ELECOMM_LIMITED - Accounts


Company Registration No. 04838546 (England and Wales)
ELECOMM LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
ELECOMM LIMITED
COMPANY INFORMATION
Directors
C Thomas
M P Mansell
S P Thomas
J M Hamilton
M R O'Driscoll
N M Metcalfe
(Appointed 1 October 2017)
Secretary
M P Mansell
Company number
04838546
Registered office
C4 Beighton Link Business Park
Old Colliery Way
Sheffield
United Kingdom
S20 1DJ
Auditor
Hart Shaw LLP
Europa Link
Sheffield Business Park
Sheffield
S9 1XU
ELECOMM LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 6
Statement of income and retained earnings
7
Balance sheet
8
Statement of cash flows
9
Notes to the financial statements
10 - 21
ELECOMM LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2018
- 1 -

The directors present the strategic report for the year ended 31 March 2018.

Fair review of the business

Our vision is to continue to be a leader in the provision of Data and Building Services Engineering and we have created a strategy to diversify and broaden the business activities in order to achieve that vision.

 

The last financial year saw a small reduction in revenue £13.9m to £13.0m but an increase in operating profit of 18% from £381,600 to £450,945. This was mainly due to the planned improved efficiencies and a simplified pricing strategy.

Principal risks and uncertainties

Whilst continued pressure on the retail environment could potentially drive a lack of, or delay of capital investment, there are signs that the focus on new technology to reduce operating costs for the major retailers is still supporting a healthy market for companies such as ourselves, more recently the new CPR directive for datacoms wiring will in itself mean a significant amount of re-cabling work required in future.

 

The Construction industry is seeing increased levels of activity and although the 2nd half of 2017 saw a reduction in our revenue stream for mechanical and electrical contracts, the first half of 2018 has seen a much stronger performance and the order book for this financial year is already at record levels for this stream of business with a visible and healthy pipeline for the next 12 months.

 

Changes to our structure and focus have been able to mitigate the general risk of tightening margins (profitability) and cash flow, it is worth highlighting that the business has been and continues to be, debt free and protected against bad debts (debt insurance) which have historically blighted the performance.

Development and performance

As can be seen from the result, continued investment in structuring the business to support growth is leading to an improvement in the bottom line.

 

We have secured several new clients and continue to develop new markets and we see an improving position continuing into the future.

 

Whilst 2017/18 Financial year saw the company consolidating the position in terms of revenue and improved profitability, the focus on this years activities is around increasing brand awareness, compliance and operations within ISO9001 and its redefined focus on business objectives and the implementation of the GDPR which carried a number of risks if the company had been ill prepared.

Key performance indicators

Along with improvement to operating profit, we have seen an increase in share-holders funds and an improvement in cash-flow management through a focus on debtors and creditors balances, still maintaining a median scoring against the industry averages for those areas.

 

This financial year will be one of implementation of new methods of working, including a renewed emphasis on marketing, business/sales development, new product and revenue streams whilst maintaining a reputation for quality delivery, on time and to budget.

ELECOMM LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 2 -
Other performance indicators

Underpinning our operating performance is our commitment to health and safety.

 

We have an industry-leading health and safety record and having won a prestigious ‘Silver - Health & Safety’ Award from the Royal Society of Prevention of Accidents (RoSPA)’ for the year 2015 we have followed this up with a Gold award in 2017 from the same organisation.

On behalf of the board

N M Metcalfe
Director
29 August 2018
ELECOMM LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2018
- 3 -

The directors present their annual report and financial statements for the year ended 31 March 2018.

Principal activities
The principal activity of the company continued to be that of electrical engineers and associated activities.
Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

C Thomas
M P Mansell
S P Thomas
J M Hamilton
M R O'Driscoll
N M Metcalfe
(Appointed 1 October 2017)
Results and dividends

The results for the year are set out on page 7.

Ordinary interim dividends were paid amounting to £110,000. The directors recommend payment of a final dividend of £70,000.

