common shares were granted
                  to five key executives, four of whom commenced employment with
                  the Company in 1997. None have been exercised and 310,000
                  of these options were cancelled through December 26, 2004.

         (h)      At December 26, 2004, warrants to purchase Common Shares were
                  outstanding as follows:
<Table>
<Caption>
                 -----------------------------------------------------------------------------------------------------
                                                      Exercise                                       Number
                     Expiry Date                        Price                                      of Shares
                 -----------------------------------------------------------------------------------------------------
                 <S>                                 <C>                                           <C>
                  (i)   2006                             US $1.00                                  1,869,744
                 (ii)   2009                         See note (8 (h) (ii))                           566,434
                 (iii   2009                            CDN $0.667                                   233,333
                 (iv)   2014                         See note (8 (h) (iv))                         1,049,301
                  (v)   2014                            CDN $0.667                                 2,100,000
                 (vi)   2014                         See note (8 (h) (vi))                           100,000
                 -----------------------------------------------------------------------------------------------------
                 -----------------------------------------------------------------------------------------------------
</Table>
                  (i) The shareholders approved at the Annual General Meeting on
                  June 29, 2001 the issue of five year warrants with a US $1.00
                  price on a one for one basis for the then outstanding
                  shares, with the exception of the 2,600,000 shares
                  issued to GEIPPPII in respect of debenture interest. Shares
                  currently trade with the warrants attached.

                  (ii) Five year warrants, subject to certain restrictions,
                  granted to Management on December 17, 2004 along with warrants
                  for 295,799 Preferred Shares, Series A with a combined
                  total exercise price of CDN$133 (US$108).

                  (iii) Five year warrants, subject to certain restrictions,
                  granted to Management on December 17, 2004.


                                       21

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
8.       CAPITAL STOCK (CONTINUED)

                  (iv) Ten year warrants, granted to Crown on December 17, 2004
                  along with warrants for 730,794 Preferred Shares, Series A
                  with a combined total exercise price of one hundred Canadian
                  dollars.

                  (v) Ten year warrants, granted to GEIPPPII (1,750,000)
                  and Crown (350,0,0 00) on December 17, 2004.

                  (vi) Ten year warrants, with an exercise price of nil, issued
                  to Crown, exercisable only if the Management warrants in (iii)
                  above are exercisable, to avoid dilution of Crown's position.

                  (vii) The warrants in (ii) to (vi) above have been recorded as
                  deferred financing costs and will be amortized over the life
                  of the associated debt. The Company has adopted the fair value
                  method, applying the Black-Scholes option-pricing model, using
                  the following weighted average assumptions:
<Table>
<Caption>
                                                                                2004
                  ------------------------------------------------------------------------------
                  <S>                                                           <C>
                  Expected life (years)                                         5
                  Interest rate                                                 4.00%
                  Volatility                                                    154.87%
                  Dividend yield                                                0.00%
                  ------------------------------------------------------------------------------
</Table>
                  The warrants in (iii) and (vi) above are deemed to have a cost
                  of nil due to the restrictions which apply to their exercise.

         (i)      At December 26, 2004, warrants to purchase Preferred Shares
                  were outstanding as follows:
<Table>
<Caption>
                 ---------------------------------------------------------------------------------------------------
                                                        Exercise                                Number
                     Expiry Date                        Price                                   of Shares
                 ---------------------------------------------------------------------------------------------------
                 <S>                                    <C>                                     <C>
                  (i)  2009                             See note (8(i)(i))                       295,799
                 (ii)  2014                             See note (8(i)(ii))                      730,794
                 (iii) 2014                             See note (8(i)(iii))                      52,201
                 ----------------------------------------------------------------------------------------------------
</Table>
                  (i) Five year warrants, subject to certain restrictions,
                  granted to Management on December 17, 2004 along with warrants
                  for 566,434 Common Shares, with a combined total exercise
                  price of CDN$133 (US$108).

                  (ii) Ten year warrants, granted to Crown on December 17, 2004
                  along with warrants for 1,049,301 Common Shares, with a
                  combined total exercise price of one hundred Canadian dollars.

                  (iii) Ten year warrants, with an exercise price of $Nil,
                  issued to Crown, exercisable only if the Management warrants
                  in (i) above are exercisable, to avoid dilution of Crown's
                  position.

                  (iv) No compensation expense was recorded for the issuance of
                  these warrants (Note 8 (b) (vi)).


                                       22


<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
9.       FINANCIAL INSTRUMENTS

         (a)      Fair value

                  The carrying values of cash, accounts receivable, accounts
                  payable and accrued liabilities approximate their fair values
                  because of the short maturity of these financial instruments.

