ENTERPRISE_NORTHERN_IRELA - Accounts


Company Registration No. NI038769 (Northern Ireland)
ENTERPRISE NORTHERN IRELAND LTD
(a company limited by guarantee and not having a share capital)
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2020
ENTERPRISE NORTHERN IRELAND LTD
CONTENTS
Page
Strategic report
1
Chairman & Chief Executive's report
2 - 4
Balance sheet
5
Statement of cash flows
6
Notes to the financial statements
7 - 14
ENTERPRISE NORTHERN IRELAND LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2020
- 1 -

The directors present the strategic report for the year ended 31 March 2020.

Business review

Both the level of business and the year end financial position were considered satisfactory given the Company's objects.

Principal risks and uncertainties

The key business risk and uncertainty affecting the Company is the decrease in programme and revenue grant income.

 

The Company's management endeavour to mitigate these risks by implementing regular strategic and operational reviews.

 

Financial risk management

 

The Company's operations expose it to a variety of financial risk that include credit, liquidity and foreign exchange risk. The Company has in place a risk management programme that seeks to limit the adverse effects on the financial performance of the Company.

 

Credit risk

Due to the nature of the Company there is no exposure to credit risk.

 

Liquidity risk

Due to the nature of the Company there is no exposure to liquidity risk.

Key performance indicators

The Company's directors are of the opinion that analysis using key performance indicators is not necessary for an understanding of the development, performance or position of the Company.

Future outlook

Given the Company's success in bidding for and securing contracts the outlook is relatively stable until the end of March 2022. The focus for the Company during this year will be on further business development activity to renew existing contracts and to identify commercial opportunities to develop additional net income.

 

On this basis the directors are satisfied that the Company has sufficient revenue from existing contracts along with reserves to continue to operate at the current level in the medium term and to finance the further business development work needed to sustain the longer term future of Enterprise Northern Ireland Ltd.

