Company registration number 03241537 (England and Wales)
MOBILI OFFICE LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
MOBILI OFFICE LTD
COMPANY INFORMATION
Director
Mr D Cock
Company number
03241537
Registered office
Innovation House
Snaygill Industrial Estate
Keighley Rd
Skipton
North Yorkshire
BD23 2QR
Auditor
Tag Assurance Services
8 Pendeford Place
Pendeford Business Park
Wobaston Road
Wolverhampton
WV9 5HD
MOBILI OFFICE LTD
CONTENTS
Page
Strategic report
1
Director's report
3
Director's responsibilities statement
2
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 23
MOBILI OFFICE LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The director presents the strategic report for the year ended 31 December 2024.
Review of the business
We aim to present a balanced and comprehensive review of the development and performance of our business during the year and its position at the year end. Our review is consistent with the size and non-complex nature of our business and is written in the context of the risks and uncertainties we face.
As a leading manufacturer and distributer of office furniture, the company continues to operate both a manufacturing and distribution site producing high quality office furniture products.
We consider that our key financial performance indicators are those that communicate the financial performance and strength of the company as a whole, these being turnover, gross margin and return on capital employed.
Turnover of the company has increased by 11%.
Overall operating profit has increased to £2,878,245 (21%) from £1,710,964 and profit before tax has decreased to £1,739,179 (2023: £1,843,073). After taxation, £1,301,516 (2023: £1,437,410) has been retained to be added to reserves.
Return on capital employed has increased to 0.38 (2023:0.34). Return on capital employed is calculated as profit before interest and tax divided by capital employed, which constitutes total assets less current liabilities, less investments, less cash, plus overdrafts and other short term borrowings.
Principal risks and uncertainties
As for many businesses of our size, the business environment in which we operate continues to be challenging. The company has traded satisfactorily during the year under review, despite these challenging conditions.
With these risks and uncertainties in mind, we are aware that any plans for the future development of the business may be subject to unforeseen future events outside of our control.
Financial instruments
The company is exposed to a small amount of risk arising from fluctuation in exchange rates. The director deems the risk to be relatively low due to the level of overseas sales. The director is managing the risk on an ongoing basis.
The company does not enter into any hedging transactions.
Research and development
The company is continuously undertaking research and development to improve the product range offered.
Mr D Cock
Director
29 September 2025
MOBILI OFFICE LTD
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The director is 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. He is 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.
MOBILI OFFICE LTD
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The director presents his annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company continued to be that of office furniture sales.
Results and dividends
The results for the year are set out on page 7.
Ordinary dividends were paid amounting to £63,000. The director does not recommend payment of a further dividend.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Mr D Cock
Strategic report
The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments, research & development and financial instruments.
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
Mr D Cock
Director
29 September 2025
MOBILI OFFICE LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MOBILI OFFICE LTD
- 4 -
Opinion
We have audited the financial statements of Mobili Office Ltd (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 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 December 2024 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.
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
In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. 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. 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 course of 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 this gives rise to a material misstatement in the financial statements themselves. 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 director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the director's report have been prepared in accordance with applicable legal requirements.
MOBILI OFFICE LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MOBILI OFFICE LTD
- 5 -
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 or the director's report.
We have nothing to report in respect of the following matters in relation to which 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 director's remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of director
As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or has 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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal control.
We review financial statement disclosures and undertake testing to supporting documentation to assess compliance with applicable laws and regulations.
We perform audit work over the risk of management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business.
We evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management.
We enquire of management around actual and potential litigation and claims.
We conclude on the appropriateness of management's use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the union's ability to continue as a going concern.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' Report.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
MOBILI OFFICE LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MOBILI OFFICE LTD
- 6 -
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.