                  The carrying value of long term debt represents fair value, as
                  recently negotiated with the Company's main lenders (note 6).

                  The carrying values of the Preferred Shares is stated at CDN$2
                  (US$1.63) per share, which is the nominal value and
                  redemption price of those shares.

         (b)      Credit risk

                  The Company's financial assets that are exposed to credit risk
                  consist primarily of cash and accounts receivable. Cash is
                  placed with major financial institutions rated in the two
                  highest grades by nationally recognized rating agencies.
                  Credit risk from customer exposure is nominal due to the
                  nature of the business.

         (c)      Interest rate risk

                  The Company's current monetary assets and liabilities are not
                  exposed to significant interest rate risk due to their
                  relatively short term nature and the stability of short term
                  interest rates. The Company is exposed to interest rate price
                  risk to the extent that its long-term debts are at fixed rates
                  of interest.

         (d)      Translation risk

                  The Company translates the results of Canadian operations into
                  US currency using rates approximating the average exchange
                  rate for the year. The exchange rate may vary from time to
                  time. 49% of the Company's sales are in Canadian dollars and
                  all Canadian operating costs and G&A costs are also incurred
                  in Canadian dollars. The Canadian operation generates costs in
                  excess of associated revenues, so some translation risk
                  remains on the deficit.

                  68% of the Company's long-term debt and 95% of its available
                  cash are in Canadian dollars, as are the interest and
                  principal payments associated with the debt. The Company's
                  growth strategy is focused in the US, so expansion capital in
                  US funds will be required. The Company does not have forward
                  currency contracts to cover these anticipated US dollar
                  requirements, and the exchange rate may vary from time to
                  time, but the operating profits of the US operations provide
                  some reduction to the resulting translation risk.


                                       23


<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
10.      CONTINGENCIES

         A Canadian subsidiary of the Company has received notices of
         reassessment from Canadian Revenue Agency ("CRA") involving a further
         demand from the CRA for CDN $209 (US $170) relating to disputes
         concerning construction allowances dating back to 1984. The Company
         disputes the additional taxes, but maintains a provision for the entire
         disputed balance of CDN $209 (US$170) claimed by the CRA. During the
         second quarter of 2004, the CRA produced further documentation in
         support of its claims. The Company, however, continues to dispute the
         CRA's calculations.

11.      COMMITMENTS

         The subsidiaries are committed to leases on their restaurant locations
         extending into the 2015 fiscal year. Minimum annual rentals for the
         restaurants excluding realty taxes, common area maintenance and other
         charges are as follows:
<Table>

<S>                                                                      <C>
2005                                                                     $1,722
2006                                                                      1,530
2007                                                                      1,517
2008                                                                      1,282
2009 to 2015 inclusive                                                    3,911
--------------------------------------------------------------------------------

                                                                         $9,962
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
</Table>

         Most of the aforementioned restaurant leases provide for the payment of
         additional rent based on percentages of gross annual revenue in excess
         of minimum rents, or other graduated formulae derived from gross
         revenue as defined in the particular lease agreements. The percentages
         range from 3% to 12%.

         The Company has guaranteed payments for the regular purchase of liquor
         by way of letters of credit for CDN$66 US$54) with its main Canadian
         banker.

         The Company has arranged with third party financiers to pay its annual
         insurance premiums in monthly instalments. As at December 26, 2004 the
         Company owed $96 (2003 - $175) in relation to the insurance year ending
         May 2005.

12.      RESTAURANT CLOSING COSTS,  IMPAIRMENT
         OF GOODWILL AND OTHER TANGIBLE AND INTANGIBLE ASSETS

         (a) IMPAIRMENT OF LONG LIVED ASSETS  FOR 2004

                  In accordance with the recommendations of the CICA, the
                  Company has compared the net book value of its long-lived
                  assets with the cash flows those assets are expected to
                  generate over their remaining useful lives.

                  The leases of the Company's restaurants in Calgary, AB and
                  Saskatoon, SK, expire in August and December 2005
                  respectively. The discounted value of the cash flows expected
                  from these stores until that time is US$199 lower than the net
                  book value of the associated property, plant and equipment as
                  at December 26, 2004.

                  Accordingly, the Company has reduced the net book value of
                  these assets by recording a US $199 charge for the Impairment
                  of Long Lived Assets in 2004.


                                       24

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
12.      RESTAURANT CLOSING COSTS,  IMPAIRMENT
         OF GOODWILL AND OTHER TANGIBLE AND INTANGIBLE ASSETS (Continued)

         (b) RESTAURANT CLOSING COSTS FOR 2003 WERE COMPRISED OF THE FOLLOWING:

                  (i)      Closure of Elephant & Castle restaurant at BCIT,
                           Burnaby, Vancouver, BC

                  The Company closed its BCIT location on June 15, 2003, on
                  expiry of the lease. Capital asset write-downs and other
                  closure costs totalled $64.

