Charity registration number 1107951 (England and Wales)
Company registration number 05250758
VISYON LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
VISYON LIMITED
LEGAL AND ADMINISTRATIVE INFORMATION
Trustees
Mr A Brabban-Brown
Ms H Butters
Mr J G Clay
Mr A J Dean
Mr B K Brennan
Miss S A Conlon
Miss Lisa Cormack
Secretary
Miss T E Pass
Charity number (England and Wales)
1107951
Company number
05250758
Registered office
Fellowship House
Park Road
Congleton
Cheshire
England
CW12 1DP
Auditor
Hammond McNulty LLP
Bank House
Market Square
Congleton
Cheshire
United Kingdom
CW12 1ET
VISYON LIMITED
CONTENTS
Page
Chairman's statement
1
Trustees report
2 - 9
Statement of Trustees responsibilities
10
Independent auditor's report
11 - 14
Statement of financial activities
15
Summary income and expenditure account
16
Balance sheet
17
Statement of cash flows
18
Notes to the financial statements
19 - 34
VISYON LIMITED
CHAIRMAN'S STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

Once again, I’m privileged to introduce Visyon’s annual report after another successful year supporting the mental health of young people in our community. It was Visyon’s 30th anniversary in 2024 and it felt like a year of gradual transition. The previous year we announced we had secured a new long-term contract, Healthy Young Minds, with Cheshire East; this past year saw us implementing the contract, mobilising and adjusting our service delivery. Some of this contract continues long term work for Visyon but we have also delivered new value such as through our groups and school support where we have had great feedback on our resilience programme and on the whole class workshops we are delivering. It was wonderful to see the quality of Visyon’s services recognised at the South Cheshire Chamber Business Awards by two highly commended awards: for Excellence in Customer Service and Contribution to the Community for our Crewe Schools Project.

 

We end the financial year with a surplus of £232,034, including an operating surplus of £2,034 which appears very healthy. We were very fortunate this year to receive a Deed of Gift from the Edward Gostling Foundation for £230,000, whilst we can use this money to support any deficit, we can only release the remaining funds for general use after 5 years. These funds along with some others are recognised in the finances for last year but will be spent over the longer term.

 

Safeguarding of the children and young people that come to Visyon is critical to the services we deliver. Last year, as part of Visyon’s commitment to continuous improvement we completed a Section 11 which falls under the Children Act 2004 placing a statutory duty on organisations to self-assess the extent to which they meet safeguarding requirements and standards. This provided important reassurance as well as helping us to make some further improvements to our best practices. We take these responsibilities seriously both for ourselves and across the end-to-end support in the community.

 

The rising cost of living continues to be a challenge for many including the dedicated staff that work for Visyon. We made strong efforts this year to provide meaningful salary rises as well as introducing new employee assistance and health benefits. These are critical for the well-being of staff and to ensure that Visyon is a charity that people can afford to work for. Last year we had challenges with staffing levels that ultimately increased waiting times for some services. We have addressed these challenges with the benefit changes and also by utilising self-employed counsellors that allow a more flexible way of working for Visyon.

 

Cyber Security is an increasing concern for all organisations and a particular challenge for small organisations like Visyon. Seeing the damage done to national companies and with concern for the sensitive nature of the services we deliver, we took steps last year to review what further action we can take to strengthen our defences. We continue to progress with these, upgrading systems and using the best secured cloud services but this is an area where we need to be continually vigilant.

 

As always, can I express my personal thanks to the members of our Board of Trustees. The Trustees are responsible for the governance of Visyon, something we take very seriously and last year the Board undertook training on the Legal Responsibilities of Trustees to ensure our understanding is up to date and effective; making some improvements to our governance processes as a result. Since the last AGM we have been fortunate to co-opt two new members, Nathan Chrobok and Cheryl McKay, onto the Board – both extend the skills and experience the Board brings to support the senior leadership team and I look forward to them both formally being recognized as trustees at this year’s AGM.

 

Finally, my biggest thanks go to everyone who contributes to Visyon: the staff, the leadership team, the volunteers, the fundraisers, our benefactors and the young people, families and carers who use our service. You make Visyon what it is, a respected and valued service in our community. We appreciate everyone who spreads the word on what Visyon does: those that need help, need to know we are here and trust that we can help.

