5 false false true false false false false true false false false false false true true true No description of principal activity 2023-07-01 Sage Accounts Production Advanced 2023 - FRS102_2023_Charity xbrli:pure xbrli:shares iso4217:GBP 12484007 2023-07-01 2024-06-30 12484007 2024-06-30 12484007 2023-06-30 12484007 2022-07-01 2023-06-30 12484007 2023-06-30 12484007 2022-06-30 12484007 core:FurnitureFittings 2023-07-01 2024-06-30 12484007 bus:LeadAgentIfApplicable 2023-07-01 2024-06-30 12484007 char:Trustee1 2023-07-01 2024-06-30 12484007 char:Trustee2 2023-07-01 2024-06-30 12484007 char:Trustee3 2023-07-01 2024-06-30 12484007 char:Trustee4 2023-07-01 2024-06-30 12484007 char:Trustee2 2024-06-30 12484007 char:TotalUnrestrictedFunds 2023-06-30 12484007 char:TotalUnrestrictedFunds 2024-06-30 12484007 char:TotalRestrictedIncomeFunds 2024-06-30 12484007 char:TotalUnrestrictedFunds 2023-06-30 12484007 char:TotalUnrestrictedFunds 2023-07-01 2024-06-30 12484007 char:TotalRestrictedIncomeFunds 2023-07-01 2024-06-30 12484007 char:TotalUnrestrictedFunds 2022-07-01 2023-06-30 12484007 char:Activity2 2022-07-01 2023-06-30 12484007 char:Activity2 char:TotalUnrestrictedFunds 2022-07-01 2023-06-30 12484007 core:WithinOneYear 2024-06-30 12484007 core:WithinOneYear 2023-06-30 12484007 core:LandBuildings core:OwnedOrFreeholdAssets 2023-06-30 12484007 core:LandBuildings core:OwnedOrFreeholdAssets 2024-06-30 12484007 core:FurnitureFittings 2024-06-30 12484007 core:LandBuildings core:OwnedOrFreeholdAssets 2023-07-01 2024-06-30 12484007 core:AfterOneYear 2024-06-30 12484007 core:LandBuildings core:OwnedOrFreeholdAssets 2023-06-30 12484007 bus:SmallEntities 2023-07-01 2024-06-30 12484007 bus:AuditExempt-NoAccountantsReport 2023-07-01 2024-06-30 12484007 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 12484007 bus:FullAccounts 2023-07-01 2024-06-30
COMPANY REGISTRATION NUMBER: 12484007
CHARITY REGISTRATION NUMBER: 1191185
Seaquins (Westcliff)
Company Limited by Guarantee
Unaudited Financial Statements
30 June 2024
Seaquins (Westcliff)
Company Limited by Guarantee
Financial Statements
Year ended 30 June 2024
Page
Trustees' annual report (incorporating the director's report)
1
Independent examiner's report to the trustees
5
Statement of financial activities (including income and expenditure account)
6
Statement of financial position
7
Notes to the financial statements
8
Seaquins (Westcliff)
Company Limited by Guarantee
Trustees' Annual Report (Incorporating the Director's Report)
Year ended 30 June 2024
The trustees, who are also the directors for the purposes of company law, present their report and the unaudited financial statements of the charity for the year ended 30 June 2024 .
Chair's report
To our valued supporters and stakeholders,
On behalf of the Trustees of Seaquins (Westcliff) , I am pleased to present our annual report for the financial year ending March 2025. This document provides a comprehensive overview of our activities, achievements, and financial performance during this period. This year has been one of significant growth and impact for Seaquins (Westcliff) . We have continued to focus on our mission of serving the Orthodox Jewish community in Westcliff, addressing the unique challenges faced by our beneficiaries. The support we have received from our funders has been invaluable, allowing us to expand our programs and reach a wider audience. We are particularly grateful for the substantial support from the Reaching Communities fund, which has enabled us to deliver a holistic range of services encompassing mental health, training, community connection, and physical wellbeing. This integrated approach has been crucial in building the resilience of our community. Furthermore, the targeted funding from organisations such as the Community Investment Board, Jewish Child's Day, and the Essex Community Foundation has allowed us to address specific needs, including financial hardship, youth development, and social isolation. We have strived to ensure that all our activities are culturally sensitive and responsive to the needs of our community. We remain committed to maintaining the highest standards of governance and financial transparency. We are dedicated to ensuring that all funds are used effectively and efficiently to maximise the benefit to our beneficiaries. We extend our sincere thanks to our dedicated staff, volunteers, and supporters. We look forward to continuing our work and building upon the successes of this year.
Reference and administrative details
Registered charity name
Seaquins (Westcliff)
Charity registration number
1191185
Company registration number
12484007
Principal office and registered
41 Anerley Road
office
Westcliff-On-Sea
Essex
SS0 7HJ
The trustees
Mr A Galitzky
Mr J Klein
Mrs S Grunnfeld
(Appointed 19 July 2023)
Mr SB Kornbluh
Independent examiner
Yisroel Levenson FCCA CTA
Rico House
George Street
Manchester
M25 9WS
Structure, governance and management
Governing document
The Memorandum and Articles dated 26 February 2020 as amended by special resolutions on 14 August 2020 and 23 February 2021.
Objectives and activities
Objectives and aims
To advance the Jewish religion, particularly in Westcliff, for the benefit of the public through the holding of prayer meetings, lectures and celebration of religious festivals. To provide or assist in the provision of facilities in the interests of social welfare for recreation or other leisure time occupation of individuals who have need of such facilities by reason of their youth, age, infirmity or disability, financial hardship or social circumstances with the object of improving their conditions of life, for the public benefit. Public benefit
The trustees confirm their compliance with the duty to have regard to the Public Benefit guidance published by the Charity Commission when reviewing the Charity's aims and objectives in planning future activities. Social investments In recent years, a new community of Orthodox Jewish families was established in Westcliff, comprising of Chassidim from the Belz, Viznitz, Skver, and Slonim ethnic groups. There are currently over 70 families residing in the town. Seaquins (Westcliff) provides activities for young children aged two to seventeen and their families. Our project users have a unique set of cultural, language (Yiddish) and religious requirements that mean very few, if any, would contact a mainstream provision. This results in them not getting the support they need. Despite all the challenges experienced over the last year, Seaquins (Westcliff) has been able to deliver an amazing array of services and support to the Orthodox Jewish young people in Westcliff. The majority of families within the community have no access to TV and limited access to the internet. Therefore, the community, and its local organisations, had a huge learning curve in being able to adapt to and adopt new digital styles of communications in place of the familiar face-to-face community gatherings. This in itself created huge anxiety and stress, but Seaquins (Westcliff) was able to create connections, share its knowledge, provide reassurance, as well as delivering training in new skills and in training new volunteers.
The trustees would particularly like to place on record their appreciation t other following donors:
MH Project BLAST (Awards for All) - August 2023 (£9,950):
This project directly tackled poverty within Westcliff's Yiddish-speaking Orthodox community. Recognising that 41% of teenagers faced hardship, the project provided essential financial education. Weekly workshops for adults and tailored youth sessions were conducted, complemented by personalised coaching. Research involving 50 families informed the development of culturally sensitive activities, including the distribution of emergency food parcels. Addressing social isolation and anxiety, this 12-month initiative empowered individuals with vital budgeting skills, fostering long-term financial resilience. The project's design and implementation were driven by community input, ensuring its relevance and effectiveness.
Henry Smith Charity - July 2023 (£2,750):
This grant funded a recreational trip to Brighton and Hove for 25 disadvantaged Jewish children aged 8-13. The three-day outing provided a memorable holiday experience, including biking activities, for children with limited opportunities. The grant covered transportation, accommodation, biking, staffing, and kosher food, ensuring a culturally sensitive break. The total trip cost was £4,190, with the remaining funds raised from other sources. This initiative offered respite and enriching experiences for children facing economic hardship.
SOUTHEND ASSOCIATION OF VOLUNTARY - August & November 2023 (£4,000):
These grants, totalling £4,000, provided crucial support to vulnerable households during the cost-of-living crisis. Financial assistance was distributed to 21 households, with an additional 22 households receiving support, prioritising families with young children. Weekly kosher food packages were distributed over five weeks, sourced locally, addressing immediate food scarcity. One family, facing dire circumstances, was also referred to Paperweight for long-term financial support. This initiative aimed to alleviate immediate financial burdens and provide culturally appropriate food to those in need.
ESSEX COMMUNITY FOUNDATION (Mid and South Essex Mental Health Inequalities Fund) - August 2023 (£16,550): This funding addressed the growing mental health needs within the culturally unique Orthodox Jewish community in Westcliff. Many families arrived with pre-existing challenges, exacerbated by the cost-of-living crisis. The project employed a Volunteer Coordinator to recruit and train 20 volunteers as mental health mentors and family liaison support. Two training sessions were conducted, one for community mentors and one for family liaison. The project also allocated funds for venue hire, refreshments, and PR, aiming to build community resilience by providing accessible, culturally sensitive mental health support.
ESSEX COMMUNITY FOUNDATION (High Sheriffs' Fund) - March 2023 (£4,000): This grant addressed isolation and promoted integration within the growing Orthodox Jewish community. The project targeted 200 young people aged 5-15, focusing on language, culture, and mental wellbeing. Activities included Yiddish-to-English storytelling, a British history book club, cultural and language support, and Jewish cultural awareness training for statutory services. The grant aimed to alleviate social isolation, enhance mental wellbeing, and bridge cultural gaps, responding to survey findings that highlighted economic hardship, isolation, and anti-Semitic experiences.
PLA - December 2023 (£4,500):
"Walking Together for Health and Happiness" engaged 395 individuals in weekly walks and holiday events, promoting physical and mental well-being and community integration. The project targeted Westcliff's BAME community, particularly Orthodox Jewish families. 35 sessions were delivered, with 5 cancellations due to weather. Funding covered a walk leader, advertising, and transportation. Participants reported improved well-being and social connections.
JEWISH CHILD'S DAY - April 2024 (£7,000):
The "Journey to Well-being" project supported 200 children (6-18) in Westcliff-on-Sea, addressing isolation and mental health challenges. Initiated by local youth, it offered weekly life skills workshops and music therapy sessions. Needs were identified through community engagement and surveys. Participants reported improved stress management and emotional expression. Effectiveness was measured via pre/post-program surveys, attendance, and feedback.
Community Investment Board - May 2024 (£10,000):
This grant funded the "Cost of Living Project," addressing the unique financial challenges faced by the Westcliff Orthodox Jewish community. The project delivered a comprehensive financial course, including debt relief, budgeting, and business skills, through two weekly sessions. Financial mentoring and signposting were also provided. The project aimed to improve financial well-being and promote self-sufficiency, benefiting 500 individuals.
Reaching Communities (National Lottery) - July & December 2023 (Approx. £79,900 per year): This substantial funding aimed to combat social isolation and improve mental wellbeing within the Orthodox Jewish community, particularly exacerbated by the COVID-19 pandemic. The project supported 100+ families, 500+ children, and 60+ volunteers annually. Key activities included one-to-one counselling/mentoring, parent training, weekly exercise sessions, weekend community events, drop-in support groups, and youth clubs focused on drama, choir, music, dance, and tap. These activities, delivered at the Seaquins community centre, fostered stronger community connections and provided culturally appropriate support. A Project Management Committee, accountable to the Trustees, managed the project, with volunteers and community members involved in delivery. The project's budget encompassed mental health support, training, exercise, community connection, and overall operational costs, totalling approximately £79,900 per year. Risks were managed through volunteer training, supervision, and robust community engagement.
Strategic report
The following sections for achievements and performance and financial review form the strategic report of the charity.
Achievements and performance
Charitable activities
- Over 50 Young people receiving mentoring or counselling support, reporting improved resilience to stress and anxiety. - Running weekly youth activities
- Sports activities including biking, basketball, and football
- Breakfast clubs and food/refreshments
- Therapy and music groups
These activities have helped to bring youth together to build friendships and to be physically active. It helps them to work together and to learn new skills. All of which help to reduce isolation and strengthen ties across the community. - Family support We have supported various families with mentoring and parenting guidance, providing advice and reassurance around family issues. We have signposted for professional support as and when required.
Financial review
Income from donations etc totalled £426,878. Expenditure in furtherance of charitable activities aggregated £268,611 resulting in net income of £132,653. The financial results of the charity's activities for the year to 30 June 2024 are fully reflected on pages 5 and 6 of the Financial Statements together with the notes thereon.
The trustees' annual report and the strategic report were approved on 27 March 2025 and signed on behalf of the board of trustees by:
Mr SB Kornbluh
Trustee
Seaquins (Westcliff)
Company Limited by Guarantee
Independent Examiner's Report to the Trustees of Seaquins (Westcliff)
Year ended 30 June 2024
I report to the trustees on my examination of the financial statements of Seaquins (Westcliff) ('the charity') for the year ended 30 June 2024.
Responsibilities and basis of report
As the trustees of the company (and also its directors for the purposes of company law) you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006 ('the 2006 Act’).
Having satisfied myself that the accounts of the company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of the charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act. Independent examiner's statement
Since the charity’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of the Association of Chartered Certified Accountants, which is one of the listed bodies.
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
1. accounting records were not kept in respect of the charity as required by section 386 of the 2006 Act; or
2. the financial statements do not accord with those records; or
3. the financial statements do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair' view which is not a matter considered as part of an independent examination; or
4. the financial statements have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Yisroel Levenson FCCA CTA Independent Examiner
Rico House George Street Manchester M25 9WS
27 March 2025
Seaquins (Westcliff)
Company Limited by Guarantee
Statement of Financial Activities
(including income and expenditure account)
Year ended 30 June 2024
2024
2023
Unrestricted funds
Restricted funds
Total funds
Total funds
Note
£
£
£
£
Income and endowments
Donations and legacies
5
293,118
133,760
426,878
497,234
Investment income
6
15,620
15,620
---------
---------
---------
---------
Total income
308,738
133,760
442,498
497,234
---------
---------
---------
---------
Expenditure
Expenditure on raising funds:
Costs of other trading activities
7
27,185
Expenditure on charitable activities
8,9
176,085
92,526
268,611
175,412
---------
---------
---------
---------
Total expenditure
176,085
92,526
268,611
202,597
---------
---------
---------
---------
---------
---------
---------
---------
Net income and net movement in funds
132,653
41,234
173,887
294,637
---------
---------
---------
---------
Reconciliation of funds
Total funds brought forward
296,074
296,074
1,437
---------
---------
---------
---------
Total funds carried forward
428,727
41,234
469,961
296,074
---------
---------
---------
---------
The statement of financial activities includes all gains and losses recognised in the year.
All income and expenditure derive from continuing activities.
Seaquins (Westcliff)
Company Limited by Guarantee
Statement of Financial Position
30 June 2024
2024
2023
Note
£
£
Fixed assets
Tangible fixed assets
16
1,909,223
1,883,247
Current assets
Debtors
17
50,502
Cash at bank and in hand
2,443
17,216
--------
--------
52,945
17,216
Creditors: amounts falling due within one year
18
170,623
1,604,389
---------
------------
Net current liabilities
117,678
1,587,173
------------
------------
Total assets less current liabilities
1,791,545
296,074
Creditors: amounts falling due after more than one year
19
1,321,584
------------
---------
Net assets
469,961
296,074
------------
---------
Funds of the charity
Restricted funds
41,234
Unrestricted funds
428,727
296,074
---------
---------
Total charity funds
20
469,961
296,074
---------
---------
For the year ending 30 June 2024 the charity 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 financial statements for the year in question in accordance with section 476 ;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime.
These financial statements were approved by the board of trustees and authorised for issue on 27 March 2025 , and are signed on behalf of the board by:
Mr SB Kornbluh
Trustee
Seaquins (Westcliff)
Company Limited by Guarantee
Notes to the Financial Statements
Year ended 30 June 2024
1. General information
The charity is a public benefit entity and a private company limited by guarantee, registered in England and Wales and a registered charity in England and Wales. The address of the registered office is 41 Anerley Road, Westcliff-On-Sea, Essex, SS0 7HJ.
2. Statement of compliance
These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland', the Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (Charities SORP (FRS 102)) and the Companies Act 2006.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through income or expenditure.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Going concern
There are no material uncertainties about the charity's ability to continue.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Fund accounting
Unrestricted funds are available for use at the discretion of the trustees to further any of the charity's purposes. Designated funds are unrestricted funds earmarked by the trustees for particular future project or commitment. Restricted funds are subjected to restrictions on their expenditure declared by the donor or through the terms of an appeal, and fall into one of two sub-classes: restricted income funds or endowment funds.
Incoming resources
All incoming resources are included in the statement of financial activities when entitlement has passed to the charity; it is probable that the economic benefits associated with the transaction will flow to the charity and the amount can be reliably measured. The following specific policies are applied to particular categories of income: - income from donations or grants is recognised when there is evidence of entitlement to the gift, receipt is probable and its amount can be measured reliably. - legacy income is recognised when receipt is probable and entitlement is established. - income from donated goods is measured at the fair value of the goods unless this is impractical to measure reliably, in which case the value is derived from the cost to the donor or the estimated resale value. Donated facilities and services are recognised in the accounts when received if the value can be reliably measured. No amounts are included for the contribution of general volunteers. - income from contracts for the supply of services is recognised with the delivery of the contracted service. This is classified as unrestricted funds unless there is a contractual requirement for it to be spent on a particular purpose and returned if unspent, in which case it may be regarded as restricted.
Resources expended
Expenditure is recognised on an accruals basis as a liability is incurred. Expenditure includes any VAT which cannot be fully recovered, and is classified under headings of the statement of financial activities to which it relates: - expenditure on raising funds includes the costs of all fundraising activities, events, non-charitable trading activities, and the sale of donated goods. - expenditure on charitable activities includes all costs incurred by a charity in undertaking activities that further its charitable aims for the benefit of its beneficiaries, including those support costs and costs relating to the governance of the charity apportioned to charitable activities. - other expenditure includes all expenditure that is neither related to raising funds for the charity nor part of its expenditure on charitable activities.
All costs are allocated to expenditure categories reflecting the use of the resource. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs are apportioned between the activities they contribute to on a reasonable, justifiable and consistent basis.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other recognised gains and losses, unless it reverses a charge for impairment that has previously been recognised as expenditure within the statement of financial activities. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other recognised gains and losses, except to which it offsets any previous revaluation gain, in which case the loss is shown within other recognised gains and losses on the statement of financial activities.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Fixtures and fittings
-
25% reducing balance
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the charity are assigned to those units.
Financial instruments
A financial asset or a financial liability is recognised only when the charity becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the amount receivable or payable including any related transaction costs. Current assets and current liabilities are subsequently measured at the cash or other consideration expected to be paid or received and not discounted. Debt instruments are subsequently measured at amortised cost. Where investments in shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in income and expenditure. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in the statement of financial activities, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised under the appropriate heading in the statement of financial activities in which the initial gain was recognised. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
4. Limited by guarantee
In event of the charity being dissolved, the liability of each member towards the debts, liabilities and costs of the charity is restricted to £1.
5. Donations and legacies
Unrestricted Funds
Restricted Funds
Total Funds 2024
£
£
£
Donations
Donations
293,118
133,760
426,878
---------
---------
---------
Unrestricted Funds
Restricted Funds
Total Funds 2023
£
£
£
Donations
Donations
497,234
497,234
---------
----
---------
6. Investment income
Unrestricted Funds
Total Funds 2024
Unrestricted Funds
Total Funds 2023
£
£
£
£
Income from investment properties
15,620
15,620
--------
--------
----
----
7. Costs of other trading activities
Unrestricted Funds
Total Funds 2024
Unrestricted Funds
Total Funds 2023
£
£
£
£
Costs of other trading activities - Advertising and publicity
27,185
27,185
----
----
--------
--------
8. Expenditure on charitable activities by fund type
Unrestricted Funds
Restricted Funds
Total Funds 2024
£
£
£
Activities
48,707
35,510
84,218
Support costs
127,378
57,016
184,393
---------
--------
---------
176,085
92,526
268,611
---------
--------
---------
Unrestricted Funds
Restricted Funds
Total Funds 2023
£
£
£
Activities
82,372
82,372
Support costs
93,040
93,040
---------
----
---------
175,412
175,412
---------
----
---------
9. Expenditure on charitable activities by activity type
Activities undertaken directly
Grant funding of activities
Support costs
Total funds 2024
Total fund 2023
£
£
£
£
£
Activities
35,753
48,465
184,393
268,611
175,412
--------
--------
---------
---------
---------
10. Analysis of support costs
Analysis of support costs activity 1
Total 2024
Total 2023
£
£
£
Governance costs
184,393
184,393
120,225
---------
---------
---------
11. Analysis of grants
2024
2023
£
£
Grants to institutions
Grants to institutions type 1
21,220
Grants to individuals
Grants to individuals type 1
27,245
--------
----
Total grants
48,465
--------
----
12. Net income
Net income is stated after charging/(crediting):
2024
2023
£
£
Depreciation of tangible fixed assets
9,857
-------
----
13. Independent examination fees
2024
2023
£
£
Fees payable to the independent examiner for:
Independent examination of the financial statements
960
1,500
----
-------
14. Staff costs
The total staff costs and employee benefits for the reporting period are analysed as follows:
2024
2023
£
£
Wages and salaries
35,725
Other employee benefits
7,100
--------
----
42,825
--------
----
The average head count of employees during the year was 5 (2023: Nil). The average number of full-time equivalent employees during the year is analysed as follows:
2024
2023
No.
No.
Number of staff - type 1
5
----
----
No employee received employee benefits of more than £60,000 during the year (2023: Nil).
15. Trustee remuneration and expenses
No remuneration or other benefits from employment with the charity or a related entity were received by the trustees.
16. Tangible fixed assets
Freehold property
Fixtures and fittings
Total
£
£
£
Cost
At 1 July 2023
1,883,247
1,883,247
Additions
( 3,596)
39,429
35,833
------------
--------
------------
At 30 June 2024
1,879,651
39,429
1,919,080
------------
--------
------------
Depreciation
At 1 July 2023
Charge for the year
9,857
9,857
------------
--------
------------
At 30 June 2024
9,857
9,857
------------
--------
------------
Carrying amount
At 30 June 2024
1,879,651
29,572
1,909,223
------------
--------
------------
At 30 June 2023
1,883,247
1,883,247
------------
--------
------------
17. Debtors
2024
2023
£
£
Other debtors
50,502
--------
----
18. Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
1,159,287
Trade creditors
( 1)
Accruals and deferred income
1,500
Other creditors - desc in a/cs
443,602
Other creditors
170,624
---------
------------
170,623
1,604,389
---------
------------
19. Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
1,321,584
------------
----
20. Analysis of charitable funds
Unrestricted funds
At 1 July 2023
Income
Expenditure
At 30 June 2024
£
£
£
£
General funds
296,074
308,738
(176,085)
428,727
---------
---------
---------
---------
At 1 July 2022
Income
Expenditure
At 30 June 2023
£
£
£
£
General funds
1,437
497,234
(202,597)
296,074
-------
---------
---------
---------
Restricted funds
At 1 July 2023
Income
Expenditure
At 30 June 2024
£
£
£
£
Restricted Fund 2 - desc in a/cs
133,760
(92,526)
41,234
----
---------
--------
--------
At 1 July 2022
Income
Expenditure
At 30 June 2023
£
£
£
£
Restricted Fund 2 - desc in a/cs
----
----
----
----
21. Analysis of net assets between funds
Unrestricted Funds
Restricted Funds
Total Funds 2024
£
£
£
Tangible fixed assets
1,909,223
1,909,223
Current assets
11,711
41,234
52,945
Creditors less than 1 year
(170,623)
(170,623)
Creditors greater than 1 year
------------
--------
------------
Net assets
1,750,311
41,234
1,791,545
------------
--------
------------
Unrestricted Funds
Restricted Funds
Total Funds 2023
£
£
£
Tangible fixed assets
1,915,080
1,915,080
Current assets
17,216
17,216
Creditors less than 1 year
(447,913)
(447,913)
Creditors greater than 1 year
(1,159,287)
(1,159,287)
------------
----
------------
Net assets
325,096
325,096
------------
----
------------