|
|
|
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 |
6 |
|
Statement of financial activities (including income and expenditure account) |
11 |
|
Statement of financial position |
12 |
|
Statement of cash flows |
13 |
|
Notes to the financial statements |
14 |
|
|
|
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 |
Tynegate Precinct |
|
office |
Sunderland Road |
|
Gateshead |
|
|
Tyne & Wear |
|
|
NE8 3HY |
|
|
|
||
|
|
||
|
Auditor |
|
|
Accountants & statutory auditor |
|
|
2nd Floor - Parkgates |
|
|
Bury New Road |
|
|
Prestwich |
|
|
Manchester |
|
|
M25 0TL |
|
|
Bankers |
|
|
15 West Street |
|
|
Gateshead |
|
|
Tyne & Wear |
|
|
NE8 1DP |
|
|
|
|
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 |
|
|
|
|
|
Charitable activities |
6 |
|
– |
|
– |
|
Investment income |
7 |
|
– |
|
|
|
Other income |
8 |
|
– |
|
|
|
------------ |
--------- |
------------ |
------------ |
||
|
Total income |
|
|
|
|
|
|
------------ |
--------- |
------------ |
------------ |
||
|
Costs of raising donations and legacies |
9 |
1,658 |
– |
1,658 |
4,104 |
||
|
Expenditure on charitable activities |
10,11 |
|
|
|
|
||
|
------------ |
--------- |
------------ |
------------ |
||||
|
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 |
£ |
£ |
£ |
|
Tangible fixed assets |
18 |
|
|
|
|
Stocks |
19 |
|
|
|
|
Debtors |
20 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
--------- |
--------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
21 |
|
|
|
|
--------- |
--------- |
|||
|
Net current assets |
|
|
||
|
--------- |
--------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
22 |
|
|
|
|
--------- |
--------- |
|||
|
Net assets |
|
|
||
|
--------- |
--------- |
|||
|
Unrestricted funds |
|
|
||
|
--------- |
--------- |
|||
|
Total charity funds |
24 |
|
|
|
|
--------- |
--------- |
|||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Net (expenditure)/income |
(113,701) |
59,747 |
|
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 |
(
|
(
|
|
-------- |
-------- |
|
|
Net cash used in financing activities |
(
|
(
|
|
-------- |
-------- |
|
|
Net increase in cash and cash equivalents |
|
|
|
Cash and cash equivalents at beginning of year |
76,892 |
66,946 |
|
-------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
-------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Freehold property |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Motor vehicles |
- |
|
|
|
Equipment |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
112,860 |
– |
112,860 |
|
|
Grants received from public authority |
– |
518,364 |
518,364 |
|
|
C S T grants receivable |
– |
78,346 |
78,346 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
||
|
Donations |
92,676 |
– |
92,676 |
|
|
Grants received from public authority |
– |
375,128 |
375,128 |
|
|
C S T grants receivable |
7,645 |
73,691 |
81,336 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Other income from charitable activities |
|
|
– |
– |
|
|
------- |
------- |
---- |
---- |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
|
|
|
|
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Voluntary contributions |
155,622 |
155,622 |
164,656 |
164,656 |
|
|
Childcare |
781,652 |
781,652 |
845,359 |
845,359 |
|
|
Transport |
28,199 |
28,199 |
33,564 |
33,564 |
|
|
Services Rendered |
68,896 |
68,896 |
16,647 |
16,647 |
|
|
------------ |
------------ |
------------ |
------------ |
||
|
|
|
|
|
||
|
------------ |
------------ |
------------ |
------------ |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Costs of raising donations and legacies - Grants receivable |
1,658 |
1,658 |
4,104 |
4,104 |
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Teaching & educational expenditure |
884,128 |
596,710 |
1,480,838 |
|
|
Welfare Expenses |
330,000 |
– |
330,000 |
|
|
Support costs |
46,679 |
– |
46,679 |
|
|
------------ |
--------- |
------------ |
||
|
|
|
|
||
|
------------ |
--------- |
------------ |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
||
|
Teaching & educational expenditure |
780,604 |
448,819 |
1,229,424 |
|
|
Welfare Expenses |
273,900 |
– |
273,900 |
|
|
Support costs |
42,314 |
– |
42,313 |
|
|
------------ |
--------- |
------------ |
||
|
|
|
|
||
|
------------ |
--------- |
------------ |
||
|
Activities undertaken directly |
Support costs |
