Elf Productivity Limited - Period Ending 2019-12-31

Elf Productivity Limited - Period Ending 2019-12-31


Elf Productivity Limited 01677934 false 2019-01-01 2019-12-31 2019-12-31 The principal activity of the company is software development. Digita Accounts Production Advanced 6.24.8820.0 Software true 01677934 2019-01-01 2019-12-31 01677934 2019-12-31 01677934 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2019-12-31 01677934 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2019-12-31 01677934 bus:OrdinaryShareClass3 bus:Non-cumulativeShares 2019-12-31 01677934 bus:OrdinaryShareClass4 bus:Non-cumulativeShares 2019-12-31 01677934 core:CurrentFinancialInstruments core:WithinOneYear 2019-12-31 01677934 core:LandBuildings 2019-12-31 01677934 core:MotorVehicles 2019-12-31 01677934 bus:SmallEntities 2019-01-01 2019-12-31 01677934 bus:AuditExemptWithAccountantsReport 2019-01-01 2019-12-31 01677934 bus:AbridgedAccounts 2019-01-01 2019-12-31 01677934 bus:SmallCompaniesRegimeForAccounts 2019-01-01 2019-12-31 01677934 bus:RegisteredOffice 2019-01-01 2019-12-31 01677934 bus:CompanySecretaryDirector1 2019-01-01 2019-12-31 01677934 bus:Director1 2019-01-01 2019-12-31 01677934 bus:Director2 2019-01-01 2019-12-31 01677934 bus:Director3 2019-01-01 2019-12-31 01677934 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2019-01-01 2019-12-31 01677934 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2019-01-01 2019-12-31 01677934 bus:OrdinaryShareClass3 bus:Non-cumulativeShares 2019-01-01 2019-12-31 01677934 bus:OrdinaryShareClass4 bus:Non-cumulativeShares 2019-01-01 2019-12-31 01677934 bus:PrivateLimitedCompanyLtd 2019-01-01 2019-12-31 01677934 core:Goodwill 2019-01-01 2019-12-31 01677934 core:LandBuildings 2019-01-01 2019-12-31 01677934 core:MotorCars 2019-01-01 2019-12-31 01677934 core:MotorVehicles 2019-01-01 2019-12-31 01677934 countries:AllCountries 2019-01-01 2019-12-31 01677934 2018-12-31 01677934 core:LandBuildings 2018-12-31 01677934 core:MotorVehicles 2018-12-31 01677934 2018-01-01 2018-12-31 01677934 2018-12-31 01677934 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2018-12-31 01677934 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2018-12-31 01677934 bus:OrdinaryShareClass3 bus:Non-cumulativeShares 2018-12-31 01677934 bus:OrdinaryShareClass4 bus:Non-cumulativeShares 2018-12-31 01677934 core:CurrentFinancialInstruments core:WithinOneYear 2018-12-31 01677934 core:LandBuildings 2018-12-31 01677934 core:MotorVehicles 2018-12-31 01677934 bus:OrdinaryShareClass3 bus:Non-cumulativeShares 2018-01-01 2018-12-31 01677934 bus:OrdinaryShareClass4 bus:Non-cumulativeShares 2018-01-01 2018-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 01677934

Elf Productivity Limited

Annual Report and Unaudited Abridged Financial Statements

for the Year Ended 31 December 2019

Harrop Marshall
Ashfield House
Ashfield Road
Cheadle
Greater Manchester
SK8 1BB


 

 

Elf Productivity Limited

Contents

Company Information

1

Abridged Balance Sheet

2 to 3

Notes to the Unaudited Abridged Financial Statements

4 to 8

 

Elf Productivity Limited

Company Information

Directors

Michael Jodrell

Bryan Andrew Mark Stanley

Stephen Brookes

Paul David O'Brien

Company secretary

Paul David O'Brien

Registered office

Ceequel House
2 Smithy Court
Smithy Brook Road
Wigan
Lancashire
WN3 6PS

Accountants

Harrop Marshall
Ashfield House
Ashfield Road
Cheadle
Greater Manchester
SK8 1BB

 

