ENTERPRISE_NORTHERN_IRELA - Accounts


Company Registration No. NI038769 (Northern Ireland)
ENTERPRISE NORTHERN IRELAND LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
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 2018
- 1 -

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

Business review

Both the level of business and the year end financial position were considered satisfactory given the Company's objects. The directors expect that the current level of activity will be improved for the foreseeable future.

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 during the year the outlook until the end of March 2019 is stable. The focus for the Company during this year will be on further business development activity to renew existing contracts and to identify opportunities for new contracts.

 

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

Mr Nicholas O'Shiel
Director
12 December 2018
ENTERPRISE NORTHERN IRELAND LTD
CHAIRMAN & CHIEF EXECUTIVE'S REPORT
FOR THE YEAR ENDED 31 MARCH 2018
- 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 LEA's 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 three consisting of a Chief Executive, Finance and Operations Manager and Marketing and Communications Manager.
In June 2018, following 10 years as the ENI Chief Executive, Gordon Gough retired and following an extensive recruitment process, in July 2018, ENI appointed Michael McQuillan as its new Chief Executive.
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 LEA's.
ENTERPRISE NORTHERN IRELAND LTD
CHAIRMAN & CHIEF EXECUTIVE'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 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 is managing out the existing loan book.
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 LEA's.  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 LEA's 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 Investment Trust 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 it 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 Investment Trust, 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.
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 and mentoring support to start up businesses across the UK.
To date we have lent almost of £5.2m to over 700 start up businesses in Northern Ireland and the scheme is scheduled to continue lending activity until at least March 2020.
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 2018
- 4 -
Delivery of the programme commenced towards the end of summer 2017 and is scheduled to continue until June 2020.
Other Programmes
ENI also manages and delivers a number of smaller regional programmes such as the City Start Up Programme which is funded by Belfast City Council and Derry City & Strabane District Council and the Fermanagh & Omagh District Council Kickstart Programme.  These programmes are delivered by the LEA's in the respective areas and are designed to offer additional support to businesses that have completed the NI Business Start Up Programme.  The City Start Up Programme which commenced in October 2017 was scheduled to end in October 2018 but has been extended in the Belfast City Council area until April 2018.  The Kickstart Programme commenced in October 2017 and is scheduled to continue until July 2021.
Nicholas O'Shiel
Michael McQuillan
Chairman
Chief Executive
ENTERPRISE NORTHERN IRELAND LTD
BALANCE SHEET
AS AT 31 MARCH 2018
31 March 2018
- 5 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
6
19,074
20,394
Current assets
Debtors falling due after more than one year
8
-
35,884
Debtors falling due within one year
8
475,573
568,230
Cash at bank and in hand
358,461
723,303
834,034
1,327,417
Creditors: amounts falling due within one year
9
(227,415)
(543,152)
Net current assets
606,619
784,265
Total assets less current liabilities
625,693
804,659
Reserves
Other reserves
3,079,291
3,079,291
Income and expenditure account
(2,453,598)
(2,274,632)
Members' funds
625,693
804,659

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 12 December 2018 and are signed on its behalf by:
Mr Nicholas O'Shiel
Director
Company Registration No. NI038769
ENTERPRISE NORTHERN IRELAND LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2018
- 6 -
2018
2017
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
16
(224,446)
(136,410)
Interest paid
(587)
(1,175)
Income taxes paid
(40)
(40)
Net cash outflow from operating activities
(225,073)
(137,625)
Investing activities
Purchase of tangible fixed assets
(6,177)
(8,412)
Interest received
128
202
Net cash used in investing activities
(6,049)
(8,210)
Net cash used in financing activities
-
-
Net decrease in cash and cash equivalents
(231,122)
(145,835)
Cash and cash equivalents at beginning of year
589,583
735,418
Cash and cash equivalents at end of year
358,461
589,583
Relating to:
Cash at bank and in hand
358,461
723,303
Bank overdrafts included in creditors payable within one year
-
(133,720)
ENTERPRISE NORTHERN IRELAND LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
- 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

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
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:

Fixtures and fittings
20% straight line
Computers
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 2018
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 at bank and in hand

Cash at bank and in hand 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 2018
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 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.

1.12

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.