 

 

Mr A Brabban-Brown
Chairman
Date: 24 September 2025
VISYON LIMITED
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -

The trustees present their annual report and financial statements for the year ended 31 March 2025.

The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity's governing document, the Companies Act 2006, FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Charities SORP "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)".

Objectives and activities

 

About Visyon

Visyon promotes and improves the emotional health and wellbeing of children and young people and their families through the provision of a range of services, including individual therapy, group work, mentoring, creative activities and support for parents and families. Visyon is based in Congleton, Cheshire and delivers services to children and young people in Cheshire. Visyon was established in 1994 by a group of volunteers whose experiences identified the need for a community based, flexible and easily accessible service for young people and families experiencing emotional distress and in need of support. In 2004 Visyon became a charitable company limited by guarantee.

 

The objects of the charity are:

The preservation and protection of good health and in particular good mental health of children, young people and adults.

The advancement of education of the public so as to increase their awareness of mental health and the associated issues and related problems.

To relieve the hardship, sickness and distress arising therefrom.

 

Visyon Descriptor

Visyon is a safe place you can come when you need help. We are really good at helping children and young people work out what is troubling them and what they can do about it. Whether you are confused, upset, worried, feeling hurt or angry about anything, there is somebody at Visyon who will listen and help you decide what you want to do next.

Social Impact

Visyon provides its services within the charitable objects for which it was established, these being the preservation and protection of good health and in particular good mental health of children, young people and adults, plus the advancement of education of the public in matters relating to mental health. These objects are addressed through the provision of a broad range of therapeutic activities to children, young people, their parents and families.

 

Visyon's activities are designed to achieve outcomes that are positive not only for the individual child or young person but also impact on families and the wider communities of Cheshire. The cost to society of supporting lifelong mental health challenges is significant and can be ameliorated by providing effective interventions for children and young people such as those offered by Visyon.

 

Visyon's services are free to the children, young people and families who access them. All services are paid for by grants, donations and fundraised income. The organisation accommodates the requirements of children and young people, by using community locations wherever there is a demand and where funding allows. Currently, the organisation is working in the geographic area of Cheshire East Council, with some services also available in areas of Cheshire West and Chester Council.

Public benefit

The trustees have paid due regard to guidance issued by the Charity Commission in deciding what activities the charity should undertake.

VISYON LIMITED
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
Achievements and performance
Significant activities and achievements against objectives

We continue to see an increase in demand for our services and a significant increase in the complexity of the challenges young people are presenting with, often at a younger age than we have previously witnessed.

 

In 2024 Visyon launched a new five year strategy and achieved the following progress:

 

Theme 1 - Building Resilience

This year saw strides in strengthening early intervention and evidence-based support. We successfully launched our Resilience Programme in schools, developed a five-week group offer, and trialed self-harm awareness training in professionals in collaboration with Public Health. Staff training was prioritised, with psychoeducation materials, workshops, and CPD courses rolled out. Continuous evaluation and improved safeguarding systems through our Customer database upgrades have ensured our services remain responsive and impactful.

 

Theme 2 - Leading the Way in Local Thinking Around Young People's Mental Health and Emotional Wellbeing

We deepened our community engagement through co-created initiatives with schools, families, and local organisations. Our Visyon youth led-programme helped shape resources and workshops, while wider partnerships strengthened our reach into underrepresented communities. Digital innovation was embraced with updates to our website, online delivery of parent workshops, and the development of a CYP course platform. Our training offer is expanding to include bespoke packages for professionals, and our social media presence grew through targeted campaigns.

 

Theme 3 - Sustainability

Visyon continued to embed sustainability across operations. We secured multi-year funding aligned with our five-year strategy. Internal collaboration improved through cross-team working and skill-sharing while external partnerships enhanced external service delivery and enabled skill sharing across sectors. Our commercial offer progressed with the development of accredited training courses, and volunteer recruitment was strengthened with improved induction and succession planning. Environmentally, we promoted greener practices and explored infrastructure improvements to reduce our carbon footprint.

