|
|
|
Company Limited by Guarantee |
|
|
|
Year ended |
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Page |
|
|
Trustees' annual report (incorporating the director's report) |
1 |
|
Statement of financial activities (including income and expenditure account) |
3 |
|
Statement of financial position |
4 |
|
Notes to the financial statements |
5 |
|
Report to the board of trustees on the preparation of the unaudited statutory financial statements |
12 |
|
|
|
Company Limited by Guarantee |
|
Trustees' Annual Report (Incorporating the Director's Report) |
|
Registered charity name |
|
|
Charity registration number |
NIC101712 |
|
Company registration number |
|
|
Principal office and registered |
OFFICE 2 |
|
office |
LEGAHORY CENTRE |
|
BROWNLOW |
|
|
CRAIGAVON |
|
|
BT65 5BE |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Company secretary |
|
|
Accountant |
|
|
Chartered accountants |
|
|
30A Kilmorey Street |
|
|
Newry |
|
|
Co Down |
|
|
BT34 2DE |
|
|
|
|
|
Trustee |
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Activities |
|
(including income and expenditure account) |
|
2025 |
2024 |
|||
|
Unrestricted funds |
Restricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
£ |
|
Donations and legacies |
5 |
|
|
|
|
|
Investment income |
6 |
|
– |
|
|
|
Other income |
7 |
|
– |
|
|
|
-------- |
-------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
|
-------- |
-------- |
--------- |
--------- |
||
|
Expenditure on charitable activities |
8,9 |
|
|
|
|
|
-------- |
--------- |
--------- |
--------- |
||
|
Total expenditure |
|
|
|
|
|
|
-------- |
--------- |
--------- |
--------- |
||
|
-------- |
--------- |
--------- |
--------- |
|
|
Net 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 |
£ |
£ |
£ |
|
Debtors |
13 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
--------- |
--------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
14 |
– |
|
|
|
--------- |
--------- |
|||
|
Net current assets |
|
|
||
|
--------- |
--------- |
|||
|
Total assets less current liabilities |
|
|
||
|
--------- |
--------- |
|||
|
Net assets |
|
|
||
|
--------- |
--------- |
|||
|
Restricted funds |
|
|
||
|
Unrestricted funds |
|
|
||
|
--------- |
--------- |
|||
|
Total charity funds |
16 |
|
|
|
|
--------- |
--------- |
|||
|
|
|
|
Trustee |
Trustee |
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Fixtures & Fittings |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
DFC/DSD |
– |
41,013 |
41,013 |
|
|
ABC/PCSP |
– |
9,907 |
9,907 |
|
|
SHSCT |
15,918 |
– |
15,918 |
|
|
National Lottery Community Fund |
– |
48,167 |
48,167 |
|
|
-------- |
-------- |
--------- |
||
|
|
|
|
||
|
-------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
DFC/DSD |
– |
43,063 |
43,063 |
|
|
ABC/PCSP |
6,667 |
11,710 |
18,377 |
|
|
SHSCT |
23,092 |
– |
23,092 |
|
|
National Lottery Community Fund |
– |
63,493 |
63,493 |
|
|
-------- |
--------- |
--------- |
||
|
|
|
|
||
|
-------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest received |
|
|
|
|
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Miscellaneous Income |
|
|
|
|
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Activity type 1 |
12,457 |
102,157 |
114,615 |
|
|
-------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Activity type 1 |
14,617 |
106,406 |
121,023 |
|
|
-------- |
--------- |
--------- |
||
|
Activities undertaken directly |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
||
|
Activity type 1 |
114,615 |
114,615 |
121,023 |
|
|
--------- |
--------- |
--------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Employer contributions to pension plans |
6,825 |
6,756 |
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Number of staff |
3 |
3 |
|
---- |
---- |
|
|
Fixtures and fittings |
Total |
|
|
£ |
£ |
|
|
Cost |
||
|
At 1 April 2024 and 31 March 2025 |
|
|
|
-------- |
-------- |
|
|
Depreciation |
||
|
At 1 April 2024 and 31 March 2025 |
|
|
|
-------- |
-------- |
|
|
Carrying amount |