3
Exceptional costs/(income)
2018
2017
£
£
Provision for bad debts relating to loan fund
(15,025)
(31,040)
Amounts owed by related parties written off
-
7,221
(15,025)
(23,819)
ENTERPRISE NORTHERN IRELAND LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 10 -
4
Employees

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

2018
2017
Number
Number
Administration
27
29
5
Directors' remuneration
2018
2017
£
£
Chair's fees
20,000
20,000
6
Tangible fixed assets
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 April 2017
6,189
54,737
60,926
Additions
-
6,177
6,177
At 31 March 2018
6,189
60,914
67,103
Depreciation and impairment
At 1 April 2017
6,189
34,343
40,532
Depreciation charged in the year
-
7,497
7,497
At 31 March 2018
6,189
41,840
48,029
Carrying amount
At 31 March 2018
-
19,074
19,074
At 31 March 2017
-
20,394
20,394
7
Financial instruments
2018
2017
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
401,135
522,991
Carrying amount of financial liabilities
Measured at amortised cost
217,847
528,869
ENTERPRISE NORTHERN IRELAND LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 11 -
8
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
161,362
92,809
VAT receivable
4,630
Amounts due from related undertakings
-
4,536
Loan fund debtors
41,813
17,063
Grants receivable
197,960
372,699
Prepayments and accrued income
69,808
81,123
475,573
568,230
Amounts falling due after more than one year:
£
£
Loan fund debtors
-
35,884
Total debtors
475,573
604,114

Loan fund debtors are stated after provision of impairment of £2,922,626 (2017 £2,982,365).

 

9
Creditors: amounts falling due within one year
2018
2017
Notes
£
£
Bank loans and overdrafts
10
-
133,720
Trade creditors
16,693
13,742
Corporation tax
24
40
Other taxation and social security
9,544
14,243
Amounts due to related undertakings
75,086
39,640
Accrued project expenses
123,987
339,022
Other creditors
2,081
2,745
227,415
543,152
10
Loans and overdrafts
2018
2017
£
£
Bank overdrafts
-
133,720
Payable within one year
-
133,720

The overdraft facilities are unsecured.

ENTERPRISE NORTHERN IRELAND LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 12 -
11
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.

12
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.

The senior statutory auditor was Dr R I Peters Gallagher OBE FCA.
The auditor was Moore Stephens (NI) LLP.
13
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:

The Company had no other contingent liabilities at 31 March 2018 or at 31 March 2017.

