Elf Productivity Limited - Period Ending 2017-12-31

Elf Productivity Limited - Period Ending 2017-12-31


Elf Productivity Limited 01677934 false 2017-01-01 2017-12-31 2017-12-31 The principal activity of the company is the provision of computer consultancy services Digita Accounts Production Advanced 6.21.8540.0 Software true 01677934 2017-01-01 2017-12-31 01677934 2017-12-31 01677934 bus:OrdinaryShareClass1 2017-12-31 01677934 bus:OrdinaryShareClass2 2017-12-31 01677934 core:RetainedEarningsAccumulatedLosses 2017-12-31 01677934 core:ShareCapital 2017-12-31 01677934 core:CurrentFinancialInstruments 2017-12-31 01677934 core:CurrentFinancialInstruments core:WithinOneYear 2017-12-31 01677934 core:Goodwill 2017-12-31 01677934 core:LandBuildings 2017-12-31 01677934 core:MotorVehicles 2017-12-31 01677934 core:OtherPropertyPlantEquipment 2017-12-31 01677934 bus:SmallEntities 2017-01-01 2017-12-31 01677934 bus:AuditExemptWithAccountantsReport 2017-01-01 2017-12-31 01677934 bus:FullAccounts 2017-01-01 2017-12-31 01677934 bus:SmallCompaniesRegimeForAccounts 2017-01-01 2017-12-31 01677934 bus:RegisteredOffice 2017-01-01 2017-12-31 01677934 bus:Director1 2017-01-01 2017-12-31 01677934 bus:Director2 2017-01-01 2017-12-31 01677934 bus:Director3 2017-01-01 2017-12-31 01677934 bus:Director4 2017-01-01 2017-12-31 01677934 bus:OrdinaryShareClass1 2017-01-01 2017-12-31 01677934 bus:OrdinaryShareClass2 2017-01-01 2017-12-31 01677934 bus:PrivateLimitedCompanyLtd 2017-01-01 2017-12-31 01677934 core:RetainedEarningsAccumulatedLosses 2017-01-01 2017-12-31 01677934 core:ShareCapital 2017-01-01 2017-12-31 01677934 core:Goodwill 2017-01-01 2017-12-31 01677934 core:Buildings 2017-01-01 2017-12-31 01677934 core:LandBuildings 2017-01-01 2017-12-31 01677934 core:LeaseholdImprovements 2017-01-01 2017-12-31 01677934 core:MotorCars 2017-01-01 2017-12-31 01677934 core:MotorVehicles 2017-01-01 2017-12-31 01677934 core:OtherPropertyPlantEquipment 2017-01-01 2017-12-31 01677934 core:PlantMachinery 2017-01-01 2017-12-31 01677934 countries:England 2017-01-01 2017-12-31 01677934 2016-12-31 01677934 core:RetainedEarningsAccumulatedLosses 2016-12-31 01677934 core:ShareCapital 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 2016-01-01 2016-12-31 01677934 2016-12-31 01677934 bus:OrdinaryShareClass1 2016-12-31 01677934 bus:OrdinaryShareClass2 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 core:RetainedEarningsAccumulatedLosses 2016-01-01 2016-12-31 01677934 core:ShareCapital 2016-01-01 2016-12-31 01677934 2015-12-31 01677934 core:RetainedEarningsAccumulatedLosses 2015-12-31 01677934 core:ShareCapital 2015-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 01677934

Elf Productivity Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2017

Harrison Salmon Associates
Chartered Accountants
Suite 3
Waterside Business Centre
Canal Street
Leigh
WN7 4DB

 

Elf Productivity Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Statement of Changes in Equity

4

Notes to the Financial Statements

5 to 10

 

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 Accountants
Suite 3
Waterside Business Centre
Canal Street
Leigh
WN7 4DB

 

Elf Productivity Limited

(Registration number: 01677934)
Balance Sheet as at 31 December 2017

Note

2017
£

2016
£

Fixed assets

 