Shaun Philpott FCA (Senior Statutory Auditor)
For and on behalf of Tag Assurance Services
29 September 2025
8 Pendeford Place
Pendeford Business Park
Wobaston Road
Wolverhampton
WV9 5HD
MOBILI OFFICE LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Turnover
3
13,755,771
12,417,499
Cost of sales
(7,486,314)
(6,911,739)
Gross profit
6,269,457
5,505,760
Distribution costs
(219,678)
(236,898)
Administrative expenses
(3,171,534)
(3,557,898)
Operating profit
4
2,878,245
1,710,964
Interest receivable and similar income
8
60,934
181,638
Interest payable and similar expenses
7
(49,529)
Amounts written off investments
10
(1,200,000)
-
Profit before taxation
1,739,179
1,843,073
Tax on profit
9
(437,663)
(405,663)
Profit for the financial year
1,301,516
1,437,410
The profit and loss account has been prepared on the basis that all operations are continuing operations.
MOBILI OFFICE LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 8 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
15
1,899,507
1,745,615
Investments
14
5,298,142
6,473,013
7,197,649
8,218,628
Current assets
Stocks
16
1,712,769
1,502,187
Debtors
17
8,507,833
8,118,901
Cash at bank and in hand
842,775
844,495
11,063,377
10,465,583
Creditors: amounts falling due within one year
18
(4,580,750)
(6,288,414)
Net current assets
6,482,627
4,177,169
Total assets less current liabilities
13,680,276
12,395,797
Provisions for liabilities
Deferred tax liability
20
400,761
354,798
(400,761)
(354,798)
Net assets
13,279,515
12,040,999
Capital and reserves
Called up share capital
22
17,003
17,003
Share premium account
15,000
15,000
Profit and loss reserves
13,247,512
12,008,996
Total equity
13,279,515
12,040,999
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved and signed by the director and authorised for issue on 29 September 2025
Mr D Cock
Director
Company registration number 03241537 (England and Wales)
MOBILI OFFICE LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
17,003
15,000
10,634,586
10,666,589
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
1,437,410
1,437,410
Dividends
11
-
-
(63,000)
(63,000)
Balance at 31 December 2023
17,003
15,000
12,008,996
12,040,999
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
1,301,516
1,301,516
Dividends
11
-
-
(63,000)
(63,000)
Balance at 31 December 2024
17,003
15,000
13,247,512
13,279,515
MOBILI OFFICE LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
861,239
2,385,577
Interest paid
(49,529)
Income taxes paid
(379,471)
(240,431)
Net cash inflow from operating activities
481,768
2,095,617
Investing activities
Purchase of tangible fixed assets
(484,180)
(790,005)
Proceeds on disposal of tangible fixed assets
27,800
46,500
Interest received
35,805
56,969
Net cash used in investing activities
(420,575)
(686,536)
Financing activities
Net repayment of loans
(2,734,138)
Dividends paid
(63,000)
(63,000)
Net cash used in financing activities
(63,000)
(2,797,138)
Net decrease in cash and cash equivalents
(1,807)
(1,388,057)
Cash and cash equivalents at beginning of year
842,665
2,230,722
Cash and cash equivalents at end of year
840,858
842,665
Relating to:
Cash at bank and in hand
842,775
844,495
Bank overdrafts included in creditors payable within one year
(1,917)
(1,830)
MOBILI OFFICE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information
Mobili Office Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Innovation House, Snaygill Industrial Estate, Keighley Rd, Skipton, North Yorkshire, BD23 2QR.
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 under the historical cost convention, modified to include the revaluation of certain financial assets and liabilities and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues 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 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
Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised 100% straight line.
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:
Leasehold land and buildings
15 years straight line
Plant and equipment
20% reducing balance
Fixtures and fittings
20% reducing balance
Computer Equipment
25% reducing balance
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.
MOBILI OFFICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
1.6
Fixed asset investments
Fixed asset investments are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
1.7
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.
1.8
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..
1.9
Cash and cash equivalents
Cash and cash equivalents 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.
1.10
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.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
MOBILI OFFICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
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.
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.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
MOBILI OFFICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.11
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.
1.12
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.
1.13
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.
1.15
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
MOBILI OFFICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is 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.
The company has a review policy for making provisions for stock to ensure they are stated at the lower of cost and net realisable value.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
13,755,771
12,417,499
2024
2023
£
£
Other revenue
Interest income
35,805
56,969
The whole of the turnover is attributable to the principal activity of the company wholly undertaken
in the United Kingdom.