On behalf of the board

Dr Nicholas O'Shiel
Director
27 January 2021
ENTERPRISE NORTHERN IRELAND LTD
CHAIRMAN & CHIEF EXECUTIVE'S REPORT
FOR THE YEAR ENDED 31 MARCH 2020
- 2 -
Role of Enterprise Northern Ireland Ltd
Enterprise Northern Ireland Ltd (“ENI”) was formed in March 2000 as the umbrella organisation for the network of Local Enterprise Agencies (“LEA's”) throughout Northern Ireland.  The purpose of ENI is to support; co-ordinate and quality assure the enterprise agencies to ensure that they provide an integrated service to start up and existing businesses.  ENI key activity areas include: Policy & Positioning, Communication, Quality, Business Development, Programme Management and Access to Finance.
Enterprise Northern Ireland Structure
ENI currently has 28 member LEAs and a Board of 15 Non-Executive Directors made up of one representative from an LEA in each of the eleven council areas across Northern Ireland plus a Chairman and three independent directors.  ENI employs a Core Team of four consisting of a Chief Executive, Finance and Operations Manager, Commercial Projects Manager and a Marketing and Communications Manager.
Enterprise Northern Ireland Members - Local Enterprise Agencies
Local Enterprise Agencies are independent, non-profit making organisations, led by over 330 voluntary directors, employing almost 200 staff and providing over 2 million square feet of managed workspace which is occupied by approximately 1,500 businesses employing around 5,000 staff across Northern Ireland.
Services provided by the Enterprise Agencies include:
- Local enterprise awareness initiatives to encourage entrepreneurship promoted through the Go for It Brand;
- First point of contact for small business initiatives at local level;
- Professional advisors accredited to national standards with business experience;
- Access to low cost loans and grant aid;
- Encouragement and practical support for small businesses to acquire new information technologies and various programmes to support business growth and development;
- Provision of industrial and office units.
Operational Activity
ENI has secured programme contracts or developed initiatives designed to support its members and to increase the level of business start-ups and enhance services to existing micro-businesses in Northern Ireland as follows:
Enterprise Northern Ireland Core Team
ENI has a core budget which covers overheads in relation to the core staff team such as staff salaries, accommodation, communication, insurance, finance & audit, general office supplies and Chairman's fees.
Core Joint Purchasing
From time to time ENI facilitates joint purchasing of items such as Cobra Business Information Software, Advertising and IT Managed Services for LEAs.
ENTERPRISE NORTHERN IRELAND LTD
CHAIRMAN & CHIEF EXECUTIVE'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 3 -
Enterprise Northern Ireland Small Business Loan Fund
The ENI Small Business Loan Fund was established in 2002 to make funding more accessible to those starting or operating a small business, whilst also providing advice on financial management and business related issues.  It is funded by EU Peace & Reconciliation Fund and the International Fund for Ireland and members contributions.  The fund is not currently issuing new loans and the existing loan book is being managed out.
Exploring Enterprise Programme
ENI has developed an Exploring Enterprise Programme which has been funded by the Department for the Economy, the European Social Fund, a number of local councils, ENI and the LEAs.  The programme is designed to allow those people who are unemployed or economically inactive to explore the possibility of self-employment.
In February 2018 we were notified that we were successful in securing funding for the programme for a further four years until March 2022.
Northern Ireland Business Start Up Programme
In July 2017 we were informed that we had been successful with our tender to Lisburn & Castlereagh City Council who on behalf of the 11 local councils is the contracting body for the Northern Ireland Business Start Up Programme.  The programme which is marketed under the “Go for It” brand is the main support programme for people who want to start their own business in Northern Ireland and will be delivered by ENI and the LEAs until March 2021.
Northern Ireland Small Business Loan Fund
ENI has continued to deliver the Northern Ireland Small Business Loan Fund since it started in January 2013.  The fund which is managed by Ulster Community Finance Ltd on behalf of Invest NI is part of the wider Invest NI Access to Finance strategy and offers loans to start-up and existing businesses.
The fund came to the end of its initial lending period in June 2018 by which time it had lent in excess of £8.0m and we are contracted to manage the collection of the outstanding loan book until March 2023.
In June 2018 we learned that, in partnership with Ulster Community Finance Ltd, we had been successful in our bid to deliver the Northern Ireland Small Business Loan Fund II contract.  The fund which is similar in nature to the previous fund will continue to lend until June 2023 and ENI are contracted to manage the collection of this loan book until June 2028.  To date the fund has lent over £4.0m.
Start Up Loans
ENI has been an official Northern Ireland delivery partner of the UK wide Start Up Loans Scheme since October 2013.  The scheme which is funded by the UK government provides personal loans for business purposes plus mentoring support to start up businesses across the UK.
To date we have lent almost of £8.0m to almost 1,000 start up businesses in Northern Ireland.  The scheme is scheduled to continue lending activity until at least March 2021.
Co-Innovate
In March 2017 we signed a Partnership Agreement with InterTradeIreland to deliver the Co-Innovate programme across Northern Ireland.  The programme which is funded by the European Union's INTERREG VA Programme and managed by the Special EU Programmes Body aims to help existing businesses to harness ideas to work smarter, equip their business for future challenges and add value to their business which helps them to stand out from the competition and boosts their bottom-line.
ENTERPRISE NORTHERN IRELAND LTD
CHAIRMAN & CHIEF EXECUTIVE'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 4 -
Delivery of the programme commenced towards the end of summer 2017 and is scheduled to continue until December 2021.
Other Programmes
ENI also manages and delivers a number of smaller regional programmes such as the Belfast City Council Kickstart Programme and the Fermanagh & Omagh District Council Kickstart Programme.  These programmes are delivered by the LEAs in the respective areas and are designed to offer additional support to businesses that have completed the NI Business Start Up Programme.  The Belfast City Council Kickstart Programme which commenced in May 2019 is currently scheduled to continue to October 2021.  The Fermanagh & Omagh District Council Kickstart Programme which commenced in October 2017 is currently scheduled to continue until July 2021.
Dr Nicholas O'Shiel
Michael McQuillan
Chairman
Chief Executive
ENTERPRISE NORTHERN IRELAND LTD
BALANCE SHEET
AS AT
31 MARCH 2020
31 March 2020
- 5 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
5
13,852
15,273
Current assets
Debtors
6
314,865
664,195
Cash at bank and in hand
217,171
119,260
532,036
783,455
Creditors: amounts falling due within one year
7
(185,351)
(283,435)
Net current assets
346,685
500,020
Total assets less current liabilities
360,537
515,293
Reserves
Other reserves
3,079,291
3,079,291
Income and expenditure account
(2,718,754)
(2,563,998)
Members' funds
360,537
515,293