Intangible assets

4

330,000

440,000

Tangible assets

5

311,515

246,589

 

641,515

686,589

Current assets

 

Stocks

6

19,500

-

Debtors

7

369,018

307,442

Cash at bank and in hand

 

263,941

300,979

 

652,459

608,421

Creditors: Amounts falling due within one year

8

(368,309)

(524,107)

Net current assets

 

284,150

84,314

Total assets less current liabilities

 

925,665

770,903

Provisions for liabilities

-

2,109

Net assets

 

925,665

773,012

Capital and reserves

 

Called up share capital

9

352

352

Profit and loss account

925,313

772,660

Total equity

 

925,665

773,012

For the financial year ending 31 December 2017 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 2017

Approved and authorised by the Board on 25 June 2018 and signed on its behalf by:
 

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

Mr Paul O'Brien
Director

 

Elf Productivity Limited

Statement of Changes in Equity for the Year Ended 31 December 2017

Share capital
£

Profit and loss account
£

Total
£

At 1 January 2017

352

772,660

773,012

Profit for the year

-

433,584

433,584

Total comprehensive income

-

433,584

433,584

Dividends

-

(280,931)

(280,931)

At 31 December 2017

352

925,313

925,665

Share capital
£

Profit and loss account
£

Total
£

At 1 January 2016

352

601,826

602,178

Profit for the year

-

377,414

377,414

Total comprehensive income

-

377,414

377,414

Dividends

-

(206,580)

(206,580)

At 31 December 2016

352

772,660

773,012

 

Elf Productivity Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

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
England

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 25 June 2018.

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.

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.

 

Elf Productivity Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

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 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

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.

 

Elf Productivity Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

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.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 22 (2016 - 20).

 

Elf Productivity Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 January 2017

1,100,000

1,100,000

At 31 December 2017

1,100,000

1,100,000

Amortisation

At 1 January 2017

660,000

660,000

Amortisation charge

110,000

110,000

At 31 December 2017

770,000

770,000

Carrying amount

At 31 December 2017

330,000

330,000

At 31 December 2016

440,000

440,000

The aggregate amount of research and development expenditure recognised as an expense during the period is £144,062 (2016 - £134,638).
 

5

Tangible assets

Land and buildings
£

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 January 2017

235,791

22,384

50,845

309,020

Additions

-

77,036

-

77,036

Disposals

-

(3,583)

(50,845)

(54,428)

At 31 December 2017

235,791

95,837

-

331,628

Depreciation

At 1 January 2017

-

11,585

50,845

62,430

Charge for the year

-

9,644

-

9,644

Eliminated on disposal

-

(1,116)

(50,845)

(51,961)

At 31 December 2017

-

20,113

-

20,113

Carrying amount

At 31 December 2017

235,791

75,724

-

311,515

At 31 December 2016

235,791

10,798

-

246,589

Included within the net book value of land and buildings above is £235,791 (2016 - £235,791) in respect of freehold land and buildings.
 

 

Elf Productivity Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

6

Stocks

2017
£

2016
£

Other inventories

19,500

-

7

Debtors

2017
£

2016
£

Trade debtors

362,763

302,343

Prepayments

5,438

4,749

Other debtors

817

350

369,018

307,442

8

Creditors

Creditors: amounts falling due within one year

2017
£

2016
£

Due within one year

Trade creditors

3,290

1,107

Taxation and social security

96,206

90,389

Accruals and deferred income

184,029

342,804

Other creditors

84,784

89,807

368,309

524,107

9

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary A shares of £1 each

2

2

2

2

Ordinary B shares of £0.01 each

100

1.00

100

1.00

 

102

3

102

3

 

Elf Productivity Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

10

Related party transactions

Directors' remuneration

The directors' remuneration for the year was as follows:

2017
£

2016
£

Remuneration

148,238

145,337