Elf Productivity Limited - Period Ending 2016-12-31

Elf Productivity Limited - Period Ending 2016-12-31


Elf Productivity Limited 01677934 false 2016-01-01 2016-12-31 2016-12-31 The principal activity of the company is the provision of computer consultancy services Digita Accounts Production Advanced 6.18.8247.0 Software true 01677934 2016-01-01 2016-12-31 01677934 2016-12-31 01677934 core:RetainedEarningsAccumulatedLosses 2016-12-31 01677934 core:ShareCapital 2016-12-31 01677934 core:CurrentFinancialInstruments 2016-12-31 01677934 core:CurrentFinancialInstruments core:WithinOneYear 2016-12-31 01677934 core:Goodwill 2016-12-31 01677934 core:LandBuildings 2016-12-31 01677934 core:MotorVehicles 2016-12-31 01677934 core:OtherPropertyPlantEquipment 2016-12-31 01677934 bus:SmallEntities 2016-01-01 2016-12-31 01677934 bus:AuditExemptWithAccountantsReport 2016-01-01 2016-12-31 01677934 bus:FullAccounts 2016-01-01 2016-12-31 01677934 bus:RegisteredOffice 2016-01-01 2016-12-31 01677934 bus:Director1 2016-01-01 2016-12-31 01677934 bus:Director2 2016-01-01 2016-12-31 01677934 bus:Director3 2016-01-01 2016-12-31 01677934 bus:Director4 2016-01-01 2016-12-31 01677934 bus:PrivateLimitedCompanyLtd 2016-01-01 2016-12-31 01677934 bus:Agent1 2016-01-01 2016-12-31 01677934 core:Goodwill 2016-01-01 2016-12-31 01677934 core:Buildings 2016-01-01 2016-12-31 01677934 core:LandBuildings 2016-01-01 2016-12-31 01677934 core:LeaseholdImprovements 2016-01-01 2016-12-31 01677934 core:MotorCars 2016-01-01 2016-12-31 01677934 core:MotorVehicles 2016-01-01 2016-12-31 01677934 core:OtherPropertyPlantEquipment 2016-01-01 2016-12-31 01677934 core:PlantMachinery 2016-01-01 2016-12-31 01677934 countries:England 2016-01-01 2016-12-31 01677934 2015-12-31 01677934 core:Goodwill 2015-12-31 01677934 core:LandBuildings 2015-12-31 01677934 core:MotorVehicles 2015-12-31 01677934 core:OtherPropertyPlantEquipment 2015-12-31 01677934 2015-01-01 2015-12-31 01677934 2015-12-31 01677934 core:RetainedEarningsAccumulatedLosses 2015-12-31 01677934 core:ShareCapital 2015-12-31 01677934 core:CurrentFinancialInstruments 2015-12-31 01677934 core:CurrentFinancialInstruments core:WithinOneYear 2015-12-31 01677934 core:Goodwill 2015-12-31 01677934 core:LandBuildings 2015-12-31 01677934 core:MotorVehicles 2015-12-31 01677934 core:OtherPropertyPlantEquipment 2015-12-31 iso4217:GBP xbrli:pure

Registration number: 01677934

Elf Productivity Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2016

Harrison Salmon Associates
Chartered Certified Accountants
2 Endsleigh Gardens
Leigh
Lancashire
WN7 1LR

 

Elf Productivity Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Notes to the Financial Statements

5 to 8

 

Elf Productivity Limited

Company Information

Directors

Mr Paul O'Brien

Mr Stephen Brookes

Mr Michael Jodrell

Mr Michael Taylor

Registered office

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

Accountants

Harrison Salmon Associates
Chartered Certified Accountants
2 Endsleigh Gardens
Leigh
Lancashire
WN7 1LR

 

Chartered Certified Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Elf Productivity Limited
for the Year Ended 31 December 2016

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Elf Productivity Limited for the year ended 31 December 2016 as set out on pages 3 to 8 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Association of Chartered Certified Accountants, we are subject to its ethical and other professional requirements which are detailed at
http://www.accaglobal.com/gb/en/discover/public-value/rulebook.html.