                  (ii)     Closure of Elephant & Castle restaurant at West
                           Edmonton Mall, AB

                  On January 16, 2004 the Company closed its restaurant located
                  in the West Edmonton Mall, AB, on expiry of the lease. Capital
                  asset write-downs and estimated other closure costs totalled
                  $150.

                  (iii)    Write-back of surplus provisions in relation to
                           stores closed in 2002

                  In the year ended December 29, 2002 the Company made provision
                  for the closure of its Elephant & Castle restaurant at Bellis
                  Fair, Bellingham, WA and of its only Alamo Steakhouse and
                  Grill restaurant at the Mall of America, Bloomington, MN.
                  Provision was also made for the costs of closing the Company's
                  Alamo office in Minnesota.

                  Actual costs were $120 less than expected, mainly reflecting
                  the payment of $90 in termination fees by two Alamo Steakhouse
                  and Grill franchisees who opted to terminate their franchise
                  agreements in 2003.

         (c) RESTAURANT CLOSING COSTS FOR 2002 WERE COMPRISED OF THE FOLLOWING:

                  (i)      Write-back of surplus provision in relation to
                           Franklin Mills Restaurant

                  The Company closed its Franklin Mills location in January
                  2001, having made full provision for the costs of closure in
                  2000. Actual costs incurred were $221 less than anticipated,
                  and this surplus has been released to earnings in 2002.

                  (ii)     Closure of Elephant & Castle restaurant at Bellis
                           Fair, Bellingham, WA

                  On October 14, 2002 the Company closed its Elephant & Castle
                  restaurant located in Bellingham, WA. The lease of this
                  location was due to expire in 2005. The Company reached an
                  agreement with the landlord to terminate the lease early in
                  exchange for the surrender of substantially all of the assets
                  at that location, and the payment of an agreed level of
                  compensation for loss of rent. Provision for the disposal of
                  assets, payment for loss of rent and other closing costs was
                  made, resulting in a charge to earnings of $271 in 2002.

                  (iii)    Closure of Alamo Steakhouse & Grill restaurant at
                           Mall of America, Bloomington, MN

                  The Company's lease for its only owned Alamo Steakhouse &
                  Grill restaurant at the Mall of America, Bloomington, MN
                  expired in January 2003. Since this location was loss making,
                  the Company did not seek to renew the lease, and the
                  restaurant was closed on January 5, 2003. Full provision for
                  the disposal of assets, payment of one month's rent, the
                  closure of the Alamo office and other closing costs was made,
                  resulting in a charge to earnings of $183 in 2002.


                                       25

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)
--------------------------------------------------------------------------------
12.      RESTAURANT CLOSING COSTS, IMPAIRMENT
         OF GOODWILL AND OTHER INTANGIBLE ASSETS (Continued)

         (d)      IMPAIRMENT OF GOODWILL AND OTHER INTANGIBLE ASSETS IN 2002
                  COMPRISE:

                  (i)      Write off of goodwill relating to the Alamo
                           Steakhouse & Grill

                  At the end of 2001, the Company was carrying a book value
                  $1,101 relating to the acquisition of the Alamo Steakhouse
                  & Grill in 1996. Prior to 2002, this cost was being amortized
                  in line with the Company's policy at the time. From 2002, the
                  Company has adopted the new recommendations of the CICA, which
                  require that goodwill be tested for impairment annually or
                  when events occur which may indicate impairment. In 2002, the
                  Company decided to close its only owned Alamo Steakhouse &
                  Grill restaurant and to not develop the Alamo Steakhouse and
                  Grill brand in the future. The goodwill relating to the Alamo
                  Steakhouse and Grill has been fully written off, resulting in
                  a charge to earnings of $1,101 in 2002.

                  (ii)     Write off of other intangible assets

                  In 2002, the Company reviewed the carrying value of its
                  intangible assets in line with the current recommendations of
                  the CICA. This review resulted in a write-down of other
                  intangible assets, resulting in a charge to earnings of $416
                  in 2002 :

<Table>
                           <S>                                <C>
                           Franchise development costs        $173
                           Trademarks                         $ 68
                           Other                              $175
</Table>