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses
5,811
13,231
Fees payable to the company's auditor for the audit of the company's financial statements
10,500
10,000
Depreciation of owned tangible fixed assets
306,560
250,840
Profit on disposal of tangible fixed assets
(4,073)
(8,011)
Operating lease charges
774,381
825,010
5
Director's remuneration
2024
2023
£
£
Remuneration for qualifying services
20,000
20,000
Company pension contributions to defined contribution schemes
-
180,000
20,000
200,000
MOBILI OFFICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Production staff
41
40
Administrative staff
19
18
Management staff
2
2
Total
62
60
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
1,794,660
1,670,656
Social security costs
169,236
151,019
Pension costs
34,789
392,616
1,998,685
2,214,291
7
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
-
49,180
Other finance costs:
Other interest
349
49,529
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
35,805
56,969
Income from fixed asset investments
Income from participating interests
25,129
124,669
Total income
60,934
181,638
Investment income includes the following:
Interest on financial assets not measured at fair value through profit or loss
35,805
56,969
MOBILI OFFICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
358,656
346,428
Adjustments in respect of prior periods
33,044
Total current tax
391,700
346,428
Deferred tax
Origination and reversal of timing differences
45,963
59,235
Total tax charge
437,663
405,663
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:
2024
2023
£
£
Profit before taxation
1,739,179
1,843,073
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
434,795
433,491
Tax effect of expenses that are not deductible in determining taxable profit
300,516
588
Under/(over) provided in prior years
33,044
Taxable profits of LLP
8,509
(30,247)
Adjustments relating to R&D
(339,201)
Other
1,831
Taxation charge for the year
437,663
405,663
10
Amounts written off investments
2024
2023
£
£
Impairment of other fixed asset investments
(1,200,000)
-
11
Dividends
2024
2023
£
£
Final paid
63,000
63,000
MOBILI OFFICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
12
Impairments
Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:
2024
2023
Notes
£
£
In respect of:
Fixed asset investments
14
1,200,000
-
Recognised in:
Amounts written off investments
1,200,000
-
The impairment losses in respect of financial assets are recognised in other gains and losses in the profit and loss account.
13
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
50,000
Amortisation and impairment
At 1 January 2024 and 31 December 2024
50,000
Carrying amount
At 31 December 2024
At 31 December 2023
14
Fixed asset investments
2024
2023
£
£
Unlisted investments
5,298,142
6,473,013
MOBILI OFFICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
Fixed asset investments
(Continued)
- 19 -
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 January 2024
11,236,146
Profit/(loss) from LLP
25,129
At 31 December 2024
11,261,275
Impairment
At 1 January 2024
4,763,133
Impairment losses
1,200,000
At 31 December 2024
5,963,133
Carrying amount
At 31 December 2024
5,298,142
At 31 December 2023
6,473,013
15
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computer Equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
1,258,807
1,446,438
142,016
69,140
191,035
3,107,436
Additions
481,370
2,810
484,180
Disposals
(61,245)
(61,245)
At 31 December 2024
1,258,807
1,927,808
142,016
71,950
129,790
3,530,371
Depreciation and impairment
At 1 January 2024
144,883
1,029,051
76,533
28,264
83,091
1,361,822
Depreciation charged in the year
83,921
179,751
13,097
8,737
21,054
306,560
Eliminated in respect of disposals
(37,518)
(37,518)
At 31 December 2024
228,804
1,208,802
89,630
37,001
66,627
1,630,864
Carrying amount
At 31 December 2024
1,030,003
719,006
52,386
34,949
63,163
1,899,507
At 31 December 2023
1,113,925
417,387
65,483
40,876
107,944
1,745,615
MOBILI OFFICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
16
Stocks
2024
2023
£
£
Finished goods and goods for resale
1,712,769
1,502,187
17
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,785,144
1,960,981
Other debtors
168,400
150,000
Prepayments and accrued income
269,289
222,920
2,222,833
2,333,901
2024
2023
Amounts falling due after more than one year:
£
£
Other debtors
6,285,000
5,785,000
Total debtors
8,507,833
8,118,901
18
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
19
1,917
1,830
Trade creditors
658,231
973,505
Corporation tax
358,656
346,428
Other taxation and social security
76,823
135,716
Other creditors
2,980,076
3,123,379
Accruals and deferred income
505,047
1,707,556
4,580,750
6,288,414
Barclays bank facilities are secured by a debenture dated 5 October 1996, along with a fixed and floating charge dated 5 December 2017, as registered at Companies House. There is also a cross guarantee and debenture with Cock Holdings Limited and Mobili Office Design International LLP dated 5 December 2017.