Elf Productivity Limited

(Registration number: 01677934)
Abridged Balance Sheet as at 31 December 2019

Note

2019
£

2018
£

Fixed assets

 

Intangible assets

2

110,000

220,000

Tangible assets

3

326,298

271,633

 

436,298

491,633

Current assets

 

Stocks

4

19,000

23,000

Debtors

448,549

402,392

Cash at bank and in hand

 

452,062

430,688

 

919,611

856,080

Prepayments and accrued income

 

3,208

5,438

Creditors: Amounts falling due within one year

(161,623)

(167,415)

Net current assets

 

761,196

694,103

Total assets less current liabilities

 

1,197,494

1,185,736

Accruals and deferred income

 

(191,573)

(185,718)

Net assets

 

1,005,921

1,000,018

Capital and reserves

 

Called up share capital

5

152

352

Profit and loss account

1,005,769

999,666

Total equity

 

1,005,921

1,000,018

For the financial year ending 31 December 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

All of the company’s members have consented to the preparation of an Abridged Balance Sheet in accordance with Section 444(2A) of the Companies Act 2006.

 

Elf Productivity Limited

(Registration number: 01677934)
Abridged Balance Sheet as at 31 December 2019

Approved and authorised by the Board on 17 February 2020 and signed on its behalf by:
 

.........................................

Paul David O'Brien
Company secretary and director

 

Elf Productivity Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 December 2019

1

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These abridged financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These abridged financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Motor Vehicles

25% Reducing Balance

 

Elf Productivity Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 December 2019

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10% Straight Line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

Elf Productivity Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 December 2019

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

Defined benefit pension obligation

Typically defined benefit plans define an amount of pension benefit that an employee will receive on retirement, usually dependent on one or more factors such as age, years of service and compensation.

The liability recognised in the Balance Sheet in respect of defined benefit pension plans is the present value of the defined benefit obligation at the reporting date minus the fair value of plan assets. The defined benefit obligation is measured using the projected unit credit method. The present value of the defined benefit obligation is determined by discounting the estimated future payments by reference to market yields at the reporting date on high-quality corporate bonds that are denominated in the currency in which the benefits will be paid, and that have terms to maturity approximating to the terms of the related pension liability.

Actuarial gains and losses are charged or credited to other comprehensive income in the period in which they arise.

 

Elf Productivity Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 December 2019

2

Intangible assets

Total
£

Cost or valuation

At 1 January 2019

1,100,000

At 31 December 2019

1,100,000

Amortisation

At 1 January 2019

880,000

Amortisation charge

110,000

At 31 December 2019

990,000

Carrying amount

At 31 December 2019

110,000

At 31 December 2018

220,000

3

Tangible assets

Land and buildings
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2019

235,791

46,916

282,707

Additions

-

92,088

92,088

Disposals

-

(18,386)

(18,386)

At 31 December 2019

235,791

120,618

356,409

Depreciation

At 1 January 2019

-

11,074

11,074

Charge for the year

-

19,420

19,420

Eliminated on disposal

-

(383)

(383)

At 31 December 2019

-

30,111

30,111

Carrying amount

At 31 December 2019

235,791

90,507

326,298

At 31 December 2018

235,791

35,842

271,633

Included within the net book value of land and buildings above is £235,791 (2018 - £235,791) in respect of freehold land and buildings.
 

 

Elf Productivity Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 December 2019

4

Stocks

2019
£

2018
£

Other inventories

19,000

23,000

5

Share capital

Allotted, called up and fully paid shares

 

2019

2018

 

No.

£

No.

£

Ordinary Shares A of £1 each

2

2

2

2

Ordinary Shares B of £1 each

150

150

150

150

Ordinary Shares C of £0 (2018 - £1) each

-

-

100

100

Ordinary Shares D of £0 (2018 - £1) each

-

-

100

100

 

152

152

352

352