|
|
|
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 members |
6 |
|
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 |
103 High Street |
|
office |
Waltham Cross |
|
EN8 7AN |
|
|
England |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
Company secretary |
|
|
Auditor |
|
|
Chartered accountants & statutory auditor |
|
|
103 High Street |
|
|
Waltham Cross |
|
|
Herts |
|
|
EN8 7AN |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered accountants & statutory auditor |
|
103 High Street |
|
Waltham Cross |
|
Herts |
|
EN8 7AN |
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Activities |
|
(including income and expenditure account) |
|
2024 |
2023 |
||
|
Unrestricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
|
Donations and legacies |
5 |
|
|
|
|
Charitable activities |
6 |
|
|
|
|
------------ |
------------ |
------------ |
||
|
Total income |
|
|
|
|
|
------------ |
------------ |
------------ |
||
|
Costs of raising donations and legacies |
7 |
12,594 |
12,594 |
11,232 |
|
|
Expenditure on charitable activities |
8,9 |
|
|
|
|
|
------------ |
------------ |
------------ |
|||
|
Total expenditure |
|
|
|
||
|
------------ |
------------ |
------------ |
|||
|
------------ |
------------ |
------------ |
|
|
Net (expenditure)/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 |
£ |
£ |
|
Intangible assets |
15 |
|
|
|
Tangible fixed assets |
16 |
|
|
|
--------- |
--------- |
||
|
|
|
||
|
Debtors |
17 |
|
|
|
Cash at bank and in hand |
|
|
|
|
--------- |
--------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
18 |
|
|
|
--------- |
--------- |
||
|
Net current liabilities |
|
|
|
|
--------- |
--------- |
||
|
Total assets less current liabilities |
(
|
|
|
|
Creditors: amounts falling due after more than one year |
19 |
|
|
|
-------- |
-------- |
||
|
Net liabilities |
(
|
|
|
|
-------- |
-------- |
||
|
Unrestricted funds |
(
|
|
|
|
-------- |
-------- |
||
|
Total charity funds |
23 |
(
|
|
|
-------- |
-------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Net (expenditure)/income |
(77,700) |
3,569 |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Amortisation of intangible assets |
|
|
|
Government grant income |
– |
(
|
|
Interest payable and similar charges |
|
|
|
Accrued income |
(
|
(
|
|
Changes in: |
||
|
Trade and other debtors |
|
|
|
Trade and other creditors |
(
|
|
|
--------- |
--------- |
|
|
Cash generated from operations |
|
|
|
Interest paid |
(
|
(
|
|
-------- |
-------- |
|
|
Net cash (used in)/from operating activities |
(
|
|
|
-------- |
-------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
-------- |
-------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
-------- |
-------- |
|
|
Proceeds from borrowings |
(
|
(
|
|
Government grant income |
– |
|
|
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 |
68,976 |
57,122 |
|
-------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
-------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Software |
- |
|
|
|
Plant and machinery |
- |
|
|
|
Motor vehicles |
- |
|
|
|
Fixtures, fittings and equipment |
- |
|
|
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Donations & Child Care |
3,207,827 |
3,207,827 |
2,965,942 |
2,965,942 |
|
|
Grants: Security Grant |
113,356 |
113,356 |
70,400 |
70,400 |
|
|
Grants: Statemented students |
272,292 |
272,292 |
404,795 |
404,795 |
|
|
Grants: Under 5 |
849,838 |
849,838 |
732,498 |
732,498 |
|
|
Government grant income |
– |
– |
7,500 |
7,500 |
|
|
------------ |
------------ |
------------ |
------------ |
||
|
|
|
|
|
||
|
------------ |
------------ |
------------ |
------------ |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Rental income |
11,206 |
11,206 |
12,399 |
12,399 |
|
|
Sales |
5,160 |
5,160 |
– |
– |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Costs of raising donations and legacies - Donations |
12,594 |
12,594 |
11,232 |
11,232 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Activity type 1 |
1,511,180 |
1,511,180 |
1,633,212 |
1,633,212 |
|
|
Activity type 2 |
281,242 |
281,242 |
168,268 |
168,268 |
|
|
Activity type 3 |
132,965 |
132,965 |
241,400 |
241,400 |
|
|
Activity type 4 |
24,793 |
24,793 |
36,911 |
36,911 |
|
|
Activity type 5 |
6,419 |
6,419 |
– |
– |
|
|
Support costs |
2,568,186 |
2,568,186 |
2,098,942 |
2,098,942 |
|
|
------------ |
------------ |
------------ |
------------ |
||
|
|
|
|
|
||
|
------------ |
------------ |
------------ |
------------ |
||
|
Activities undertaken directly |
Support costs |
Total funds 2024 |
Total fund 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Activity type 1 |
1,511,180 |
2,556,548 |
4,067,728 |
3,723,456 |
|
|
Activity type 2 |
281,242 |
– |
281,242 |
168,268 |
|
|
Activity type 3 |
132,965 |
– |
132,965 |
241,400 |
|
|
Activity type 4 |
24,793 |
– |
24,793 |
36,911 |
|
|
Activity type 5 |
6,419 |
– |
6,419 |
– |
|
|
Governance costs |
– |
11,638 |
11,638 |
8,698 |
|
|
------------ |
------------ |
------------ |
------------ |
||
|
|
|
|
|
||
|
------------ |
------------ |
------------ |
------------ |
||
|
Analysis of support costs activity 1 |
Total 2024 |
Total 2023 |
||
|
£ |
£ |
£ |
||
|
Staff costs |
2,556,548 |
2,556,548 |
2,090,244 |
|
|
------------ |
------------ |
------------ |
||
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Amortisation of intangible assets |
13,695 |
13,695 |
|
Depreciation of tangible fixed assets |
28,893 |
27,639 |
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
-------- |
------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Employer contributions to pension plans |
6,852 |
13,572 |
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
Number of staff - type 1 |
310 |
294 |
|
---- |
---- |
|
|
Intangible asset user defined 1 |
|
|
£ |
|
|
Cost |
|
|
At 1 September 2023 and 31 August 2024 |
|
|
-------- |
|
|
Amortisation |
|
|
At 1 September 2023 |
|
|
Charge for the year |
|
|
-------- |
|
|
At 31 August 2024 |
|
|
-------- |
|
|
Carrying amount |
|
|
At 31 August 2024 |
|
|
-------- |
|
|
At 31 August 2023 |
|
|
-------- |
|
|
Plant and machinery |
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 September 2023 |
|
|
|
|
|
Additions |
– |
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
At 31 August 2024 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
Depreciation |
||||
|
At 1 September 2023 |
|
|
|
|
|
Charge for the year |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
At 31 August 2024 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
Carrying amount |
||||
|
At 31 August 2024 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
At 31 August 2023 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
– |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
------- |
-------- |
|
|
|
|
|
|
------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Government grants income |
– |
|
|
---- |
------- |
|
|
At 1 September 2023 |
Income |
Expenditure |
At 31 August 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
58,178 |
4,459,679 |
(4,537,379) |
(19,522) |
|
-------- |
------------ |
------------ |
-------- |
|
|
At 1 September 2022 |
Income |
Expenditure |
At 31 August 2023 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
54,609 |
4,193,534 |
(4,189,965) |
58,178 |
|
-------- |
------------ |
------------ |
-------- |
|
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
127,040 |
127,040 |
|
|
Current assets |
458,546 |
458,546 |
|
|
Creditors less than 1 year |
(592,459) |
(592,459) |
|
|
Creditors greater than 1 year |
(12,649) |
(12,649) |
|
|
--------- |
--------- |
||
|
Net liabilities |
(19,522) |
(19,522) |
|
|
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
139,945 |
139,945 |
|
|
Current assets |
601,273 |
601,273 |
|
|
Creditors less than 1 year |
(657,916) |
(657,916) |
|
|
Creditors greater than 1 year |
(25,124) |
(25,124) |
|
|
--------- |
--------- |
||
|
Net liabilities |
58,178 |
58,178 |
|
|
--------- |
--------- |
||
|
At 1 Sep 2023 |
Cash flows |
At 31 Aug 2024 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(52,418) |
|
|
Debt due within one year |
(14,674) |
824 |
(13,850) |
|
Debt due after one year |
(25,124) |
12,475 |
(12,649) |
|
-------- |
-------- |
-------- |
|
|
|
(
|
(
|
|
|
-------- |
-------- |
-------- |
|