13.      INCOME TAXES

         The components of the future income tax benefits at December 26, 2004
         and December 28, 2003, are as follows:
<Table>
<Caption>
-----------------------------------------------------------------------------------------------------
                                                                              2004              2003
-----------------------------------------------------------------------------------------------------
<S>                                                                         <C>               <C>
Future income tax benefits
    Tax benefit of non-capital loss carry forwards                          $5,057            $4,784
    Tax benefit of capital loss carry forwards                               1,141             1,073
    Fixed asset values for tax purposes in excess of book values               819               578
-----------------------------------------------------------------------------------------------------
                                                                             7,017             6,435

Valuation allowance                                                         (4,767)           (4,084)
-----------------------------------------------------------------------------------------------------
Net future income tax benefits                                              $2,250            $2,351
-----------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------
</Table>

         The Company has the following available tax losses, the partial
         benefits of which have been recorded in these financial statements:

         (i)      Non-capital losses of approximately $5,581 which can be
                  applied against future income for Canadian tax purposes up to
                  and including 2010.

         (ii)     Operating losses of approximately $9,002 which may be
                  carried forward to apply against future years' income for
                  United States income tax purposes expiring up to 2022.

         (iii)    Net capital losses of approximately $7,929 which can be
                  applied against future capital gains income for Canadian tax
                  purposes indefinitely.


                                       26

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS, EXCEPT SHARE PRICES)


14.      RELATED PARTY TRANSACTIONS

         (a)      Included in general and administrative expenses are consulting
                  fees paid to a director and shareholder of $48 (2003 - $44)
                  (2002 - $39). Costs for 2003 and 2002 include fees paid to a
                  second director and shareholder.

         (b)      GEIPPPII (note 6) is related to the Company by way of its
                  share ownership in the Company and the election of two
                  directors to the Board. Interest payments totalled $Nil in
                  2004, $503 in 2003, and $470 in 2002, consisting of cash of
                  $Nil in 2004, $190 in 2003, and $275 in 2002; the balance was
                  deferred or paid by share issuances.

15.      GEOGRAPHIC SEGMENTED DATA
<Table>
<Caption>
------------------------------------------------------------------------------------------------------
                                                             2004              2003              2002
------------------------------------------------------------------------------------------------------
<S>                                                       <C>               <C>               <C>
Sales to unaffiliated customers
  Canada                                                  $13,986           $13,830           $12,877
  United States                                            14,216            12,895            14,839
------------------------------------------------------------------------------------------------------

                                                          $28,202           $26,725           $27,716
------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------

Capital assets, other assets and goodwill
  Canada                                                   $4,038            $2,820            $3,102
  United States                                             3,454             4,176             4,046
------------------------------------------------------------------------------------------------------

                                                           $7,492            $6,996            $7,148
------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------
</Table>

16.      DIFFERENCES BETWEEN CANADIAN AND UNITED STATES GENERALLY ACCEPTED
         ACCOUNTING PRINCIPLES (CANADIAN GAAP AND US GAAP)

          (a)     US accounting pronouncements

                  (i)      In January 2003, the FASB issued Interpretation No.
                           46, CONSOLIDATION OF VARIABLE INTEREST ENTITIES, an
                           interpretation of Accounting Research Bulletin No.
                           51, CONSOLIDATED FINANCIAL STATEMENTS. Interpretation
                           46 establishes accounting guidance for consolidation
                           of variable interest entities that function to
                           support the activities of the primary beneficiary.
                           Interpretation 46 applies to any business enterprise
                           both public and private that has a controlling
                           interest, contractual relationship or other business
                           relationship with a variable interest entity. The
                           Company has no investment in or contractual
                           relationship or other business relationship with a
                           variable interest entity and therefore the adoption
                           did not have any impact on the Company's consolidated
                           financial position, results of operations or cash
                           flows.

                  (ii)     On April 30, 2003, the FASB issued Statement No. 149,
                           AMENDMENT OF STATEMENT 133 ON DERIVATIVE INSTRUMENTS
                           AND HEDGING ACTIVITIES. Statement 149 is intended to
                           result in more consistent reporting of contracts as
                           either freestanding derivative instruments subject to
                           Statement 133 in its entirety, or as hybrid
                           instruments with debt host contracts and embedded
                           derivative features. In addition, Statement 149
                           clarifies the definition of a derivative by providing
                           guidance on the meaning of initial net investments
                           related to derivatives. Statement 149 is effective
                           for contracts entered into or modified after June 30,
                           2003. The Company believes the adoption of Statement
                           149 will not have any effect on its consolidated
                           financial position, results of operations or cash
                           flows.

