|
Company Limited by Guarantee |
|
|
|
Company Limited by Guarantee |
Financial Statements |
Page |
|
Trustees' annual report (incorporating the director's report) |
1 |
Independent auditor's report to the trustees |
5 |
Statement of financial activities (including income and expenditure account) |
10 |
Statement of financial position |
11 |
Statement of cash flows |
12 |
Notes to the financial statements |
13 |
|
Company Limited by Guarantee |
Trustees' Annual Report (Incorporating the Director's Report) |
Registered charity name |
|
Charity registration number |
|
Company registration number |
|
Principal office and registered |
1 Shipcote Lane |
office |
Gateshead |
Tyne & Wear |
|
NE8 4JA |
|
|
||
|
||
|
||
Auditor |
|
Accountants & statutory auditor |
|
2nd Floor - Parkgates |
|
Bury New Road |
|
Prestwich |
|
Manchester |
|
M25 0TL |
|
Bankers |
|
Leicester |
|
LE87 2BB |
|
|
Trustee |
|
Company Limited by Guarantee |
Independent Auditor's Report to the Trustees |
|
(Senior Statutory Auditor) |
For and on behalf of |
|
Accountants & statutory auditor |
2nd Floor - Parkgates |
Bury New Road |
Prestwich |
Manchester |
M25 0TL |
|
Company Limited by Guarantee |
Statement of Financial Activities |
(including income and expenditure account) |
2024 |
2023 |
|||
Unrestricted funds |
Restricted funds |
Total funds |
Total funds |
|
Note |
£ |
£ |
£ |
£ |
Donations and legacies |
5 |
|
|
|
|
Investment income |
6 |
|
– |
|
|
Other income |
7 |
|
– |
|
|
------------ |
--------- |
------------ |
------------ |
||
Total income |
|
|
|
|
|
------------ |
--------- |
------------ |
------------ |
||
Costs of raising donations and legacies |
8 |
23,550 |
– |
23,550 |
4,828 |
|
Expenditure on charitable activities |
9,10 |
|
|
|
|
|
------------ |
--------- |
------------ |
------------ |
|||
Total expenditure |
|
|
|
|
||
------------ |
--------- |
------------ |
------------ |
|||
------------ |
--------- |
------------ |
------------ |
|
Net income and net movement in funds |
|
– |
|
|
------------ |
--------- |
------------ |
------------ |
|
Total funds brought forward |
|
– |
|
|
------------ |
--------- |
------------ |
------------ |
|
Total funds carried forward |
|
– |
|
|
------------ |
--------- |
------------ |
------------ |
|
|
Company Limited by Guarantee |
Statement of Financial Position |
2024 |
2023 |
||
Note |
£ |
£ |
£ |
Tangible fixed assets |
17 |
|
|
|
Stocks |
18 |
|
|
|
Debtors |
19 |
|
|
|
Cash at bank and in hand |
|
|
||
--------- |
--------- |
|||
|
|
|||
Creditors: amounts falling due within one year |
20 |
|
|
|
--------- |
--------- |
|||
Net current assets |
|
|
||
------------ |
------------ |
|||
Total assets less current liabilities |
|
|
||
Creditors: amounts falling due after more than one year |
21 |
|
|
|
------------ |
------------ |
|||
Net assets |
|
|
||
------------ |
------------ |
|||
Unrestricted funds |
|
|
||
------------ |
------------ |
|||
Total charity funds |
24 |
|
|
|
------------ |
------------ |
|||
|
Trustee |
|
Company Limited by Guarantee |
Statement of Cash Flows |
2024 |
2023 |
|
£ |
£ |
|
Net income |
96,479 |
360,381 |
Adjustments for: |
||
Depreciation of tangible fixed assets |
|
|
Other interest receivable and similar income |
(
|
(
|
Interest payable and similar charges |
|
|
Accrued (income)/expenses |
(
|
|
Changes in: |
||
Stocks |
|
(
|
Trade and other debtors |
(
|
|
Trade and other creditors |
|
(
|
--------- |
--------- |
|
Cash generated from operations |
|
|
Interest paid |
(
|
(
|
Interest received |
|
|
--------- |
--------- |
|
Net cash from operating activities |
|
|
--------- |
--------- |
|
Purchase of tangible assets |
(
|
(
|
--------- |
--------- |
|
Net cash used in investing activities |
(
|
(
|
--------- |
--------- |
|
Proceeds from borrowings |
(
|
(
|
Payments of finance lease liabilities |
