Mobius Works Limited - Period Ending 2022-03-31

Mobius Works Limited - Period Ending 2022-03-31


Mobius Works Limited 10653495 false 2021-04-01 2022-03-31 2022-03-31 The principal activity of the company is Building and electrical contractors Digita Accounts Production Advanced 6.30.9574.0 true false 10653495 2021-04-01 2022-03-31 10653495 2022-03-31 10653495 core:RetainedEarningsAccumulatedLosses 2022-03-31 10653495 core:ShareCapital 2022-03-31 10653495 core:SharePremium 2022-03-31 10653495 core:CurrentFinancialInstruments 2022-03-31 10653495 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 10653495 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 10653495 core:Goodwill 2022-03-31 10653495 core:FurnitureFittings 2022-03-31 10653495 core:LandBuildings core:ShortLeaseholdAssets 2022-03-31 10653495 core:MotorVehicles 2022-03-31 10653495 core:OfficeEquipment 2022-03-31 10653495 core:PlantMachinery 2022-03-31 10653495 bus:SmallEntities 2021-04-01 2022-03-31 10653495 bus:AuditExemptWithAccountantsReport 2021-04-01 2022-03-31 10653495 bus:FullAccounts 2021-04-01 2022-03-31 10653495 bus:SmallCompaniesRegimeForAccounts 2021-04-01 2022-03-31 10653495 bus:RegisteredOffice 2021-04-01 2022-03-31 10653495 bus:Director1 2021-04-01 2022-03-31 10653495 bus:Director2 2021-04-01 2022-03-31 10653495 bus:Director3 2021-04-01 2022-03-31 10653495 bus:Director5 2021-04-01 2022-03-31 10653495 bus:PrivateLimitedCompanyLtd 2021-04-01 2022-03-31 10653495 core:RetainedEarningsAccumulatedLosses 2021-04-01 2022-03-31 10653495 core:ShareCapital 2021-04-01 2022-03-31 10653495 core:SharePremium 2021-04-01 2022-03-31 10653495 core:Goodwill 2021-04-01 2022-03-31 10653495 core:FurnitureFittings 2021-04-01 2022-03-31 10653495 core:LandBuildings core:ShortLeaseholdAssets 2021-04-01 2022-03-31 10653495 core:LeaseholdImprovements 2021-04-01 2022-03-31 10653495 core:MotorVehicles 2021-04-01 2022-03-31 10653495 core:OfficeEquipment 2021-04-01 2022-03-31 10653495 core:PlantMachinery 2021-04-01 2022-03-31 10653495 core:Vehicles 2021-04-01 2022-03-31 10653495 countries:EnglandWales 2021-04-01 2022-03-31 10653495 2021-03-31 10653495 core:RetainedEarningsAccumulatedLosses 2021-03-31 10653495 core:ShareCapital 2021-03-31 10653495 core:SharePremium 2021-03-31 10653495 core:Goodwill 2021-03-31 10653495 core:CostValuation 2021-03-31 10653495 core:FurnitureFittings 2021-03-31 10653495 core:LandBuildings core:ShortLeaseholdAssets 2021-03-31 10653495 core:MotorVehicles 2021-03-31 10653495 core:OfficeEquipment 2021-03-31 10653495 core:PlantMachinery 2021-03-31 10653495 2020-04-01 2021-03-31 10653495 2021-03-31 10653495 core:RetainedEarningsAccumulatedLosses 2021-03-31 10653495 core:ShareCapital 2021-03-31 10653495 core:SharePremium 2021-03-31 10653495 core:CurrentFinancialInstruments 2021-03-31 10653495 core:CurrentFinancialInstruments core:WithinOneYear 2021-03-31 10653495 core:Non-currentFinancialInstruments core:AfterOneYear 2021-03-31 10653495 core:Goodwill 2021-03-31 10653495 core:FurnitureFittings 2021-03-31 10653495 core:LandBuildings core:ShortLeaseholdAssets 2021-03-31 10653495 core:MotorVehicles 2021-03-31 10653495 core:OfficeEquipment 2021-03-31 10653495 core:PlantMachinery 2021-03-31 10653495 core:RetainedEarningsAccumulatedLosses 2020-04-01 2021-03-31 10653495 core:ShareCapital 2020-04-01 2021-03-31 10653495 core:SharePremium 2020-04-01 2021-03-31 10653495 2020-03-31 10653495 core:RetainedEarningsAccumulatedLosses 2020-03-31 10653495 core:ShareCapital 2020-03-31 10653495 core:SharePremium 2020-03-31 iso4217:GBP xbrli:pure

Registration number: 10653495

Mobius Works Limited

Annual Report and Unaudited Filleted Financial Statements

for the Year Ended 31 March 2022

 

Mobius Works Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Statement of Changes in Equity

4

Notes to the Unaudited Financial Statements

5 to 12

 

Mobius Works Limited

Company Information

Directors

Mr Lee George Bignell

Mrs Anita Jane Bignell

Mr Timothy Stringer

Mr Mark Shortland

Registered office

Unit 7 & 8 Corum 2
Corum Office Park
Crown Way
Bristol
BS30 8FJ

Accountants

Stone & Co Chartered Accountants
2 Charnwood House
Marsh Road
Ashton
Bristol
BS3 2NA

 

Mobius Works Limited

(Registration number: 10653495)
Balance Sheet as at 31 March 2022

Note

2022
£

2021
£

         

Fixed assets

   

Intangible assets

4

 

12,000

16,000

Tangible assets

5

 

40,721

63,305

Investments

6

 

8

8

   

52,729

79,313

Current assets

   

Stocks

7

170,526

 

230,525

Debtors

8

1,463,030

 

1,269,768

Cash at bank and in hand

 

351,857

 

746,610

 

1,985,413

 

2,246,903

Creditors: Amounts falling due within one year

9

(1,397,311)

 

(1,301,795)

Net current assets

   

588,102

945,108

Total assets less current liabilities

   

640,831

1,024,421

Creditors: Amounts falling due after more than one year

9

 

(147,811)

(206,048)

Provisions for liabilities

 

-

(10,632)

Net assets

   

493,020

807,741

Capital and reserves

   

Called up share capital

103

 

103

Share premium reserve

39,987

 

39,987

Profit and loss account

452,930

 

767,651

Total equity

   

493,020

807,741

For the financial year ending 31 March 2022 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.