The directors of the company have elected not to include a copy of the income and expenditure account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 27 January 2021 and are signed on its behalf by:
Dr Nicholas O'Shiel
Director
Company Registration No. NI038769
ENTERPRISE NORTHERN IRELAND LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2020
- 6 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
14
103,529
(235,231)
Income taxes paid
(16)
(24)
Net cash inflow/(outflow) from operating activities
103,513
(235,255)
Investing activities
Purchase of tangible fixed assets
(5,632)
(4,032)
Interest received
30
86
Net cash used in investing activities
(5,602)
(3,946)
Net increase/(decrease) in cash and cash equivalents
97,911
(239,201)
Cash and cash equivalents at beginning of year
119,260
358,461
Cash and cash equivalents at end of year
217,171
119,260
ENTERPRISE NORTHERN IRELAND LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2020
- 7 -
1
Accounting policies
Company information

Enterprise Northern Ireland Ltd is a private company limited by guarantee incorporated in Northern Ireland. The registered office is Aghanloo Industrial Estate, Aghanloo Road, Limavady, BT49 0HE.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Income and expenditure

Income and expenses are included in the financial statements as they become receivable or due.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Office equipment
20% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to surplus or deficit.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in surplus or deficit, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

ENTERPRISE NORTHERN IRELAND LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 8 -

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in surplus or deficit, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Taxation

The company is not carrying on a business for the purposes of making a profit. Consequently, corporation tax is only provided on taxable interest from bank deposits received and receivable.

ENTERPRISE NORTHERN IRELAND LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 9 -
1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.11
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.12
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

1.13

Loans and provisions for bad debts

Specific provisions are made as a result of a detailed appraisal of risk assets. In addition, general provisions are carried to cover risks which, although not specifically identified, are present in any portfolio of loan advances. The total provisions for bad debts are deducted in arriving at the balance sheet figure of loans. Provisions made during the year, less existing provisions no longer required and bad debts recovered previously written off, are charged against surplus. Interest is not taken to the Income and Expenditure Account where recovery is considered doubtful.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

ENTERPRISE NORTHERN IRELAND LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 10 -
3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2020
2019
Number
Number
Administration
28
27
4
Directors' remuneration
2020
2019
£
£
Chair's fees
20,000
20,000
5
Tangible fixed assets
Office equipment
£
Cost
At 1 April 2019
71,135
Additions
5,632
At 31 March 2020
76,767
Depreciation and impairment
At 1 April 2019
55,862
Depreciation charged in the year
7,053
At 31 March 2020
62,915
Carrying amount
At 31 March 2020
13,852
At 31 March 2019
15,273
ENTERPRISE NORTHERN IRELAND LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 11 -
6
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
49,047
71,866
VAT receivable
-
17,376
Amounts due from related undertakings
10,102
-
Loan fund debtors
16,405
27,239
Grants receivable
146,931
442,160
Prepayments and accrued income
92,380
105,554
314,865
664,195

Loan fund debtors are stated after provision of impairment of £2,386,571 (2019 - £2,919,840).

 

7
Creditors: amounts falling due within one year
2020
2019
£
£
Trade creditors
9,305
10,896
Corporation tax
6
16
Other taxation and social security
39,773
11,208
Amounts due to related undertakings
2,000
2,452
Accrued project expenses
131,234
256,499
Other creditors
3,033
2,364
185,351
283,435
8
Members' liability

The Company is limited by a guarantee from each member of the Executive Committee and does not have an issued share capital.

 

Every director being a member of the Executive Committee undertakes to contribute to the assets of the Company, in the event of the same being wound up while he is a member, or within one year after he ceases to be a member, for payment of debts and liabilities of the Company contracted before he ceases to be a member, and of the costs, charges and expenses of winding up, and for the adjustment of the rights of the contributors among themselves, such amount as may be required not exceeding £1.00.

9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

ENTERPRISE NORTHERN IRELAND LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
9
Audit report information
(Continued)
- 12 -
The senior statutory auditor was Dr R I Peters Gallagher OBE FCA.
The auditor was Moore (N.I.) LLP.
10
Financial commitments, guarantees and contingent liabilities

Government grants:

The Company has an obligation to repay certain grants and capital funding received from government and other funding bodies in whole or in part if the Company fails to comply with a number of conditions. In the opinion of the directors, the terms of the letters of offer have been complied with and no loss is expected.