|
(
|
--------- |
--------- |
|
Net cash used in financing activities |
(
|
(
|
--------- |
--------- |
|
Net (decrease)/increase in cash and cash equivalents |
(
|
|
Cash and cash equivalents at beginning of year |
45,719 |
31,682 |
-------- |
-------- |
|
Cash and cash equivalents at end of year |
|
|
-------- |
-------- |
|
|
Company Limited by Guarantee |
Notes to the Financial Statements |
Land and Builidings |
- |
|
|
Fixtures and fittings |
- |
|
|
Motor vehicles |
- |
|
|
Fixtures and fittings |
- |
|
|
Equipment |
- |
15
%
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
£ |
£ |
£ |
||
Donations |
885,684 |
– |
885,684 |
|
C S T Security grants receivable |
– |
197,382 |
197,382 |
|
Grants |
75,000 |
– |
75,000 |
|
--------- |
--------- |
------------ |
||
|
|
|
||
--------- |
--------- |
------------ |
||
Unrestricted Funds |
Restricted Funds |
Total Funds 2023 |
||
£ |
£ |
£ |
||
Donations |
1,053,815 |
– |
1,053,815 |
|
C S T Security grants receivable |
– |
161,905 |
161,905 |
|
Grants |
– |
– |
– |
|
------------ |
--------- |
------------ |
||
|
|
|
||
------------ |
--------- |
------------ |
||
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
£ |
£ |
£ |
£ |
||
Bank interest receivable |
|
|
|
|
|
------- |
------- |
---- |
---- |
||
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
£ |
£ |
£ |
£ |
||
Fees |
476,316 |
476,316 |
424,937 |
424,937 |
|
Other income |
8,261 |
8,261 |
– |
– |
|
--------- |
--------- |
--------- |
--------- |
||
|
|
|
|
||
--------- |
--------- |
--------- |
--------- |
||
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
£ |
£ |
£ |
£ |
||
Costs of raising donations and legacies |
23,550 |
23,550 |
4,828 |
4,828 |
|
-------- |
-------- |
------- |
------- |
||
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
£ |
£ |
£ |
||
Running costs of the college including instruction & other direct management costs |
1,191,571 |
197,382 |
1,388,952 |
|
Support costs |
134,791 |
– |
134,792 |
|
------------ |
--------- |
------------ |
||
|
|
|
||
------------ |
--------- |
------------ |
||
Unrestricted Funds |
Restricted Funds |
Total Funds 2023 |
||
£ |
£ |
£ |
||
Running costs of the college including instruction & other direct management costs |
1,012,745 |
161,905 |
1,174,650 |
|
Support costs |
100,819 |
– |
100,819 |
|
------------ |
--------- |
------------ |
||
|
|
|
||
------------ |
--------- |
------------ |
||
Activities undertaken directly |
Support costs |
Total funds 2024 |
Total fund 2023 |
||
£ |
£ |
£ |
£ |
||
Running costs of the college including instruction & other direct management costs |
1,388,952 |
122,439 |
1,511,391 |
1,264,354 |
|
Governance costs |
– |
12,353 |
12,353 |
11,115 |
|
------------ |
--------- |
------------ |
------------ |
||
|
|
|
|
||
------------ |
--------- |
------------ |
------------ |
||
Analysis of support costs |
Total 2024 |
Total 2023 |
||
£ |
£ |
£ |
||
Staff costs |
54,975 |
54,975 |
44,928 |
|
Finance costs |
67,464 |
67,464 |
44,776 |
|
Governance costs |
12,353 |
12,353 |
11,115 |
|
--------- |
--------- |
--------- |
||
134,792 |
134,792 |
100,819 |
||
--------- |
--------- |
--------- |
||
2024 |
2023 |
|
£ |
£ |
|
BCR Seminary |
– |
5,000 |
---- |
------- |
|
Total grants |
– |
5,000 |
---- |
------- |
|
2024 |
2023 |
|
£ |
£ |
|
Depreciation of tangible fixed assets |
45,203 |
64,344 |
Operating lease rentals |
15,407 |
4,536 |
-------- |
-------- |
|
2024 |
2023 |
|
£ |
£ |
|
Fees payable for the audit of the financial statements |
|
|
------- |
------- |
|
Other non-audit services |
|
|
------- |
------- |
|
2024 |
2023 |
|
£ |
£ |
|
Wages and salaries |
|
|
Social security costs |
|
|
Employer contributions to pension plans |
3,718 |
4,018 |
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|
2024 |
2023 |
|
No. |
No. |
|