                                       27

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS)
--------------------------------------------------------------------------------
16.      DIFFERENCES BETWEEN CANADIAN AND UNITED STATES GENERALLY ACCEPTED
         ACCOUNTING PRINCIPLES (CANADIAN GAAP AND US GAAP) (Continued)

                  (iii)    In May 2003, the FASB issued SFAS No. 150 "Accounting
                           for Certain Financial Instruments with
                           Characteristics of both Liabilities and Equity". SFAS
                           No. 150 establishes standards for how an issuer
                           classifies and measures certain financial instruments
                           with characteristics of both liabilities and equity.
                           It requires that an issuer classify a financial
                           instrument that is within its scope as a liability
                           (or asset in some circumstances). These requirements
                           of SFAS No. 150 apply to issuers' classification and
                           measurement of freestanding financial instruments,
                           including those that comprise more than one option or
                           forward contract. SFAS No. 150 does not apply to
                           features that are embedded in a financial instrument
                           that is not a derivative in its entirety. SFAS No.
                           150 is effective for financial instruments entered
                           into or modified after May 31, 2003, and otherwise is
                           effective at the beginning of the first interim
                           period beginning after June 15, 2003, except for
                           mandatory redeemable financial instruments of
                           non-public entities. It is to be implemented by
                           reporting the cumulative effect of a change in an
                           accounting principle for financial instruments
                           created before the issuance date of SFAS No. 150 and
                           still existing at the beginning of the interim period
                           of adoption. The Company has adopted SFAS No. 150 in
                           the treatment of its preferred shares (note 8(b))
                           since Canadian GAAP and US GAAP now require the same
                           treatment of these preferred shares.

                  (iv)     FAS 151, Inventory Costs. This Statement is effective
                           for inventory costs incurred during fiscal years
                           beginning after June 15, 2005. Earlier application is
                           permitted for inventory costs incurred during fiscal
                           years beginning after November 24, 2004. The
                           provisions of this Statement should be applied
                           prospectively. There is no impact on the Company's
                           financial statements.

                  (v)      FAS 152, Accounting for Real Estate Time-Sharing
                           Transactions. This Statement is effective for
                           financial statements for fiscal years beginning after
                           June 15, 2005. Restatement of previously issued
                           financial statements is not permitted. There is no
                           impact on the Company's financial statements.

                  (vi)     FAS 153, Exchanges of non monetary Assets. The
                           provisions of this Statement is effective for non
                           monetary asset exchanges occurring in fiscal periods
                           beginning after June 15, 2005. Earlier application is
                           permitted for non monetary asset exchanges occurring
                           in fiscal periods beginning after December 16, 2004.
                           The provisions of this Statement should be applied
                           prospectively. There is no impact on the Company's
                           financial statements.

                  (vii)    FIN 46(R), Consolidation of Variable Interest
                           Entities, applies at different dates to different
                           types of enterprises and entities, and special
                           provisions apply to enterprises that have fully or
                           partially applied Interpretation 46 prior to issuance
                           of Interpretation 46(R). Application of
                           Interpretation 46 or Interpretation 46(R) is required
                           in financial statements of public entities that have
                           interests in variable interest entities or potential
                           variable interest entities commonly referred to as
                           special-purpose entities for periods ending after
                           December 15, 2003. Application by public entities
                           (other than small business issuers) for all other
                           types of entities is required in financial statements
                           for periods ending after March 15, 2004. Application
                           by small business issuers to entities other than
                           special-purpose entities and by nonpublic entities to
                           all types of entities is required at various dates in
                           2004 and 2005. In some instances, enterprises have
                           the option of applying or continuing to apply
                           Interpretation 46 for a short period of time before
                           applying Interpretation 46(R). There is no impact on
                           the Company's financial statements.


                                       28

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS)
--------------------------------------------------------------------------------
16.      DIFFERENCES BETWEEN CANADIAN AND UNITED STATES GENERALLY ACCEPTED
         ACCOUNTING PRINCIPLES (CANADIAN GAAP AND US GAAP) (Continued)


                  (viii)   In 2004, FASB issued a revision of FASB Statement No.
                           123, Accounting for Stock-Based Compensation. This
                           Statement supersedes APB Opinion No. 25, Accounting
                           for Stock Issued to Employees, and its related
                           implementation guidance. This revised pronouncement
                           requires that all stock options and warrants be
                           accounted for using the fair value method. This
                           pronouncement will have no impact on the Company, as
                           the Company accounts for all options and warrants
                           using the fair value method, under Canadian GAAP.