14
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
14,945
14,519
ENTERPRISE NORTHERN IRELAND LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 13 -
15
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
2017
Services Charged to LEA's
Services Provided by LEA's
Payments / (Receipts)
2018
£
£
£
£
£
Antrim Enterprise Agency Ltd
(66)
4,886
(48,059)
43,065
(174)
Ards Business Centre Ltd
255
4,661
(50,285)
42,677
(2,692)
Argyle Business Centre Ltd
3,303
(3,303)
-
-
-
Armagh Business Centre Ltd
(1,980)
2,996
(43,995)
40,571
(2,408)
Ballymena Business Centre Ltd
(4,200)
4,250
(46,613)
44,044
(2,519)
Banbridge District Enterprises Ltd
(2,700)
2,996
(39,388)
35,978
(3,115)
Carrickfergus Enterprise Agency Ltd
(2,520)
2,996
(30,112)
28,741
(895)
Inspire Business Centre Ltd
(360)
4,250
(37,719)
31,512
(2,317)
Causeway Enterprise Agency Ltd
(438)
4,250
(59,622)
52,443
(3,367)
Cookstown Enterprise Centre Ltd
(889)
4,250
(29,742)
24,003
(2,379)
Craigavon Industrial Development Organisation Ltd
(3,229)
4,250
(57,660)
53,049
(3,590)
Down Business Centre Ltd
-
4,250
(45,897)
38,185
(3,462)
Dungannon Enterprise Centre Ltd
978
3,596
(24,474)
19,713
(187)
East Belfast Enterprise Ltd
-
4,250
(14,220)
7,883
(2,088)
Fermanagh Enterprise Ltd
(5,460)
5,496
(56,784)
51,775
(4,974)
Local Economic Development Company (LEDCOM) Ltd
(1,602)
4,250
(91,026)
80,109
(8,270)
Lisburn Enterprise Organisation Ltd
-
2,996
(41,137)
34,300
(3,841)
Mallusk Enterprise Park Ltd
-
1,747
(613)
(1,134)
-
Newry & Mourne Enterprise Agency Ltd
-
4,250
(29,375)
22,605
(2,520)
North City Business Centre Ltd
-
2,996
(2,572)
(1,355)
(932)
North Down Development Organisation Ltd
-
2,996
(31,853)
26,809
(2,049)
Enterprise North West Ltd
(6,693)
2,995
(45,651)
43,620
(5,728)
Omagh Enterprise Company Ltd
(5,840)
4,749
(87,555)
84,739
(3,908)
Ormeau Enterprises Ltd
-
2,996
(27,918)
22,038
(2,885)
West Belfast Enterprise Board Ltd (Ortus)
-
4,250
(32,982)
26,451
(2,282)
Roe Valley Enterprises Ltd
(497)
3,263
(65,331)
60,392
(2,174)
Strabane Enterprise Agency Ltd
(3,167)
2,996
(32,678)
30,314
(2,535)
West Belfast Development Trust Ltd (Work West)
-
4,250
(8,965)
2,732
(1,983)
Workspace (Enterprises) Ltd
-
2,996
(27,546)
22,737
(1,814)
(35,104)
101,793
(1,109,770)
967,996
(75,086)
ENTERPRISE NORTHERN IRELAND LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
15
Related party transactions
(Continued)
- 14 -
An advance of £30,000 was made during the year to Newry & Mourne Enterprise Agency to support programme management costs for the Co-innovate project (2017 - £NIL).  The balance outstanding at year end was £30,000 (2017 £Nil) and is included within prepayments.
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2018
2017
£
£
Aggregate compensation
125,315
125,328
16
Cash generated from operations
2018
2017
£
£
Deficit for the year after tax
(178,966)
(112,694)
Adjustments for:
Taxation charged
24
40
Finance costs
587
1,175
Investment income
(128)
(202)
Depreciation and impairment of tangible fixed assets
7,497
5,649
Movements in working capital:
Decrease in debtors
133,171
132,952
(Decrease) in creditors
(186,631)
(163,330)
Cash absorbed by operations
(224,446)
(136,410)
2018-03-312017-04-01falseCCH SoftwareCCH Accounts Production 2018.300The principal activity of the company is to contribute to the development and implementation of entrepreneurship and economic development support structures and programmes throughout Northern Ireland.
12 December 2018This audit opinion is unqualifiedMr John TraceyMr Conor PattersonMr Charles KennedyMs Lynda VanceMs Eileen StewartMs Elizabeth TaggartMs Jennifer McWilliamsMs Kelli BagchusMr Mark BrothersonMs Maureen O'ReillyMr James GrantMr Enda DalyMr Jonathan McAlpinMr Nicholas O'ShielMs Shauna BurnsMs Aisling OwensMr Charles Kennedy
NI0387692017-04-012018-03-31NI038769bus:Director132017-04-012018-03-31NI0387692018-03-31NI0387692017-03-31NI038769core:ComputerEquipment2018-03-31NI038769core:ComputerEquipment2017-03-31NI038769core:Non-currentFinancialInstrumentscore:AfterOneYear2017-03-31NI038769core:CurrentFinancialInstruments2018-03-31NI038769core:CurrentFinancialInstruments2017-03-31NI038769core:OtherMiscellaneousReserve2018-03-31NI038769core:OtherMiscellaneousReserve2017-03-31NI038769core:RetainedEarningsAccumulatedLosses2018-03-31NI038769core:RetainedEarningsAccumulatedLosses2017-03-31NI0387692016-04-012017-03-31NI038769core:FurnitureFittings2017-04-012018-03-31NI038769core:ComputerEquipment2017-04-012018-03-31NI038769core:FurnitureFittings2017-03-31NI038769core:ComputerEquipment2017-03-31NI0387692017-03-31NI038769core:FurnitureFittings2018-03-31NI038769bus:CompanyLimitedByGuarantee2017-04-012018-03-31NI038769bus:FRS1022017-04-012018-03-31NI038769bus:Audited2017-04-012018-03-31NI038769bus:SmallCompaniesRegimeForAccounts2017-04-012018-03-31NI038769bus:Director12017-04-012018-03-31NI038769bus:Director22017-04-012018-03-31NI038769bus:Director32017-04-012018-03-31NI038769bus:Director42017-04-012018-03-31NI038769bus:Director52017-04-012018-03-31NI038769bus:Director62017-04-012018-03-31NI038769bus:Director72017-04-012018-03-31NI038769bus:Director82017-04-012018-03-31NI038769bus:Director92017-04-012018-03-31NI038769bus:Director102017-04-012018-03-31NI038769bus:Director112017-04-012018-03-31NI038769bus:Director122017-04-012018-03-31NI038769bus:Director142017-04-012018-03-31NI038769bus:Director152017-04-012018-03-31NI038769bus:Director162017-04-012018-03-31NI038769bus:CompanySecretary12017-04-012018-03-31NI038769bus:FullAccounts2017-04-012018-03-31xbrli:purexbrli:sharesiso4217:GBP