Number of administrative staff |
4 |
4 |
Number of management staff |
2 |
2 |
Number of teaching & other staff |
22 |
22 |
---- |
---- |
|
28 |
28 |
|
---- |
---- |
|
Land and buildings |
Portacabins |
Motor vehicles |
Fixtures & fittings |
Equipment |
Total |
|
£ |
£ |
£ |
£ |
£ |
£ |
|
Cost |
||||||
At 1 Apr 2023 |
|
|
|
|
– |
|
Additions |
|
– |
– |
|
21,970
|
|
------------ |
-------- |
-------- |
--------- |
-------- |
------------ |
|
At 31 Mar 2024 |
|
|
|
|
21,970
|
|
------------ |
-------- |
-------- |
--------- |
-------- |
------------ |
|
Depreciation |
||||||
At 1 Apr 2023 |
|
|
|
|
– |
|
Charge for the year |
|
|
|
|
3,296
|
|
------------ |
-------- |
-------- |
--------- |
-------- |
------------ |
|
At 31 Mar 2024 |
|
|
|
|
3,296
|
|
------------ |
-------- |
-------- |
--------- |
-------- |
------------ |
|
Carrying amount |
||||||
At 31 Mar 2024 |
|
|
|
|
18,674
|
|
------------ |
-------- |
-------- |
--------- |
-------- |
------------ |
|
At 31 Mar 2023 |
|
|
|
|
– |
|
------------ |
-------- |
-------- |
--------- |
-------- |
------------ |
|
2024 |
2023 |
|
£ |
£ |
|
Raw materials and consumables |
|
|
-------- |
-------- |
|
2024 |
2023 |
|
£ |
£ |
|
Trade debtors |
|
|
Prepayments and accrued income |
|
|
Other debtors |
|
|
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Bank loans and overdrafts |
|
|
Trade creditors |
|
|
Accruals and deferred income |
|
|
Social security and other taxes |
|
|
Obligations under finance leases and hire purchase contracts |
|
|
Other creditors |
|
– |
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Bank loans and overdrafts |
|
|
Obligations under finance leases and hire purchase contracts |
|
|
Other creditors |
|
|
------------ |
--------- |
|
|
|
|
------------ |
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Not later than 1 year |
|
|
Later than 1 year and not later than 5 years |
|
|
-------- |
------- |
|
|
|
|
-------- |
------- |
|
At 1 April 2023 |
Income |
Expenditure |
At 31 March 2024 |
|
£ |
£ |
£ |
£ |
|
General funds |
1,780,073 |
1,446,391 |
(1,349,912) |
1,876,552 |
------------ |
------------ |
------------ |
------------ |
|
At 1 April 2022 |
Income |
Expenditure |
At 31 March 2023 |
|
£ |
£ |
£ |
£ |
|
General funds |
1,419,692 |
1,478,773 |
(1,118,392) |
1,780,073 |
------------ |
------------ |
------------ |
------------ |
|
At 1 April 2023 |
Income |
Expenditure |
At 31 March 2024 |
|
£ |
£ |
£ |
£ |
|
Restricted fund - grants received |
– |
197,382 |
(197,382) |
– |
---- |
--------- |
--------- |
---- |
|
At 1 April 2022 |
Income |
Expenditure |
At 31 March 2023 |
|
£ |
£ |
£ |
£ |
|
Restricted fund - grants received |
– |
161,905 |
(161,905) |
– |
---- |
--------- |
--------- |
---- |
|
Unrestricted Funds |
Total Funds 2024 |
||
£ |
£ |
||
Tangible fixed assets |
2,725,989 |
2,725,989 |
|
Current assets |
445,081 |
445,081 |
|
Creditors less than 1 year |
(206,783) |
(206,783) |
|
Creditors greater than 1 year |
(1,087,735) |
(1,087,735) |
|
------------ |
------------ |
||
Net assets |
1,876,552 |
1,876,552 |
|
------------ |
------------ |
||
Unrestricted Funds |
Total Funds 2023 |
||
£ |
£ |
||
Tangible fixed assets |
2,700,688 |
2,700,688 |
|
Current assets |
286,457 |
286,457 |
|
Creditors less than 1 year |
(238,331) |
(238,331) |
|
Creditors greater than 1 year |
(968,741) |
(968,741) |
|
------------ |
------------ |
||
Net assets |
1,780,073 |
1,780,073 |
|
------------ |
------------ |
||
At 1 Apr 2023 |
Cash flows |
At 31 Mar 2024 |
|
£ |
£ |
£ |
|
Cash at bank and in hand |
|
(38,382) |
|
Debt due within one year |
(95,557) |
5,638 |
(89,919) |
Debt due after one year |
(746,802) |
72,067 |
(674,735) |
--------- |
-------- |
--------- |
|
(
|
|
(
|
|
--------- |
-------- |
--------- |
|
|
Company Limited by Guarantee |
Notes to the Financial Statements (continued) |