         (b)      Reconciliation of total assets, liabilities and shareholders'
                  equity (deficit)
<Table>
<Caption>
                  ---------------------------------------------------------------------------------------------
                                                                                       2004              2003
                  ---------------------------------------------------------------------------------------------
                  <S>                                                                <C>               <C>
                  TOTAL ASSETS FOR CANADIAN GAAP                                     $15,164           $10,677
                  Adjustments to US GAAP                                              (2,288)             (631)

                  ---------------------------------------------------------------------------------------------
                  TOTAL ASSETS FOR US GAAP                                           $12,876           $10,046
                  ---------------------------------------------------------------------------------------------

                  TOTAL LIABILITIES PER CANADIAN GAAP                                $17,806            $8,207
                  Adjustments to US GAAP                                              (1,910)            6,322

                  ---------------------------------------------------------------------------------------------
                  TOTAL LIABILITIES FOR US GAAP                                       15,896            14,529
                  ---------------------------------------------------------------------------------------------

                  TOTAL EQUITY (DEFICIT) FOR CANADIAN GAAP                            (2,642)            2,470
                  Adjustments to US GAAP                                                (378)           (6,953)

                  ---------------------------------------------------------------------------------------------
                  TOTAL DEFICIT FOR US GAAP                                           (3,020)           (4,483)
                  ---------------------------------------------------------------------------------------------

                  TOTAL DEFICIT AND LIABILITIES FOR US GAAP                         $ 12,876          $ 10,046
                  ---------------------------------------------------------------------------------------------
                  ---------------------------------------------------------------------------------------------
</Table>
                  For the year ended December 28, 2003 Canadian GAAP treated
                  convertible debt (Junior Notes) as equity if the debt was
                  convertible into Common Shares of the Company at the option of
                  the issuer. For US GAAP purposes these amounts were
                  reclassified as a liability. For the year ended December 26,
                  2004, Canadian GAAP treated such debt as a liability.

                  Improvements to leased premises and property under capital
                  leases are being amortized on a straight-line basis over the
                  term of the lease except for locations opened prior to January
                  1, 1993. Those improvements are being amortized on the
                  straight-line method over the term of the lease plus the first
                  two renewal options. Under US GAAP, amortization of leasehold
                  improvement costs would be restricted to the term of the
                  lease. (2004: Reduces assets by $378 and increases deficit by
                  $378).

                  For Canadian GAAP purposes, the Company uses the proportionate
                  method of consolidation to record its one-third ownership
                  stake in the joint venture Elephant & Castle restaurant in San
                  Francisco, CA. For US GAAP purposes these amounts would have
                  been recorded as single line entries representing income from
                  joint venture and investment in joint venture. (2004: Reduces
                  assets and liabilities by $34).

                  For Canadian GAAP purposes, deferred financing costs are
                  recorded as an asset which is then amortized over the life of
                  the associated instrument. Under US GAAP, such costs are
                  offset against long term debt. (2004: Reduces assets and
                  liabilities by $1,876).


                                       29

<Page>

ELEPHANT & CASTLE GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 26, 2004, DECEMBER 28, 2003 AND DECEMBER 29, 2002
(US DOLLARS)
(IN THOUSANDS OF DOLLARS)
--------------------------------------------------------------------------------
16.      DIFFERENCES BETWEEN CANADIAN AND UNITED STATES GENERALLY ACCEPTED
         ACCOUNTING PRINCIPLES (CANADIAN GAAP AND US GAAP) (Continued)

         (c) Reconciliation of earnings (loss) reported in accordance with
             Canadian GAAP and US GAAP:
<Table>
<Caption>
         ---------------------------------------------------------------------------------------------------
                                                                        2004           2003          2002
         ---------------------------------------------------------------------------------------------------
         <S>                                                           <C>             <C>       <C>
         Net income (loss) Canadian GAAP                                  ($888)         $228       ($1,344)

         Adjustments decreasing (increasing) net income (loss)
              Amortization of improvement costs*                              6            (2)           (6)
              Dividend on paid-in capital that would be treated
              as interest under US GAAP                                    (333)         (347)         (330)
              Pre-opening costs, expensed under US GAAP                      45           (45)           35

         ---------------------------------------------------------------------------------------------------
         Net (loss) US GAAP                                             ($1,170)        ($166)      ($1,645)
         ---------------------------------------------------------------------------------------------------
         ---------------------------------------------------------------------------------------------------

         Net income (loss) per common share
              Canadian GAAP - Basic                                      ($0.17)        $0.04        ($0.26)
              US GAAP - Basic                                            ($0.22)       ($0.03)       ($0.32)

         ---------------------------------------------------------------------------------------------------
         Weighted average number of shares outstanding                5,244,507     5,163,271     5,163,354
         ---------------------------------------------------------------------------------------------------
</Table>
                  *        Under US GAAP, amortization of leasehold improvement
                           costs would be restricted to the term of the lease.