Total funds 2024 |
Total fund 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Teaching & educational expenditure |
1,480,838 |
36,779 |
1,517,617 |
1,262,195 |
|
|
Welfare Expenses |
330,000 |
– |
330,000 |
273,900 |
|
|
Governance costs |
– |
9,900 |
9,900 |
9,542 |
|
|
------------ |
-------- |
------------ |
------------ |
||
|
|
|
|
|
||
|
------------ |
-------- |
------------ |
------------ |
||
|
Analysis of support costs |
Total 2024 |
Total 2023 |
||
|
£ |
£ |
£ |
||
|
Staff costs |
23,667 |
23,667 |
20,544 |
|
|
General office |
13,112 |
13,112 |
12,227 |
|
|
Governance costs |
9,900 |
9,900 |
9,540 |
|
|
-------- |
-------- |
-------- |
||
|
46,679 |
46,679 |
42,311 |
||
|
-------- |
-------- |
-------- |
||
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Gateshead Kollel |
– |
7,500 |
|
---- |
------- |
|
|
Total grants |
– |
7,500 |
|
---- |
------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
44,422 |
38,117 |
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------- |
------- |
|
|
Other non-audit services |
|
|
|
------- |
------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Employer contributions to pension plans |
3,159 |
1,880 |
|
------------ |
--------- |
|
|
|
|
|
|
------------ |
--------- |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
Number of administrative staff |
3 |
3 |
|
Number of teaching staff (full & part time) |
73 |
56 |
|
---- |
---- |
|
|
76 |
59 |
|
|
---- |
---- |
|
|
Land and buildings |
Fixtures and fittings |
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1 December 2023 |
|
|
– |
|
|
|
Additions |
|
|
|
– |
|
|
--------- |
--------- |
------- |
-------- |
--------- |
|
|
At 30 November 2024 |
|
|
|
|
|
|
--------- |
--------- |
------- |
-------- |
--------- |
|
|
Depreciation |
|||||
|
At 1 December 2023 |
|
|
– |
|
|
|
Charge for the year |
|
|
|
|
|
|
--------- |
--------- |
------- |
-------- |
--------- |
|
|
At 30 November 2024 |
|
|
|
|
|
|
--------- |
--------- |
------- |
-------- |
--------- |
|
|
Carrying amount |
|||||
|
At 30 November 2024 |
|
|
|
|
|
|
--------- |
--------- |
------- |
-------- |
--------- |
|
|
At 30 November 2023 |
|
|
– |
|
|
|
--------- |
--------- |
------- |
-------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Raw materials and consumables |
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
– |
|
Loans |
– |
6,219 |
|
Other debtors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
At 1 December 2023 |
Income |
Expenditure |
At 30 November 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
431,919 |
1,148,764 |
(1,262,465) |
318,218 |
|
--------- |
------------ |
------------ |
--------- |
|
|
At 1 December 2022 |
Income |
Expenditure |
At 30 November 2023 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
372,172 |
1,160,669 |
(1,100,922) |
431,919 |
|
--------- |
------------ |
------------ |
--------- |
|
|
At 1 December 2023 |
Income |
Expenditure |
At 30 November 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted fund - grants receivable |
– |
596,710 |
(596,710) |
– |
|
---- |
--------- |
--------- |
---- |
|
|
At 1 December 2022 |
Income |
Expenditure |
At 30 November 2023 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted fund - grants receivable |
– |
448,819 |
(448,819) |
– |
|
---- |
--------- |
--------- |
---- |
|
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
381,314 |
381,314 |
|
|
Current assets |
355,396 |
355,396 |
|
|
Creditors less than 1 year |
(278,500) |
(278,500) |
|
|
Creditors greater than 1 year |
(139,992) |
(139,992) |
|
|
--------- |
--------- |
||
|
Net assets |
318,218 |
318,218 |
|
|
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
405,693 |
405,693 |
|
|
Current assets |
398,387 |
398,387 |
|
|
Creditors less than 1 year |
(207,280) |
(207,280) |
|
|
Creditors greater than 1 year |
(164,881) |
(164,881) |
|
|
--------- |
--------- |
||
|
Net assets |
431,919 |
431,919 |
|
|
--------- |
--------- |
||
|
At 1 Dec 2023 |
Cash flows |
At 30 Nov 2024 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
5,334 |
|
|
Debt due within one year |
(13,888) |
– |
(13,888) |
|
Debt due after one year |
(87,964) |
13,889 |
(74,075) |
|
-------- |
-------- |
-------- |
|
|
(
|
|
(
|
|
|
-------- |
-------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements (continued) |