WILLOW BUSHCRAFT CIC

Company limited by guarantee

Company Registration Number:
12185105 (England and Wales)

Unaudited statutory accounts for the year ended 30 September 2024

Period of accounts

Start date: 1 October 2023

End date: 30 September 2024

WILLOW BUSHCRAFT CIC

Contents of the Financial Statements

for the Period Ended 30 September 2024

Balance sheet
Additional notes
Balance sheet notes
Community Interest Report

WILLOW BUSHCRAFT CIC

Balance sheet

As at 30 September 2024

Notes 2024 2023


£

£
Fixed assets
Tangible assets: 3 3,514 2,717
Total fixed assets: 3,514 2,717
Current assets
Debtors: 4 2,701 2,091
Cash at bank and in hand: 862 10,539
Total current assets: 3,563 12,630
Creditors: amounts falling due within one year: 5 ( 12,754 ) ( 16,853 )
Net current assets (liabilities): (9,191) (4,223)
Total assets less current liabilities: (5,677) ( 1,506)
Total net assets (liabilities): (5,677) (1,506)
Members' funds
Profit and loss account: (5,677) ( 1,506)
Total members' funds: ( 5,677) (1,506)

The notes form part of these financial statements

WILLOW BUSHCRAFT CIC

Balance sheet statements

For the year ending 30 September 2024 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The directors have chosen not to file a copy of the company's profit and loss account.

This report was approved by the board of directors on 9 September 2025
and signed on behalf of the board by:

Name: Mrs Lisa Bradford
Status: Director

The notes form part of these financial statements

WILLOW BUSHCRAFT CIC

Notes to the Financial Statements

for the Period Ended 30 September 2024

  • 1. Accounting policies

    Basis of measurement and preparation

    These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

    Turnover policy

    Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the rendering of services. Turnover from the rendering of forest school services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.

    Tangible fixed assets depreciation policy

    Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses. Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases: Plant and equipment - 33% on cost Fixtures and fittings - 25% on reducing balance Computer equipment - 33% on reducing balance The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to surplus or deficit.

    Other accounting policies

    Impairment of fixed assets At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs. Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted. If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in surplus or deficit, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease. Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in surplus or deficit, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase. Cash and cash equivalents Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities. Financial instruments The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments. Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument. Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously. Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised. Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised. Debt instruments are subsequently carried at amortised cost, using the effective interest rate method. Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method. Grants Grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received. A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability. Going concern Although the balance sheet is negative, the directors have indicated their intention to support the company for the foreseeable future, a period not expected to be less than twelve months from the date of approval of the financial statements.

WILLOW BUSHCRAFT CIC

Notes to the Financial Statements

for the Period Ended 30 September 2024

  • 2. Employees

    2024 2023
    Average number of employees during the period 7 5

WILLOW BUSHCRAFT CIC

Notes to the Financial Statements

for the Period Ended 30 September 2024

3. Tangible assets

Land & buildings Plant & machinery Fixtures & fittings Office equipment Motor vehicles Total
Cost £ £ £ £ £ £
At 1 October 2023 675 2,850 2,033 5,558
Additions 1,589 839 2,428
Disposals ( 849 ) ( 849 )
Revaluations
Transfers
At 30 September 2024 2,264 2,850 2,023 7,137
Depreciation
At 1 October 2023 338 1,317 1,186 2,841
Charge for year 599 383 290 1,272
On disposals ( 490 ) ( 490 )
Other adjustments
At 30 September 2024 937 1,700 986 3,623
Net book value
At 30 September 2024 1,327 1,150 1,037 3,514
At 30 September 2023 337 1,533 847 2,717

WILLOW BUSHCRAFT CIC

Notes to the Financial Statements

for the Period Ended 30 September 2024

4. Debtors

2024 2023
£ £
Other debtors 2,701 2,091
Total 2,701 2,091

WILLOW BUSHCRAFT CIC

Notes to the Financial Statements

for the Period Ended 30 September 2024

5. Creditors: amounts falling due within one year note

2024 2023
£ £
Trade creditors 1,804 1,860
Taxation and social security 29
Other creditors 10,921 14,993
Total 12,754 16,853

COMMUNITY INTEREST ANNUAL REPORT

WILLOW BUSHCRAFT CIC

Company Number: 12185105 (England and Wales)

Year Ending: 30 September 2024

Company activities and impact

Willow Bushcraft CIC has continued to remain committed to nurturing a bond between individuals and nature by offering accessible events and courses for young people and adults. Through funding with The National Lottery Community Fund, the company provided Woodland Wellbeing male and female groups as well as a Woodland Conservation Wellbeing Group. The company has continued to deliver affordable forest sessions to those young people attending Special Educational Settings, Pupil Referral Units and those residing in socioeconomically disadvantaged areas. These sessions played an important role in bolstering participants' self-esteem, resilience and nurturing positive social bonds. The sessions also instilled a sense of belonging and worth within society while equipping the participants with valuable coping mechanisms for everyday challenges.

Consultation with stakeholders

Through extensive consultation with the company's stakeholders, including members of the local community and social prescriber, the company identified the continued need for accessible wellbeing services in the local area. The company will continue to deliver wellbeing services with the support of the National Lottery for the next year. This funding represents a significant investment in the overall health and wellbeing of the community.

Directors' remuneration

During the year, total directors' remuneration of £36,935 was paid.

Transfer of assets

No transfer of assets other than for full consideration

This report was approved by the board of directors on
9 September 2025

And signed on behalf of the board by:
Name: Mrs Lisa Bradford
Status: Director