||
|
At 31 March 2025 |
– |
– |
|
-------- |
-------- |
|
|
At 31 March 2024 |
– |
– |
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Other debtors |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Accruals and deferred income |
– |
|
|
---- |
------- |
|
|
At 1 April 2024 |
Income |
Expenditure |
Transfers |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
80,595 |
18,284 |
(12,457) |
– |
86,422 |
|
-------- |
-------- |
-------- |
---- |
-------- |
|
|
At 1 April 2023 |
Income |
Expenditure |
Transfers |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
58,129 |
33,783 |
(14,617) |
3,300 |
80,595 |
|
-------- |
-------- |
-------- |
------- |
-------- |
|
|
At 1 April 2024 |
Income |
Expenditure |
Transfers |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Restricted Fund 1 - desc in a/cs |
– |
99,087 |
(102,157) |
– |
(3,070) |
|
Restricted Fund -Other Funds |
23,398 |
– |
– |
– |
23,398 |
|
-------- |
-------- |
--------- |
---- |
-------- |
|
|
23,398 |
99,087 |
(102,157) |
– |
20,328 |
|
|
-------- |
-------- |
--------- |
---- |
-------- |
|
|
At 1 April 2023 |
Income |
Expenditure |
Transfers |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Restricted Fund 1 - desc in a/cs |
– |
118,266 |
(106,406) |
– |
11,860 |
|
Restricted Fund -Other Funds |
14,838 |
– |
– |
(3,300) |
11,538 |
|
-------- |
--------- |
--------- |
------- |
-------- |
|
|
14,838 |
118,266 |
(106,406) |
(3,300) |
23,398 |
|
|
-------- |
--------- |
--------- |
------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Management Information |
|
|
|
Company Limited by Guarantee |
|
Report to the Board of Trustees on the Preparation of the Unaudited Statutory Financial Statements of
|
|
|
|
Company Limited by Guarantee |
|
Detailed Statement of Financial Activities |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
DFC/DSD |
41,013 |
43,063 |
|
ABC/PCSP |
9,907 |
18,377 |
|
SHSCT |
15,918 |
23,092 |
|
National Lottery Community Fund |
48,167 |
63,493 |
|
--------- |
--------- |
|
|
115,005 |
148,025 |
|
|
--------- |
--------- |
|
|
Bank interest received |
304 |
257 |
|
---- |
---- |
|
|
Miscellaneous Income |
2,062 |
3,767 |
|
------- |
------- |
|
|
--------- |
--------- |
|
|
Total income |
117,371 |
152,049 |
|
--------- |
--------- |
|
|
Wages and salaries |
76,205 |
78,358 |
|
Pension costs |
6,825 |
6,756 |
|
Rent |
11,255 |
10,573 |
|
Rates and water |
264 |
264 |
|
Light and heat |
4,022 |
3,127 |
|
Repairs and maintenance |
321 |
352 |
|
Insurance |
1,325 |
1,220 |
|
Other establishment |
2,320 |
7,383 |
|
Other motor/travel costs |
– |
176 |
|
Legal and professional fees |
2,520 |
1,544 |
|
Telephone |
3,826 |
2,716 |
|
Other office costs |
329 |
93 |
|
Volunteer Meals and Travel |
5,403 |
3,953 |
|
Small Grants |
– |
1,578 |
|
Additional Funding |
– |
2,930 |
|
--------- |
--------- |
|
|
114,615 |
121,023 |
|
|
--------- |
--------- |
|
|
--------- |
--------- |
|
|
Total expenditure |
114,615 |
121,023 |
|
--------- |
--------- |
|
|
--------- |
--------- |
|
|
Net income |
2,756 |
31,026 |
|
--------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Detailed Statement of Financial Activities |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Activities undertaken directly |
||
|
Wages/salaries |
76,205 |
78,358 |
|
Pension costs |
6,825 |
6,756 |
|
Rent |
11,255 |
10,573 |
|
Rates & water |
264 |
264 |
|
Light & heat |
4,022 |
3,127 |
|
Repairs & maintenance |
321 |
352 |
|
Insurance |
1,325 |
1,220 |
|
Other Office Costs |
2,320 |
7,383 |
|
Travel and Subsistence |
– |
176 |
|
Accountancy fees |
2,520 |
1,544 |
|
Telephone |
3,826 |
2,716 |
|
Printing, Stationery and Postage |
329 |
93 |
|
Volunteer Meals and Travel |
5,403 |
3,953 |
|
Small Grants |
– |
1,578 |
|
Additional Funding |
– |
2,930 |
|
--------- |
--------- |
|
|
114,615 |
121,023 |
|
|
--------- |
--------- |
|
|
--------- |
--------- |
|
|
Expenditure on charitable activities |
114,615 |
121,023 |
|
--------- |
--------- |
|