Elf Productivity Limited - Period Ending 2022-12-31

Elf Productivity Limited - Period Ending 2022-12-31


Elf Productivity Limited 01677934 false 2022-01-01 2022-12-31 2022-12-31 The principal activity of the company is software systems and development. Digita Accounts Production Advanced 6.30.9574.0 true true 01677934 2022-01-01 2022-12-31 01677934 2022-12-31 01677934 bus:OrdinaryShareClass1 2022-12-31 01677934 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2022-12-31 01677934 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2022-12-31 01677934 bus:OrdinaryShareClass3 2022-12-31 01677934 core:CurrentFinancialInstruments 2022-12-31 01677934 core:CurrentFinancialInstruments core:WithinOneYear 2022-12-31 01677934 core:FurnitureFittingsToolsEquipment 2022-12-31 01677934 core:LandBuildings 2022-12-31 01677934 core:MotorVehicles 2022-12-31 01677934 bus:SmallEntities 2022-01-01 2022-12-31 01677934 bus:AuditExemptWithAccountantsReport 2022-01-01 2022-12-31 01677934 bus:AbridgedAccounts 2022-01-01 2022-12-31 01677934 bus:SmallCompaniesRegimeForAccounts 2022-01-01 2022-12-31 01677934 bus:RegisteredOffice 2022-01-01 2022-12-31 01677934 bus:CompanySecretaryDirector1 2022-01-01 2022-12-31 01677934 bus:Director2 2022-01-01 2022-12-31 01677934 bus:Director4 2022-01-01 2022-12-31 01677934 bus:OrdinaryShareClass1 2022-01-01 2022-12-31 01677934 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2022-01-01 2022-12-31 01677934 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2022-01-01 2022-12-31 01677934 bus:OrdinaryShareClass3 2022-01-01 2022-12-31 01677934 bus:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 01677934 core:Goodwill 2022-01-01 2022-12-31 01677934 core:Buildings 2022-01-01 2022-12-31 01677934 core:FurnitureFittingsToolsEquipment 2022-01-01 2022-12-31 01677934 core:LandBuildings 2022-01-01 2022-12-31 01677934 core:MotorCars 2022-01-01 2022-12-31 01677934 core:MotorVehicles 2022-01-01 2022-12-31 01677934 countries:AllCountries 2022-01-01 2022-12-31 01677934 2021-12-31 01677934 core:FurnitureFittingsToolsEquipment 2021-12-31 01677934 core:LandBuildings 2021-12-31 01677934 core:MotorVehicles 2021-12-31 01677934 2021-01-01 2021-12-31 01677934 2021-12-31 01677934 bus:OrdinaryShareClass1 2021-12-31 01677934 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-12-31 01677934 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2021-12-31 01677934 bus:OrdinaryShareClass3 2021-12-31 01677934 core:CurrentFinancialInstruments 2021-12-31 01677934 core:CurrentFinancialInstruments core:WithinOneYear 2021-12-31 01677934 core:FurnitureFittingsToolsEquipment 2021-12-31 01677934 core:LandBuildings 2021-12-31 01677934 core:MotorVehicles 2021-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 01677934

Elf Productivity Limited

Unaudited Filleted Abridged Financial Statements

for the Year Ended 31 December 2022

 

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

Paul David O'Brien

Michael Jodrell

Stephen Brookes

Company secretary

Paul David O'Brien

Registered office

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

Accountants

Harrop Marshall
Readon House
2A Gatley Road
Cheadle
Greater Manchester
SK8 1PY

 

Elf Productivity Limited

(Registration number: 01677934)
Abridged Balance Sheet as at 31 December 2022

Note

2022
£

2021
£

Fixed assets

 

Intangible assets

3

1

1

Tangible assets

4

534,407

541,097

 

534,408

541,098

Current assets

 

Stocks

5

60,043

70,607

Debtors

560,252

511,259

Cash at bank and in hand

 

431,311

330,882

 

1,051,606

912,748

Prepayments and accrued income

 

7,033

4,170

Creditors: Amounts falling due within one year

(196,666)

(171,383)

Net current assets

 

861,973

745,535

Total assets less current liabilities

 

1,396,381

1,286,633

Provisions for liabilities

(2,681)

(3,129)

Accruals and deferred income

 

(220,943)

(210,474)

Net assets

 

1,172,757

1,073,030

Capital and reserves

 

Called up share capital

6

340

340

Retained earnings

1,172,417

1,072,690

Shareholders' funds

 

1,172,757

1,073,030

For the financial year ending 31 December 2022 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.

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.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

Elf Productivity Limited

(Registration number: 01677934)
Abridged Balance Sheet as at 31 December 2022

Approved and authorised by the Board on 21 June 2023 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 2022

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

Going concern

The financial statements have been prepared on a going concern basis.

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 and deferred 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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet 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.

 

Elf Productivity Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 December 2022

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

Buildings

2% Straight Line

Motor Vehicles

25% Reducing Balance

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.

 

Elf Productivity Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 December 2022

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

2

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 0 (2021 - 24).

 

Elf Productivity Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 December 2022

3

Intangible assets

Total
£

Cost or valuation

At 1 January 2022

1,100,000

At 31 December 2022

1,100,000

Amortisation

At 1 January 2022

1,099,999

At 31 December 2022

1,099,999

Carrying amount

At 31 December 2022

1

At 31 December 2021

1

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2022

470,457

-

161,192

631,649

Additions

-

18,458

5,580

24,038

At 31 December 2022

470,457

18,458

166,772

655,687

Depreciation

At 1 January 2022

27,114

-

63,438

90,552

Charge for the year

9,409

3,692

17,627

30,728

At 31 December 2022

36,523

3,692

81,065

121,280

Carrying amount

At 31 December 2022

433,934

14,766

85,707

534,407

At 31 December 2021

443,343

-

97,754

541,097

Included within the net book value of land and buildings above is £433,934 (2021 - £443,343) in respect of freehold land and buildings.
 

 

Elf Productivity Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 December 2022

5

Stocks

2022
£

2021
£

Work in progress

60,043

70,607

6

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary Shares A of £1 each

2

2

2

2

Ordinary Shares B of £1 each

150

150

150

150

 

152

152

152

152

Allotted, called up and not fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary Shares A of £1 each

88

88

88

88

Ordinary Shares C of £1 each

100

100

100

100

 

188

188

188

188