Auditor

In accordance with the company's articles, a resolution proposing that Hart Shaw LLP be reappointed as auditor of the company will be put at a General Meeting.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

ELECOMM LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 4 -
Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
N M Metcalfe
Director
29 August 2018
ELECOMM LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ELECOMM LIMITED
- 5 -
Opinion

We have audited the financial statements of Elecomm Limited (the 'company') for the year ended 31 March 2018 which comprise the statement of income and retained earnings, the balance sheet, the statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 March 2018 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

ELECOMM LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ELECOMM LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of directors' remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Martin McDonagh (Senior Statutory Auditor)
for and on behalf of Hart Shaw LLP
29 October 2018
Chartered Accountants
Statutory Auditor
Europa Link
Sheffield Business Park
Sheffield
S9 1XU
ELECOMM LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 MARCH 2018
- 7 -
2018
2017
Notes
£
£
Turnover
3
13,047,175
13,976,090
Cost of sales
(9,892,287)
(10,652,023)
Gross profit
3,154,888
3,324,067
Administrative expenses
(2,703,943)
(2,942,467)
Operating profit
4
450,945
381,600
Interest receivable and similar income
7
416
167
Profit before taxation
451,361
381,767
Tax on profit
8
(85,750)
(80,086)
Profit for the financial year
365,611
301,681
Retained earnings brought forward
881,564
773,883
Dividends
9
(180,000)
(194,000)
Retained earnings carried forward
1,067,175
881,564

The Profit And Loss Account has been prepared on the basis that all operations are continuing operations.

ELECOMM LIMITED
BALANCE SHEET
AS AT
31 MARCH 2018
31 March 2018
- 8 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
10
111,256
182,326
Current assets
Stocks
12
69,728
142,829
Debtors
13
3,844,030
1,939,660
Cash at bank and in hand
287,648
489,946
4,201,406
2,572,435
Creditors: amounts falling due within one year
14
(3,224,287)
(1,836,597)
Net current assets
977,119
735,838
Total assets less current liabilities
1,088,375
918,164
Provisions for liabilities
15
(21,100)
(36,500)
Net assets
1,067,275
881,664
Capital and reserves
Called up share capital
18
100
100
Profit and loss reserves
1,067,175
881,564
Total equity
1,067,275
881,664
The financial statements were approved by the board of directors and authorised for issue on 29 August 2018 and are signed on its behalf by:
N M Metcalfe
Director
Company Registration No. 04838546
ELECOMM LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2018
- 9 -
2018
2017
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
21
68,376
580,293
Income taxes paid
(77,107)
(23,084)
Net cash (outflow)/inflow from operating activities
(8,731)
557,209
Investing activities
Purchase of tangible fixed assets
(13,983)
(117,299)
Proceeds on disposal of tangible fixed assets
-
4,290
Interest received
416
167
Net cash used in investing activities
(13,567)
(112,842)
Financing activities
Dividends paid
(180,000)
(194,000)
Net cash used in financing activities
(180,000)
(194,000)
Net (decrease)/increase in cash and cash equivalents
(202,298)
250,367
Cash and cash equivalents at beginning of year
489,946
239,579
Cash and cash equivalents at end of year
287,648
489,946
ELECOMM LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
- 10 -
1
Accounting policies
Company information

Elecomm Limited is a private company, limited by shares and incorporated in England and Wales. The registered office is C4 Beighton Link Business Park, Old Colliery Way, Sheffield, United Kingdom, S20 1DJ.

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 financial statements have been prepared on the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

At 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
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from contracts for the provision of services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

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:

Leasehold improvements
20% straight line
Plant and machinery
20% - 25% straight line
Fixtures, fittings and equipment
20% - 25% straight line
Computer equipment
25% 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 profit or loss.

At each reporting end date, the company reviews the carrying amount 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.

ELECOMM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 11 -
1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

1.6
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.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

ELECOMM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 12 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, 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 receipts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.7
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

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.

ELECOMM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 13 -
1.11
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income 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 lease asset are consumed.

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.

Critical judgements

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Accrued income

The company has profit making contracts which were in progress at the year end, for which work had been completed but not yet invoiced. In accordance with the accounting policy and the standards mentioned above, the company has accrued the revenue for which it is entitled to on these contracts to ensure sufficient revenue has been recognised in accordance with the stage of completion method. At the year end, the amount of accrued revenue totalled £917,929 (2017 - £208,423).

Accrued contract costs

As described above there are contracts in progress at the year end, for which income has been accrued. Likewise there have been costs incurred on these contracts for which purchase invoices were not received by the year end. Management have reviewed open purchase orders at the year end and used their expertise to prepare an accrual for contract costs. There have been costs incurred on these contracts which were in progress at the year end for which costs totalled £713,527 (2017 - £334,497).