This report is made solely to the Board of Directors of Elf Productivity Limited, as a body, in accordance with the terms of our engagement letter dated 13 November 2008. Our work has been undertaken solely to prepare for your approval the accounts of Elf Productivity Limited and state those matters that we have agreed to state to the Board of Directors of Elf Productivity Limited, as a body, in this report in accordance with the requirements of the Association of Chartered Certified Accountants as detailed at http://www.accaglobal.com/gb/en/technical-activities/technical-resources-search/2009/
october/factsheet-163-audit-exempt-companies.html. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Elf Productivity Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Elf Productivity Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Elf Productivity Limited. You consider that Elf Productivity Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Elf Productivity Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

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

Harrison Salmon Associates
Chartered Certified Accountants
2 Endsleigh Gardens
Leigh
Lancashire
WN7 1LR

21 March 2017

 

Elf Productivity Limited

(Registration number: 01677934)
Balance Sheet as at 31 December 2016

Note

2016
£

2015
£

Fixed assets

 

Intangible assets

4

440,000

550,000

Tangible assets

5

246,589

74,273

 

686,589

624,273

Current assets

 

Debtors

6

307,192

408,315

Cash at bank and in hand

 

300,979

188,894

 

608,171

597,209

Creditors: Amounts falling due within one year

7

(524,107)

(605,359)

Net current assets/(liabilities)

 

84,064

(8,150)

Total assets less current liabilities

 

770,653

616,123

Provisions for liabilities

2,109

(14,195)

Net assets

 

772,762

601,928

Capital and reserves

 

Called up share capital

102

102

Profit and loss account

772,660

601,826

Total equity

 

772,762

601,928

For the financial year ending 31 December 2016 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.

 

Elf Productivity Limited

(Registration number: 01677934)
Balance Sheet as at 31 December 2016

Approved and authorised by the Board on 21 March 2017 and signed on its behalf by:
 

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

Mr Paul O'Brien

Director

 

Elf Productivity Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

1

General information

The company is a private company limited by share capital incorporated in England.

The address of its registered office is:
Ceequel House 2 Smithy Court
Smithy Brook Road
Wigan
Lancashire
WN3 6PS

The principal place of business is:
CEEQUEL House, 2 Smithy
Court, Smithy Brook Rd
Wigan, Lancashire
WN3 6PS

These financial statements were authorised for issue by the Board on 21 March 2017.

2

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 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 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.

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

Plant and machinery

25% Straight Line

Leasehold improvements

2% Straight Line

Other plant and machinery

50% Straight Line

Motor vehicles

25% Reducing Balance

Property

No Depreciation

 

Elf Productivity Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

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.

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.

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.

 

Elf Productivity Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 20 (2015 - 20).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 January 2016

1,100,000

1,100,000

At 31 December 2016

1,100,000

1,100,000

Amortisation

At 1 January 2016

550,000

550,000

Amortisation charge

110,000

110,000

At 31 December 2016

660,000

660,000

Carrying amount

At 31 December 2016

440,000

440,000

At 31 December 2015

550,000

550,000

The aggregate amount of research and development expenditure recognised as an expense during the period is £Nil (2015 - £Nil).
 

 

Elf Productivity Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

5

Tangible assets

Land and buildings
£

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 January 2016

80,141

22,383

50,845

153,369

Additions

235,791

-

-

235,791

Disposals

(80,141)

-

-

(80,141)

At 31 December 2016

235,791

22,383

50,845

309,019

Depreciation

At 1 January 2016

20,265

7,986

50,845

79,096

Charge for the year

-

3,599

-

3,599

Eliminated on disposal

(20,265)

-

-

(20,265)

At 31 December 2016

-

11,585

50,845

62,430

Carrying amount

At 31 December 2016

235,791

10,798

-

246,589

At 31 December 2015

59,876

14,397

-

74,273

Included within the net book value of land and buildings above is £235,791 (2015 - £59,876) in respect of freehold land and buildings.
 

6

Debtors

2016
£

2015
£

Trade debtors

302,343

394,307

Other debtors

4,849

14,008

Total current trade and other debtors

307,192

408,315

7

Creditors

Note

2016
£

2015
£

Due within one year

 

Trade creditors

 

1,107

8,572

Taxation and social security

 

90,389

95,371

Other creditors

 

432,611

501,416

 

524,107

605,359