MOBILI OFFICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
19
Loans and overdrafts
2024
2023
£
£
Bank overdrafts
1,917
1,830
Payable within one year
1,917
1,830
20
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
400,761
354,798
2024
Movements in the year:
£
Liability at 1 January 2024
354,798
Charge to profit or loss
45,963
Liability at 31 December 2024
400,761
21
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
34,789
392,616
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.
22
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
17,000
17,000
17,000
17,000
"A", "B" and "C" Shares of £1 each
3
3
3
3
17,003
17,003
17,003
17,003
MOBILI OFFICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
23
Contingencies
A threat has been received of a potential legal challenge by Vitra Collections AG due to copyright allegations. Whilst at this stage the threat is possible an estimate of the financial effect cannot be ascertained.
24
Operating lease commitments
As 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:
2024
2023
£
£
Within 1 year
222,157
222,157
Years 2-5
403,267
625,425
625,424
847,582
25
Related party transactions
The company was under the control of Mr D Cock throughout the current and previous year. Mr D Cock is the managing director and majority shareholder.
Dividends of £63,000 were paid to the company director, Mr D Cock, and his wife during the year.
Cock Holdings Ltd - The company has a related party in Cock Holdings Limited, in which D S Cock is the sole director. The balance owing from Cock Holdings Limited at 31 December 2024 was £100,000 (2023 - £100,000 interest free). Rent amounting to £497,274 (2023 - £497,434) and Management charges of £nil, were charged by Cock Holdings Ltd during the year. At the year end a trade debtor balance of £nil (2023 - £Nil), was owed by Cock Holdings Ltd and a trade creditor balance of £960,000 (2023 - £1,031,009), was owed to Cock Holdings Ltd.
Mobili Office Design International LLP - The company director Mr D Cock and the company itself are members of this LLP. Mobili Office Ltd holds 65% of the capital, a 24% share of profits but is not a controlling partner. The total members interests at 31 March 2025 were £10,055,561 (2024 - £12,228,119), with losses of £33,545. (2024 - £649,315 profit), for the year. As at 31st December 2024, a trade debtor balance of £6,730 (2024 - £26,804) was owing by Mobili Office Design International LLP and a trade creditor balance of £537,296 was owed to Mobili Office Design International LLP. Management charges of £nil (2024 - £Nil), were charged to Mobili Office Ltd during the year. At 31st December 2024 there was a loan of £6,285,000 due in more than one year from Mobili Office Design International LLP.
Cock Aviation Ltd - The company has a related party in Cock Aviation Ltd in which D S Cock is the sole director. The balance owed to Cock Aviation at 31 December 2024 was £Nil (2023 - £600,000). Overseas transportation charges of £50,000 (2023 - £50,000) took place between the companies during the year. As at 31st December 2024 a trade creditor balance of £670,000 was owed to Cock Aviation Ltd.
Dalesview Developments Ltd - Mr D Cock is a director of Dalesview Developments Ltd. Net costs and services totalling £14,400 (2023 - £352,255), were owed to Dalesview Developments Ltd during the year. At 31 December 2024 a trade debtor balance of £1,440 (2023 - £2,880), was owing by Dalesview Developments Ltd, a trade creditor balance of £739,185, along with a loan of £50,000 (2023 - £50,000), repayable on demand owing to Dalesview Developments. Management charges of £Nil (2023 - £300,000) and rent of £Nil (2023 - £90,160), were charged to Mobili Office Ltd during the year.