 

Other contingencies:

Lisburn and Castlereagh City Council served Notice of Material Breach on ENI in relation to the contract for delivery of the NI Business Start-Up Programme by letter dated 31st January 2019.  ENI have liaised with the Council on an ongoing basis to remedy the alleged breaches where possible and in January 2021, an agreement in principle was reached with Lisburn and Castlereagh City Council to settle the matter and the necessary adjustments have been reflected in the accounts.

 

11
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2020
2019
£
£
Within one year
18,267
18,109
12
Events after the reporting date

The Covid-19 pandemic has developed rapidly since mid-March 2020 and measures taken by various governments to contain the virus have affected economic activity.  As a Company, we have taken various measures to monitor and mitigate the effects of Covid-19 including health and safety measures to protect our staff and their families including social distancing. virtual meetings and remote working from home.  We have also adapted our business operations and processes where possible to allow us to continue to provide services in as Covid-19 secure way as possible.  We have also, when eligible, availed of financial support from government.  As a result, at this stage, the impact on our business, financial performance and liquidity has not been significant.  We will continue to follow all relevant government advice and will continually review and adapt our business operations and processes to ensure, where possible, we can continue to provide our services as safely as possible.

 

On this basis, the directors consider the outbreak to be a non-adjusting event. Accordingly, the financial statements do not reflect any adjustments as a result of the subsequent increase in economic uncertainty.

 

 

 

 

ENTERPRISE NORTHERN IRELAND LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 13 -
13
Related party transactions

Enterprise Northern Ireland Ltd ("ENI") engages member agencies to manage/deliver enterprise development and other programmes and in some cases charges member agencies for services provided by ENI. The value of services provided by and for member agencies during the year and the outstanding amounts owed by/(to) each agency at the start and end of the financial year are analysed as follows:

Local Enterprise Agency
2019
Services Charged to LEA's
Services Provided by LEA's
Payments / (Receipts)
2020
£
£
£
£
£
Antrim Enterprise Agency Ltd
-
2,983
(15,391)
12,408
-
Ards Business Centre Ltd
-
4,261
(34,951)
30,690
-
Armagh Business Centre Ltd
-
3,113
(48,975)
48,975
3,113
Ballymena Business Centre Ltd
-
4,326
(30,742)
26,824
408
Banbridge District Enterprises Ltd
-
2,983
(51,672)
48,689
-
Carrickfergus Enterprise Agency Ltd
-
2,983
(22,111)
19,128
-
Inspire Business Centre Ltd
(360)
4,261
(28,231)
24,330
-
Causeway Enterprise Agency Ltd
-
4,260
(68,631)
64,371
-
Cookstown Enterprise Centre Ltd
-
4,261
(31,949)
27,688
-
Craigavon Industrial Development Organisation Ltd
-
4,261
(54,661)
50,400
-
Down Business Centre Ltd
-
4,261
(64,152)
59,891
-
Dungannon Enterprise Centre Ltd
-
2,983
(16,815)
13,832
-
East Belfast Enterprise Ltd
-
4,261
(50,203)
45,942
-
Fermanagh Enterprise Ltd
-
2,983
(69,436)
66,453
-
Local Economic Development Company (LEDCOM) Ltd
-
4,261
(79,227)
74,966
-
Lisburn Enterprise Organisation Ltd
-
3,242
(43,091)
39,849
-
Mallusk Enterprise Park Ltd
-
4,391
(43,166)
38,775
-
Newry & Mourne Enterprise Agency Ltd
-
4,260
(51,054)
46,794
-
North City Business Centre Ltd
-
2,983
(53,607)
50,624
-
North Down Development Organisation Ltd
-
2,983
(39,114)
36,131
-
Enterprise North West Ltd
-
2,983
(43,975)
40,992
-
Omagh Enterprise Company Ltd
(2,000)
2,983
(110,015)
107,032
(2,000)
Ormeau Enterprises Ltd
-
2,983
(38,722)
35,739
-
West Belfast Enterprise Board Ltd (Ortus)
-
4,391
(40,548)
40,414
4,257
Roe Valley Enterprises Ltd
(92)
3,242
(59,238)
58,412
2,324
Strabane Enterprise Agency Ltd
-
2,983
(31,236)
28,253
-
West Belfast Development Trust Ltd (Work West)
-
4,326
(30,825)
26,499
-
Workspace (Enterprises) Ltd
-
2,983
(40,391)
37,408
-
(2,452)
101,174
(1,292,129)
1,201,509
8,102
ENTERPRISE NORTHERN IRELAND LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
13
Related party transactions
(Continued)
- 14 -
An advance of £30,000 was made during 2018 to Newry & Mourne Enterprise Agency to support programme management costs for the Co-innovate project.  The balance outstanding at year end was £30,000 (2019 - £30,000) and is included within prepayments.
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2020
2019
£
£
Aggregate compensation
146,332
175,418
14
Cash generated from/(absorbed by) operations
2020
2019
£
£
Deficit for the year after tax
(154,756)
(110,400)
Adjustments for:
Taxation charged
6
16
Investment income
(30)
(86)
Depreciation and impairment of tangible fixed assets
7,053
7,833
Movements in working capital:
Decrease/(increase) in debtors
349,330
(188,622)
(Decrease)/increase in creditors
(98,074)
56,028
Cash generated from/(absorbed by) operations
103,529
(235,231)
15
Analysis of changes in net funds
1 April 2019
Cash flows
31 March 2020
£
£
£
Cash at bank and in hand
119,260
97,911
217,171
2020-03-312019-04-01false27 January 2021CCH SoftwareCCH Accounts Production 2020.200No description of principal activityThis audit opinion is unqualifiedMr John TraceyMr Conor PattersonMr Charles KennedyMs Elizabeth TaggartMs Maureen O'ReillyMr James GrantMr Enda DalyMr Jonathan McAlpinDr Nicholas O'ShielMs Shauna BurnsDr Mark BrotherstonMs Cara DallatMr Martin DevlinMs Emma GarrettMr David GillespieMs Nichola  LockhartMr Seamus O'PreyMs Martina  CrawfordMr Charles KennedyNI0387692019-04-012020-03-31NI038769bus:Director132019-04-012020-03-31NI0387692020-03-31NI0387692019-03-31NI038769core:ComputerEquipment2020-03-31NI038769core:ComputerEquipment2019-03-31NI038769core:CurrentFinancialInstruments2020-03-31NI038769core:CurrentFinancialInstruments2019-03-31NI038769core:OtherMiscellaneousReserve2020-03-31NI038769core:OtherMiscellaneousReserve2019-03-31NI038769core:RetainedEarningsAccumulatedLosses2020-03-31NI038769core:RetainedEarningsAccumulatedLosses2019-03-31NI0387692018-04-012019-03-31NI0387692019-03-31NI0387692018-03-31NI038769core:ComputerEquipment2019-04-012020-03-31NI038769core:ComputerEquipment2019-03-31NI038769core:WithinOneYear2020-03-31NI038769core:WithinOneYear2019-03-31NI038769bus:CompanyLimitedByGuarantee2019-04-012020-03-31NI038769bus:SmallCompaniesRegimeForAccounts2019-04-012020-03-31NI038769bus:FRS1022019-04-012020-03-31NI038769bus:Audited2019-04-012020-03-31NI038769bus:Director12019-04-012020-03-31NI038769bus:Director22019-04-012020-03-31NI038769bus:Director32019-04-012020-03-31NI038769bus:Director42019-04-012020-03-31NI038769bus:Director52019-04-012020-03-31NI038769bus:Director62019-04-012020-03-31NI038769bus:Director72019-04-012020-03-31NI038769bus:Director82019-04-012020-03-31NI038769bus:Director92019-04-012020-03-31NI038769bus:Director102019-04-012020-03-31NI038769bus:Director112019-04-012020-03-31NI038769bus:Director122019-04-012020-03-31NI038769bus:Director142019-04-012020-03-31NI038769bus:Director152019-04-012020-03-31NI038769bus:Director162019-04-012020-03-31NI038769bus:Director172019-04-012020-03-31NI038769bus:Director182019-04-012020-03-31NI038769bus:CompanySecretary12019-04-012020-03-31NI038769bus:FullAccounts2019-04-012020-03-31xbrli:purexbrli:sharesiso4217:GBP