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2018
2017
£
£
Turnover analysed by class of business
Rendering of services
13,047,175
13,976,090
2018
2017
£
£
Other significant revenue
Interest income
416
167
ELECOMM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 14 -
4
Operating profit
2018
2017
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
11,500
11,500
Depreciation of owned tangible fixed assets
85,053
102,808
Cost of stocks recognised as an expense
2,244,619
4,754,877
Operating lease charges
66,186
71,541
5
Employees

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

2018
2017
Number
Number
Engineers
41
46
Office
45
48
86
94

Their aggregate remuneration comprised:

2018
2017
£
£
Wages and salaries
2,936,291
3,185,225
Social security costs
302,349
320,722
Pension costs
59,246
30,687
3,297,886
3,536,634
6
Directors' remuneration
2018
2017
£
£
Remuneration for qualifying services
203,967
182,650
Company pension contributions to defined contribution schemes
28,896
24,000
232,863
206,650

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 6 (2017 - 2).

ELECOMM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
6
Directors' remuneration
(Continued)
- 15 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2018
2017
£
£
Remuneration for qualifying services
74,668
70,950
Company pension contributions to defined contribution schemes
750
12,000
7
Interest receivable and similar income
2018
2017
£
£
Interest income
Interest on bank deposits
412
167
Other interest income
4
-
Total income
416
167

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
412
167
8
Taxation
2018
2017
£
£
Current tax
UK corporation tax on profits for the current period
101,150
77,103
Adjustments in respect of prior periods
-
(17)
Total current tax
101,150
77,086
Deferred tax
Origination and reversal of timing differences
(15,400)
3,000
Total tax charge
85,750
80,086
ELECOMM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
8
Taxation
(Continued)
- 16 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2018
2017
£
£
Profit before taxation
451,361
381,767
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2017: 20.00%)
85,759
76,353
Tax effect of expenses that are not deductible in determining taxable profit
1,888
3,719
Adjustments in respect of prior years
-
(17)
Effect of change in corporation tax rate
(1,823)
-
Deferred tax adjustments in respect of prior years
(74)
31
Taxation charge for the year
85,750
80,086
9
Dividends
2018
2017
£
£
Final
10,000
64,000
Interim
110,000
130,000
ELECOMM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 17 -
10
Tangible fixed assets
Leasehold improvements
Plant and machinery
Fixtures, fittings and equipment
Computer equipment
Total
£
£
£
£
£
Cost
At 1 April 2017
80,918
116,555
156,846
212,920
567,239
Additions
-
5,488
547
7,948
13,983
Disposals
-
-
(555)
-
(555)
At 31 March 2018
80,918
122,043
156,838
220,868
580,667
Depreciation and impairment
At 1 April 2017
62,606
88,975
125,578
107,754
384,913
Depreciation charged in the year
13,156
16,845
17,829
37,223
85,053
Eliminated in respect of disposals
-
-
(555)
-
(555)
At 31 March 2018
75,762
105,820
142,852
144,977
469,411
Carrying amount
At 31 March 2018
5,156
16,223
13,986
75,891
111,256
At 31 March 2017
18,312
27,580
31,268
105,166
182,326
11
Financial instruments
2018
2017
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
3,748,356
1,851,899
Carrying amount of financial liabilities
Measured at amortised cost
2,723,541
1,471,515
12
Stocks
2018
2017
£
£
Work in progress
35,037
99,258
Finished goods and goods for resale
34,691
43,571
69,728
142,829
ELECOMM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 18 -
13
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
2,830,427
1,642,965
Other debtors
-
511
Prepayments and accrued income
1,013,603
296,184
3,844,030
1,939,660
14
Creditors: amounts falling due within one year
2018
2017
£
£
Trade creditors
1,201,649
531,621
Corporation tax
101,133
77,090
Other taxation and social security
399,613
287,992
Other creditors
108,236
90,782
Accruals and deferred income
1,413,656
849,112
3,224,287
1,836,597

Included within other creditors is a secured balance of £20,072 (2017 - £2,517). The security is a fixed and floating charge over all assets of the company.

15
Provisions for liabilities
2018
2017
Notes
£
£
Deferred tax liabilities
16
21,100
36,500
16
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2018
2017
Balances:
£
£
Accelerated capital allowances
21,100
36,500
ELECOMM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
16
Deferred taxation
(Continued)
- 19 -
2018
Movements in the year:
£
Liability at 1 April 2017
36,500
Credit to profit or loss
(15,400)
Liability at 31 March 2018
21,100

There is no expiry date on the deferred tax liabilities relating to accelerated capital allowances.