MOBILI OFFICE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
26
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
844,495
(1,720)
842,775
Bank overdrafts
(1,830)
(87)
(1,917)
842,665
(1,807)
840,858
27
Cash generated from operations
2024
2023
£
£
Profit for the year after tax
1,301,516
1,437,410
Adjustments for:
Taxation charged
437,663
405,663
Finance costs
49,529
Investment income
(60,934)
(181,638)
Gain on disposal of tangible fixed assets
(4,073)
(8,011)
Depreciation and impairment of tangible fixed assets
306,560
250,839
Amounts written off investments
1,200,000
-
Movements in working capital:
(Increase)/decrease in stocks
(210,582)
375,732
Increase in debtors
(388,932)
(243,321)
(Decrease)/increase in creditors
(1,719,979)
299,374
Cash generated from operations
861,239
2,385,577
MOBILI OFFICE LTD
MANAGEMENT INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2024
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr D Cock032415372024-01-012024-12-3103241537bus:Director12024-01-012024-12-3103241537bus:RegisteredOffice2024-01-012024-12-31032415372024-12-31032415372023-01-012023-12-3103241537core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3103241537core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31032415372023-12-3103241537core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3103241537core:PlantMachinery2024-12-3103241537core:FurnitureFittings2024-12-3103241537core:ComputerEquipment2024-12-3103241537core:MotorVehicles2024-12-3103241537core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3103241537core:PlantMachinery2023-12-3103241537core:FurnitureFittings2023-12-3103241537core:ComputerEquipment2023-12-3103241537core:MotorVehicles2023-12-3103241537core:ShareCapital2024-12-3103241537core:ShareCapital2023-12-3103241537core:SharePremium2024-12-3103241537core:SharePremium2023-12-3103241537core:RetainedEarningsAccumulatedLosses2024-12-3103241537core:RetainedEarningsAccumulatedLosses2023-12-3103241537core:ShareCapital2022-12-3103241537core:SharePremium2022-12-3103241537core:RetainedEarningsAccumulatedLosses2022-12-3103241537core:ShareCapitalOrdinaryShareClass12024-12-3103241537core:ShareCapitalOrdinaryShareClass12023-12-3103241537core:ShareCapitalOrdinaryShareClass22024-12-3103241537core:ShareCapitalOrdinaryShareClass22023-12-3103241537core:ShareCapitalOrdinaryShares2024-12-3103241537core:ShareCapitalOrdinaryShares2023-12-310324153712024-01-012024-12-310324153712023-01-012023-12-31032415372023-12-31032415372022-12-3103241537core:WithinOneYear2024-12-3103241537core:WithinOneYear2023-12-3103241537core:Goodwill2024-01-012024-12-3103241537core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3103241537core:PlantMachinery2024-01-012024-12-3103241537core:FurnitureFittings2024-01-012024-12-3103241537core:ComputerEquipment2024-01-012024-12-3103241537core:MotorVehicles2024-01-012024-12-3103241537core:UKTax2024-01-012024-12-3103241537core:UKTax2023-01-012023-12-310324153722024-01-012024-12-310324153722023-01-012023-12-310324153732024-01-012024-12-310324153732023-01-012023-12-310324153742024-01-012024-12-310324153742023-01-012023-12-3103241537core:Goodwill2023-12-3103241537core:Goodwill2024-12-3103241537core:Goodwill2023-12-3103241537core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-12-3103241537core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2023-12-3103241537core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3103241537core:PlantMachinery2023-12-3103241537core:FurnitureFittings2023-12-3103241537core:ComputerEquipment2023-12-3103241537core:MotorVehicles2023-12-3103241537core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3103241537core:CurrentFinancialInstruments2024-12-3103241537core:CurrentFinancialInstruments2023-12-3103241537core:Non-currentFinancialInstruments2024-12-3103241537core:Non-currentFinancialInstruments2023-12-3103241537bus:OrdinaryShareClass12024-01-012024-12-3103241537bus:OrdinaryShareClass22024-01-012024-12-3103241537bus:OrdinaryShareClass12024-12-3103241537bus:OrdinaryShareClass12023-12-3103241537bus:OrdinaryShareClass22024-12-3103241537bus:OrdinaryShareClass22023-12-3103241537bus:AllOrdinaryShares2024-12-3103241537bus:AllOrdinaryShares2023-12-3103241537core:BetweenTwoFiveYears2024-12-3103241537core:BetweenTwoFiveYears2023-12-3103241537bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103241537bus:FRS1022024-01-012024-12-3103241537bus:Audited2024-01-012024-12-3103241537bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP