|
|
|
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 |
8 |
|
Statement of financial activities (including income and expenditure account) |
12 |
|
Statement of financial position |
13 |
|
Statement of cash flows |
14 |
|
Notes to the financial statements |
15 |
|
|
|
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 |
The Osborne Centre |
|
office |
Osborne Square |
|
Dagenham |
|
|
Essex |
|
|
RM9 5BE |
|
|
|
||
|
|
||
|
|
(Retired
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
Company secretary |
|
|
Auditor |
|
|
Chartered accountants & statutory auditor |
|
|
103 High Street |
|
|
Waltham Cross |
|
|
Herts |
|
|
EN8 7AN |
|
|
Bankers |
|
|
The Green |
|
|
Stanford-Le-Hope |
|
|
Essex |
|
|
SS17 0ER |
|
|
Solicitors |
|
|
Marshalls Chambers |
|
|
Romford |
|
|
Essex |
|
|
RM1 1QS |
|
|
|
|
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) |
|
2025 |
2024 |
||
|
Unrestricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
|
Donations and legacies |
5 |
|
|
|
|
Charitable activities |
6 |
|
|
|
|
Other trading activities |
7 |
|
|
|
|
Investment income |
8 |
|
|
|
|
--------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
--------- |
--------- |
--------- |
||
|
Expenditure on charitable activities |
9,10 |
|
|
|
|
--------- |
--------- |
--------- |
||
|
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 |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
£ |
|
Tangible fixed assets |
17 |
|
|
|
|
Debtors |
18 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
--------- |
------------ |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
19 |
|
|
|
|
--------- |
------------ |
|||
|
Net current assets |
|
|
||
|
--------- |
--------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
20 |
|
|
|
|
--------- |
--------- |
|||
|
Net assets |
|
|
||
|
--------- |
--------- |
|||
|
Unrestricted funds |
|
|
||
|
--------- |
--------- |
|||
|
Total charity funds |
24 |
|
|
|
|
--------- |
--------- |
|||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net (expenditure)/income |
(24,067) |
1,205 |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Government grant income |
(
|
– |
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar charges |
|
|
|
Accrued (income)/expenses |
(
|
|
|
Changes in: |
||
|
Trade and other debtors |
(
|
(
|
|
Trade and other creditors |
|
(
|
|
-------- |
-------- |
|
|
Cash generated from operations |
(
|
(
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
-------- |
-------- |
|
|
Net cash used in operating activities |
(
|
(
|
|
-------- |
-------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
-------- |
-------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
-------- |
-------- |
|
|
Government grant income |
|
– |
|
Payments of finance lease liabilities |
(
|
(
|
|
-------- |
-------- |
|
|
Net cash used in financing activities |
(
|
(
|
|
-------- |
-------- |
|
|
Net decrease in cash and cash equivalents |
(
|
(
|
|
Cash and cash equivalents at beginning of year |
897,573 |
981,040 |
|
--------- |
--------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Fixtures, Fittings & Equipment |
- |
|
|
|
Motor Vehicles |
- |
|
|
|
Computer Equipment |
- |
|
|
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
General Donations & Fundraising Receipts |
2,206 |
2,206 |
2,389 |
2,389 |
|
|
Government grant income |
1,300 |
1,300 |
– |
– |
|
|
------- |
------- |
------- |
------- |
||
|
|
|
|
|
||
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Partner/Staff Income |
2,754 |
2,754 |
7,761 |
7,761 |
|
|
Provider Holding Income |
4,131 |
4,131 |
13,122 |
13,122 |
|
|
Other income |
22 |
22 |
10,776 |
10,776 |
|
|
Osborne celebrations |
1,714 |
1,714 |
1,547 |
1,547 |
|
|
------- |
------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
------- |
------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Trading income |
|
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
|
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Support costs |
901,298 |
901,298 |
830,575 |
830,575 |
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
||
|
Activity type 1 |
691,116 |
691,116 |
627,064 |
|
|
Governance costs |
210,182 |
210,182 |
203,511 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Analysis of support costs activity 1 |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Staff costs |
691,116 |
691,116 |
627,064 |
|
|
--------- |
--------- |
--------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
14,501 |
17,285 |
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Employer contributions to pension plans |
13,402 |
12,230 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Number of staff - type 1 |
24 |
24 |
|
---- |
---- |
|
|
Fixtures and fittings |
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 April 2024 |
|
|
|
|
|
Additions |
|
– |
|
|
|
-------- |
-------- |
-------- |
--------- |
|
|
At 31 March 2025 |
|
|
|
|
|
-------- |
-------- |
-------- |
--------- |
|
|
Depreciation |
||||
|
At 1 April 2024 |
|
|
|
|
|
Charge for the year |
|
|
|
|
|
-------- |
-------- |
-------- |
--------- |
|
|
At 31 March 2025 |
|
|
|
|
|
-------- |
-------- |
-------- |
--------- |
|
|
Carrying amount |
||||
|
At 31 March 2025 |
|
|
|
|
|
-------- |
-------- |
-------- |
--------- |
|
|
At 31 March 2024 |
|
|
|
|
|
-------- |
-------- |
-------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
Other creditors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Government grants income |
|
– |
|
------- |
---- |
|
|
At 1 April 2024 |
Income |
Expenditure |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Unrestricted Funds |
973,090 |
877,231 |
(901,298) |
949,023 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 April 2023 |
Income |
Expenditure |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Unrestricted Funds |
971,885 |
831,780 |
(830,575) |
973,090 |
|
--------- |
--------- |
--------- |
--------- |
|
|
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
52,235 |
52,235 |
|
|
Current assets |
996,701 |
996,701 |
|
|
Creditors less than 1 year |
(91,285) |
(91,285) |
|
|
Creditors greater than 1 year |
(8,628) |
(8,628) |
|
|
--------- |
--------- |
||
|
Net assets |
949,023 |
949,023 |
|
|
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
49,377 |
49,377 |
|
|
Current assets |
1,020,107 |
1,020,107 |
|
|
Creditors less than 1 year |
(80,389) |
(80,389) |
|
|
Creditors greater than 1 year |
(16,005) |
(16,005) |
|
|
------------ |
------------ |
||
|
Net assets |
973,090 |
973,090 |
|
|
------------ |
------------ |
||
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(33,344) |
|
|
Debt due within one year |
(7,377) |
– |
(7,377) |
|
Debt due after one year |
(16,005) |
7,377 |
(8,628) |
|
--------- |
-------- |
--------- |
|
|
|
(
|
|
|
|
--------- |
-------- |
--------- |
|