17
Retirement benefit schemes
2018
2017
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
59,246
30,687

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

18
Share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
100 ordinary shares of £1 each
100
100
100
100
19
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:

2018
2017
£
£
Within one year
21,101
63,513
Between two and five years
-
63,179
21,101
126,692
ELECOMM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 20 -
20
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2018
2017
£
£
Aggregate compensation
352,863
438,150
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Sale of goods
Purchase of goods
2018
2017
2018
2017
£
£
£
£
Other related parties
599
47,248
122,543
91,760

The following amounts were outstanding at the reporting end date:

2018
2017
Amounts owed to related parties
£
£
Key management personnel
14,000
64,000
Other related parties
6,042
7,206
20,042
71,206

The following amounts were outstanding at the reporting end date:

2018
Balance
Amounts owed by related parties
£
Other related parties
598
2017
Balance
Amounts owed in previous period
£
Other related parties
31,711

Dividends totalling £120,000 (2017: £194,000) were declared in the year in respect of shares held by the company's directors and close family.

ELECOMM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 21 -
21
Cash generated from operations
2018
2017
£
£
Profit for the year after tax
365,611
301,681
Adjustments for:
Taxation charged
85,750
80,086
Investment income
(416)
(167)
Depreciation and impairment of tangible fixed assets
85,053
102,808
Movements in working capital:
Decrease/(increase) in stocks
73,101
(93,029)
(Increase)/decrease in debtors
(1,904,370)
210,834
Increase/(decrease) in creditors
1,363,647
(21,920)
Cash generated from operations
68,376
580,293
2018-03-312017-04-01falseCCH SoftwareCCH Accounts Production 2018.220Mr M P MansellM R O'DriscollM P Mansell048385462017-04-012018-03-3104838546bus:Director12017-04-012018-03-3104838546bus:CompanySecretaryDirector12017-04-012018-03-3104838546bus:Director32017-04-012018-03-3104838546bus:Director42017-04-012018-03-3104838546bus:Director52017-04-012018-03-3104838546bus:Director62017-04-012018-03-3104838546bus:CompanySecretary12017-04-012018-03-3104838546bus:Director22017-04-012018-03-3104838546bus:RegisteredOffice2017-04-012018-03-31048385462018-03-31048385462016-04-012017-03-3104838546core:RetainedEarningsAccumulatedLosses2016-04-012017-03-31048385462017-03-3104838546core:LeaseholdImprovements2018-03-3104838546core:PlantMachinery2018-03-3104838546core:FurnitureFittings2018-03-3104838546core:ComputerEquipment2018-03-3104838546core:LeaseholdImprovements2017-03-3104838546core:PlantMachinery2017-03-3104838546core:FurnitureFittings2017-03-3104838546core:ComputerEquipment2017-03-3104838546core:CurrentFinancialInstruments2018-03-3104838546core:CurrentFinancialInstruments2017-03-3104838546core:ShareCapital2018-03-3104838546core:ShareCapital2017-03-3104838546core:RetainedEarningsAccumulatedLosses2018-03-3104838546core:RetainedEarningsAccumulatedLosses2017-03-3104838546core:ShareCapitalOrdinaryShares2018-03-3104838546core:ShareCapitalOrdinaryShares2017-03-3104838546core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2017-04-012018-03-3104838546core:PlantMachinery2017-04-012018-03-3104838546core:FurnitureFittings2017-04-012018-03-3104838546core:ComputerEquipment2017-04-012018-03-3104838546core:OwnedAssets2017-04-012018-03-3104838546core:OwnedAssets2016-04-012017-03-3104838546core:UKTax2017-04-012018-03-3104838546core:UKTax2016-04-012017-03-3104838546core:LeaseholdImprovements2017-03-3104838546core:PlantMachinery2017-03-3104838546core:FurnitureFittings2017-03-3104838546core:ComputerEquipment2017-03-31048385462017-03-3104838546core:LeaseholdImprovements2017-04-012018-03-3104838546bus:OrdinaryShareClass12017-04-012018-03-3104838546bus:OrdinaryShareClass12018-03-3104838546bus:PrivateLimitedCompanyLtd2017-04-012018-03-3104838546bus:FRS1022017-04-012018-03-3104838546bus:Audited2017-04-012018-03-3104838546bus:FullAccounts2017-04-012018-03-31xbrli:purexbrli:sharesiso4217:GBP