ELLMAC_LIMITED - Accounts


Company Registration No. 03979270 (England and Wales)
ELLMAC LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2019
PAGES FOR FILING WITH REGISTRAR
ELLMAC LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
ELLMAC LIMITED
BALANCE SHEET
AS AT 30 APRIL 2019
30 April 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Intangible assets
3
15,000
30,000
Tangible assets
4
38,084
58,500
53,084
88,500
Current assets
Stocks
285,443
361,314
Debtors
5
42,614
80,150
Cash at bank and in hand
69,906
97,390
397,963
538,854
Creditors: amounts falling due within one year
6
(66,661)
(126,682)
Net current assets
331,302
412,172
Total assets less current liabilities
384,386
500,672
Provisions for liabilities
(5,882)
(8,990)
Net assets
378,504
491,682
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
378,404
491,582
Total equity
378,504
491,682

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 30 April 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

ELLMAC LIMITED
BALANCE SHEET (CONTINUED)
AS AT 30 APRIL 2019
30 April 2019
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 30 July 2019
Mr P J Elliott
Director
Company Registration No. 03979270
ELLMAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2019
- 3 -
1
Accounting policies
Company information

Ellmac Limited is a private company limited by shares incorporated in England and Wales. The registered office is Mentor House, Ainsworth Street, Blackburn, Lancashire, BB1 6AY.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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 under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

The director is not aware of any material uncertainties affecting the company and considers that the company will have sufficient resources to continue trading for the foreseeable future. As a result the director has continued to adopt the going concern basis in preparing the financial statements.

1.3
Turnover
Turnover represents amounts receivable for goods net of VAT and trade discounts.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Intangible fixed assets - goodwill

Acquired goodwill is the difference between amounts paid on the acquisition of a business and the fair value of the identifiable assets and liabilities. It is written off to the profit and loss account in equal annual instalments over its estimated useful economic life.

1.5
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:

Land and buildings Leasehold
10% straight line
Fixtures, fittings & equipment
15% reducing balance and 33% straight line
Motor vehicles
25% reducing balance

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.

ELLMAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
1
Accounting policies
(Continued)
- 4 -
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

1.7
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.

1.8
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.

1.9
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.

ELLMAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
1
Accounting policies
(Continued)
- 5 -
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.

1.10
Equity instruments

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

1.11
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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

ELLMAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
1
Accounting policies
(Continued)
- 6 -
1.12
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.

1.13
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.14
Leases

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

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 39 (2018 - 42).

3
Intangible fixed assets
Goodwill
£
Cost
At 1 May 2018 and 30 April 2019
360,000
Amortisation and impairment
At 1 May 2018
330,000
Amortisation charged for the year
15,000
At 30 April 2019
345,000
Carrying amount
At 30 April 2019
15,000
At 30 April 2018
30,000
ELLMAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
- 7 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 May 2018
36,664
211,198
247,862
Additions
-
9,242
9,242
At 30 April 2019
36,664
220,440
257,104
Depreciation and impairment
At 1 May 2018
35,297
154,065
189,362
Depreciation charged in the year
228
29,430
29,658
At 30 April 2019
35,525
183,495
219,020
Carrying amount
At 30 April 2019
1,139
36,945
38,084
At 30 April 2018
1,367
57,133
58,500
5
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
2,755
17,255
Other debtors
39,859
62,895
42,614
80,150
6
Creditors: amounts falling due within one year
2019
2018
£
£
Trade creditors
56,524
110,081
Corporation tax
-
9,060
Other taxation and social security
4,024
2,330
Other creditors
6,113
5,211
66,661
126,682
ELLMAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2019
- 8 -
7
Provisions for liabilities
2019
2018
£
£
Deferred tax liabilities
5,882
8,990
8
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
52 Ordinary A shares of £1 each
52
52
48 Ordinary B shares of £1 each
48
48
100
100

All classes of shares carry the same rights.

9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2019
2018
£
£
-
66,125
2019-04-302018-05-01falseCCH SoftwareCCH Accounts Production 2019.100No description of principal activity30 July 2019Mr P J ElliottMrs A J Elliott039792702018-05-012019-04-30039792702019-04-30039792702018-04-3003979270core:NetGoodwill2019-04-3003979270core:NetGoodwill2018-04-3003979270core:LandBuildings2019-04-3003979270core:OtherPropertyPlantEquipment2019-04-3003979270core:LandBuildings2018-04-3003979270core:OtherPropertyPlantEquipment2018-04-3003979270core:CurrentFinancialInstruments2019-04-3003979270core:CurrentFinancialInstruments2018-04-3003979270core:ShareCapital2019-04-3003979270core:ShareCapital2018-04-3003979270core:RetainedEarningsAccumulatedLosses2019-04-3003979270core:RetainedEarningsAccumulatedLosses2018-04-3003979270core:ShareCapitalOrdinaryShares2019-04-3003979270core:ShareCapitalOrdinaryShares2018-04-3003979270bus:Director12018-05-012019-04-3003979270core:Goodwill2018-05-012019-04-3003979270core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-05-012019-04-3003979270core:FurnitureFittings2018-05-012019-04-3003979270core:MotorVehicles2018-05-012019-04-3003979270core:NetGoodwill2018-04-3003979270core:NetGoodwill2018-05-012019-04-3003979270core:LandBuildings2018-04-3003979270core:OtherPropertyPlantEquipment2018-04-30039792702018-04-3003979270core:OtherPropertyPlantEquipment2018-05-012019-04-3003979270core:LandBuildings2018-05-012019-04-3003979270bus:OrdinaryShareClass22019-04-3003979270bus:OrdinaryShareClass32019-04-3003979270bus:OrdinaryShareClass22018-05-012019-04-3003979270bus:OrdinaryShareClass32018-05-012019-04-3003979270bus:PrivateLimitedCompanyLtd2018-05-012019-04-3003979270bus:FRS1022018-05-012019-04-3003979270bus:AuditExemptWithAccountantsReport2018-05-012019-04-3003979270bus:SmallCompaniesRegimeForAccounts2018-05-012019-04-3003979270bus:CompanySecretary12018-05-012019-04-3003979270bus:FullAccounts2018-05-012019-04-30xbrli:purexbrli:sharesiso4217:GBP