17.      SUBSEQUENT EVENTS

         In January 2005, the Company signed a lease for a second Elephant &
         Castle restaurant in Chicago, IL. The lease is for a 10 year term, with
         an initial annual rent of $184. The Company paid $160 to the outgoing
         tenant to acquire certain fixtures and equipment at this location. In
         the first quarter of 2005, the Company will determine the fair value
         and expected life of the assets acquired, and will account for them in
         accordance with note 2(c).


                                       30


<Page>

                                   SIGNATURES

         Pursuant to the requirements of the Securities Exchange Act Of 1934,
this report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.

(Registrant)  Elephant & Castle Group Inc.

By       s/ Richard Bryant
         -------------------------------------------
         RICHARD BRYANT, CHAIRMAN, CEO & DIRECTOR

Date     March 24, 2005
         ---------------


By       s/ Roger Sexton
         -------------------------------------------
         ROGER SEXTON, VP FINANCE/CFO

Date     March 24, 2005
         ---------------


By       s/ Jeffrey Barnett
         -------------------------------------------
         JEFFREY BARNETT, DIRECTOR

Date     March 24, 2005
         ---------------

By       s/ George Pitman
         -------------------------------------------
         GEORGE W. PITMAN, DIRECTOR

Date     March 24, 2005
         ---------------

By       s/ David Wiederecht
         -------------------------------------------
         DAVID WIEDERECHT, DIRECTOR

Date     March 24, 2005
         ---------------

                                      -40-

<Page>

By       s/ Colin Stacey
         -------------------------------------------
         COLIN STACEY, DIRECTOR

Date     March 24, 2005
         ---------------


By       s/ Richard Kelleher
         -------------------------------------------
         RICHARD KELLEHER, DIRECTOR

Date     March 24, 2005
         ---------------


By       s/ Thomas Chambers
         -------------------------------------------
         THOMAS CHAMBERS, DIRECTOR

Date     March 24, 2005
         ---------------


By       s/ Christopher Anderson
         -------------------------------------------
         CHRISTOPHER ANDERSON, DIRECTOR

Date     March 24, 2005
         ---------------



                                      -41-


<Page>


                                INDEX TO EXHIBITS

<Table>
<Caption>
EXHIBITS
<S>      <C>                                                                    <C>
3.1      Certificate of Incorporation and
         Certificate of Name Change of
         Registrant                                                             *

3.2      Articles of Association of Registrant                                  *

3.3      Certificate of Amalgamation, dated
         May 1, 1990, The Elephant and Castle
         Canada Inc.                                                            *

3.4      Resolution to increase the authorized
         share capital of Registrant                                            ******

3.5      Amendment to Articles of Association of
         Registrant, dated March 23, 2000                                       *******

3.6      Memorandum of Agreement dated October 19,
         1999 between the Company and a shareholder
         group relative to governance of the Corporation                        *******

4.1      Form of certificate evidencing shares
         of Common Stock                                                        *

4.2      Form of Underwriter's Warrant Agreement
         between Registrant and the Underwriter                                 *

4.3      Form of Convertible Subordinated Note
         issued in Delphi Financing                                             *****

4.4      Form of Noteholders Warrant issued in
         Delphi Financing                                                       *****

4.5      Form of amended Noteholder Warrant issued
         on renegotiation of Delphi Financing                                   *******

4.6      Form of certificate evidencing shares of
         Common Stock, amended March 27, 2000                                   *******

10.1     Bank Loan Agreement, dated September 13,
         1990, with Toronto Dominion Bank                                       *

10.2     Letter Agreement dated June 26, 1991,
         regarding expansion of facilities at
         Edmonton Eaton Centre food court relocation                            *

10.3     Retailer Application dated May 23, 1992,
         and Specimen Agreement for Alberta Lotteries
         and Alberta Gaming Control                                             *
</Table>


<Page>

<Table>
<S>      <C>                                                                    <C>
10.4     License Agreement dated July 9, 1992, with
         Servomation Inc. relating to B.C. Place
         Stadium                                                                *

10.5     Restaurant lease dated November 10, 1992,
         with Shilo Management Corporation, relating
         to the Shilo Inn, Yuma, Arizona                                        *

10.6     Letter Agreement, with Shilo Management
         Corporation relating to Shilo Hotel, Pomona,
         California                                                             *

10.7     Restaurant Lease Agreement with Holiday Inns
         of Canada, Ltd., relating to Holiday Inn Crowne
         Plaza at Winnipeg, Manitoba                                            **

10.8     Restaurant Lease Agreement relating to Holiday
         Inn, Philadelphia, Pennsylvania                                        ***

10.9     Abstract of Restaurant Lease relating to Holiday
         Inn, San Diego Lease                                                   ****

10.10    Revised Lease Abstract of Restaurant Lease
         relating to Canadian Rainforest Restaurants,
         Inc. (Yorkdale)                                                        *****