 

Mobius Works Limited

(Registration number: 10653495)
Balance Sheet as at 31 March 2022

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.

Approved and authorised by the Board on 28 December 2022 and signed on its behalf by:
 

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

Mr Lee George Bignell
Director

 

Mobius Works Limited

Statement of Changes in Equity for the Year Ended 31 March 2022

Share capital
£

Share premium
£

Retained earnings
£

Total
£

At 1 April 2021

103

39,987

767,651

807,741

Loss for the year

-

-

(158,237)

(158,237)

Dividends

-

-

(156,484)

(156,484)

At 31 March 2022

103

39,987

452,930

493,020

Share capital
£

Share premium
£

Retained earnings
£

Total
£

At 1 April 2020

103

14,987

705,084

720,174

Profit for the year

-

-

264,056

264,056

Dividends

-

-

(196,489)

(196,489)

New share capital subscribed

13

39,987

-

40,000

Purchase of own share capital

(13)

-

(5,000)

(5,013)

Other share premium reserve movements

-

(14,987)

-

(14,987)

At 31 March 2021

103

39,987

767,651

807,741

 

Mobius Works Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

1

General information

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

The address of its registered office is:
Unit 7 & 8 Corum 2
Corum Office Park
Crown Way
Bristol
BS30 8FJ

These financial statements were authorised for issue by the Board on 28 December 2022.

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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 and deferred 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.

 

Mobius Works Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

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 balance sheet 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

Leasehold improvements

Over the life of the lease

Plant and machinery

25% reducing balance

Motor vehicles

25% reducing balance

Fixtures and fittings

25% reducing balance

Office equipment

3 years straight line

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

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:

 

Mobius Works Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

Asset class

Amortisation method and rate

Goodwill

10 years straight line

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

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.

Borrowings

 

Mobius Works Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

 

Mobius Works Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 41 (2021 - 33).

 

Mobius Works Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2021

20,000

20,000

At 31 March 2022

20,000

20,000

Amortisation

At 1 April 2021

4,000

4,000

Amortisation charge

4,000

4,000

At 31 March 2022

8,000

8,000

Carrying amount

At 31 March 2022

12,000

12,000

At 31 March 2021

16,000

16,000

5

Tangible assets

Short leasehold land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2021

14,947

3,718

10,703

71,869

20,579

121,816

Additions

-

1,730

503

5,192

-

7,425

At 31 March 2022

14,947

5,448

11,206

77,061

20,579

129,241

Depreciation

At 1 April 2021

7,600

1,489

4,978

33,921

10,523

58,511

Charge for the year

3,040

735

1,329

22,660

2,245

30,009

At 31 March 2022

10,640

2,224

6,307

56,581

12,768

88,520

Carrying amount

At 31 March 2022

4,307

3,224

4,899

20,480

7,811

40,721

At 31 March 2021

7,347

2,229

5,725

37,948

10,056

63,305

 

Mobius Works Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

Included within the net book value of land and buildings above is £4,307 (2021 - £7,347) in respect of short leasehold land and buildings.
 

6

Investments

2022
£

2021
£

Investments in subsidiaries

8

8

Subsidiaries

£

Cost or valuation

At 1 April 2021

8

Provision

Carrying amount

At 31 March 2022

8

At 31 March 2021

8

7

Stocks

2022
£

2021
£

Work in progress

146,602

206,602

Other inventories

23,924

23,923

170,526

230,525

8

Debtors

Current

Note

2022
£

2021
£

Trade debtors

 

1,005,636

968,586

Amounts owed by related parties

10

210,813

136,791

Prepayments

 

77,599

71,404

Other debtors

 

168,982

92,987

   

1,463,030

1,269,768

 

Mobius Works Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

9

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

51,777

41,350

Trade creditors

 

891,011

677,947

Amounts owed to group undertakings and undertakings in which the company has a participating interest

10

33,763

-

Taxation and social security

 

239,669

180,936

Accruals and deferred income

 

146,825

330,167

Other creditors

 

34,266

71,395

 

1,397,311

1,301,795

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

147,811

206,048

10

Related party transactions

During the year some of the directors maintained loans to or from the company.

One director owed £20,437 (2021: £16,873 owed by) to the company as at the year end. Interest is charged at 2% per annum but there are no fixed repayment terms.

A second director owed £20,437 (2021: £16,873 owed by) to the company as at the year end. Interest is charged at 2% per annum but there are no fixed repayment terms.

In addition to the directors loans, two of the directors are also directors of BIG Property Limited. As at the year end the company was owed £210,813 (2021: £47,791) by BIG Property Limited. There are currently no repayment terms set.

All the directors are also directors of Mobius Construct Limited. As at the year end the company owed £33,763 (2021: £89,000 owed by) to Mobius Construct Limited. There are currently no repayment terms set.