10.11    Revised Lease Abstract of Restaurant Lease
         relating to Canadian Rainforest Restaurants,
         Inc.(Montreal)                                                         *****

10.12    Revised Lease Abstract of Canadian Rainforest
         Restaurants, Inc.(Burnaby, B.C.)                                       *****

10.13    Lease Abstract of Elephant & Castle Group, Inc.
         (Edmonton)                                                             *****

10.14    Lease Abstract of Canadian Rainforest
         Restaurants, Inc., (Scarborough, Ont.)                                 *******

10.15    Lease Abstract of Elephant & Castle Group, Inc.
         (Franklin Mills, Pennsylvania)                                         *******

10.16    Abstract of Canadian Niagara Hotels sub-franchise                      *******

10.17    Abstract of Holiday Inns Hotels Exclusivity
         Agreement re: franchise facilities                                     *******

10.18    Form of Franchise Agreement for Alamo Grill                            *******

10.19    Form of Franchise Agreement for Elephant & Castle                      *******

10.20    Lease Abstract of Elephant & Castle Group, Inc.
         (Chicago, Illinois)                                                    ********
</Table>


<Page>

<Table>
<S>      <C>                                                                    <C>
10.21    Operating Agreement of BC Restaurants, LLC                             *********

10.22    Member Control Agreement of BC Restaurants, LLC                        *********

10.23    Management Agreement with E & C San Francisco, LLC                     *********

10.24    License Agreement with Elephant & Castle International, Inc.           *********

10.25    Agreement with Elephant & Castle International, Inc.                   *********

10.26    Lease Abstract of Elephant & Castle Group, Inc.
         (San Francisco, California)                                            *********

10.27    Lease Abstract of Elephant & Castle Group, Inc.                        X
         (Washington, D.C.)

10.28    Lease Abstract of Elephant & Castle Group, Inc.                        X
         (Chicago, East Huron Street, IL)

21       List of Subsidiaries                                                   ****

24.1     Irrevocable Consents and Power of Attorney on                          *
         Form F-X

31.1     Section 302 Certification of Chief Executive Officer                   **********
         - September 28, 2003
31.2     Section 302 Certification of Chief Financial Officer                   **********
         - September 28, 2003
31.3     Section 302 Certification of Chief Executive Officer                   ***********
         - December 28, 2003
31.4     Section 302 Certification of Chief Financial Officer                   ***********
         - December 28, 2003
31.5     Section 302 Certification of Chief Executive Officer                   X
         - December 26, 2004
31.6     Section 302 Certification of Chief Financial Officer                   X
         - December 26, 2004


32.1     Section 906 Certification of Chief Executive Officer                   **********
         - September 28, 2003
32.2     Section 906 Certification of Chief Financial Officer                   **********
         - September 28, 2003
32.3     Section 906 Certification of Chief Executive Officer                   ***********
         - December 28, 2003
32.4     Section 906 Certification of Chief Financial Officer                   ***********
         - December 28, 2003
32.5     Section 906 Certification of Chief Executive Officer                   X
         - December 26, 2004
32.6     Section 906 Certification of Chief Financial Officer                   X
         - December 26, 2004
</Table>

<Page>

<Table>

<S>      <C>                                                                    <C>

         CERTIFICATION EXHIBITS

99.1     Canadian Declaration as of May 11, 1990,
         claiming the trade name "The Elephant and
         Castle"                                                                *

99.2     Filing receipt dated February 5, 1993, for
         US service mark application "E&C"                                      *

99.3     Filing receipt dated February 5, 1993, for
         US service mark "Elephant Mug"                                         *
</Table>

---------------------
X           Filed herewith.

*           Incorporated by reference from the Exhibits filed with the
            Company's Registration Statement on Form SB-2 (Registration
            No. 33-60612) Modification of the numbering of the exhibits is
            in accordance with Item 601 of Registration S-B

**          Filed with Registrant's 10-K SB for the Fiscal Year ended
            December 31, 1993

***         Filed with Registrant's 10-K SB for the Fiscal Year Ended
            December 31, 1994

****        Filed with Registrant's 10-KSB A-1 for Fiscal Year Ended
            December 31, 1996

*****       Filed with Registrant's 10-K for Fiscal Year Ended December 27, 1998

******      Filed with Registrant's 8-K dated December 8, 1999

*******     Filed with Registrant's 10-K dated December 27, 1999

********    Filed with Registrant's 10-K dated December 31, 2000

*********   Filed with Registrant's 10-K dated December 29, 2002

**********  Filed with Registrant's 10-Q dated September 28, 2003

*********** Filed with the Registrant's 10-KA dated December 28, 2003