 

 

Significant factors

Visyon aims to use as much of its financial and other resources as possible for the purpose of meeting the charities objectives. All of the programmes and activities undertaken by the charity aim to support children and young people to improve and maintain their mental health. Our work with families and public awareness campaigns assist us to achieve greater awareness and understanding by the public of issues surrounding mental health and wellbeing and how these impact on children, young people and society.

 

All our services are provided free of charge to our beneficiaries, allowing for greater access to early assistance, advice and support. Across Cheshire East we aim to offer a range of interventions, choice of venue and opening hours that improves efficacy and accessibility irrespective of the individual circumstances of the beneficiary.

 

The voluntary sector experiences increasingly challenging times with more charities competing for less funding, reporting criteria becoming increasingly complex in some areas, and hard decisions to be made regarding which particular pot of money to vie for. Each financial year starts with an element of calculated uncertainty, and often focus has to be placed on bringing in funding for the current financial year, rather than looking forward to the next two - five years, focusing attention on longer term planning and sustainability. This is the situation that Visyon has been in for a number of years, but is something that the new strategy and leadership structure plan to address over the next two years.

VISYON LIMITED
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
Fundraising practices

Visyon is very grateful to the organisations and individuals who have supported the charity during the year through donations, fundraising activities, gifts-in-kind and volunteering.

2024/25 Gift in Kind donations equated to the value of £1,591.

2024/25 Events and Corporate volunteering equated to 151 hours.

We would like to thank the following for their support during 2024/25:

Grants

Edward Gostling Foundation

The Leathersellers Foundation

Assura

The National Lottery

Cheshire Community Fund

Crewe Town Council

Trusthouse Foundation

Medicash

Awards for All

Clothworkers

Morrison's Community Space Fund

Nantwich Town Council

Congleton Inclosure Trust

Steve Morgan Foundation

Cheshire East Greener Fund

Ann Rylands Small Donations Programme

D G Lowe Trust

 

Company Support

Bespak

BNI Saltline members

Kanga Health

The Original Factory Shop

Majestical

Reubens

Howdens

Military Arms, Sandbach

Clonter Opera

Clonterbrook House

Allie Pottinger Watercolours

Al a carte at Home

Orbis Outdoor Adventures

 

Community Support

Holmes Chapel Chorus

George & Dragon, Holmes Chapel

Congleton Santa Collection

Boalloy Running Club

Davenport Methodist Church

Wilmslow Running Festival and our 2025 running team

All those that look part in Wear What You Want Day 2025

Siddington Syndicate

Reliance Medical

 

VISYON LIMITED
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -

The Academy Restaurant, Cheshire College South & West

Congleton Tangent

Rotary Club of Northwich Vale Royal

Bare Health and Viridian

St Mary's Catholic Church

All Saints Churches

Beartown Gundog Training

Kings School

West End Agri

St Lawrence Church, Biddulph

 

Individual Support

Family and friends of the late Luke Maddocks, Owen Pointon, Samantha Slater, Lily Hulme and Andrew Cooke

Mayor Rob Moreton

Firewalk 2025 team

Snowdon at Night Trekkers 2024

2024 skydive team

Our new and committed Regular Donors each making donations every month

 

We had no 'on behalf of' activities carried out. Where 'in aid of' fundraisers registered their activities with the charity they were supported with advice to ensure their fundraising activities were safe and legal to comply with fundraising regulations. Where activities are carried out by 'third parties' and promoted to our supporters, the Fundraising Team carefully select suppliers and request documentation, such as PLI risk assessments and any licenses required, as part of the process.

 

No complaints were made to Visyon following fundraising activities. We request feedback after our events and there is opportunity for the general public to report concerns on our website at any time.

 

Ensured all individuals carrying out the activities are aware of their obligations to all members of the public, and where the activity is organised by a third party, ensured the third party has a strong reputation at supporting both the participants and the wider public whilst these events are taking place.

Investment performance

Investment Powers

The Trust Deed authorises the Trustees to make and hold investments using the general funds of the charity but no such investments are currently held.

Financial review

Financial Review and Results for the Year

The total income for the year ending 31 March 2025 was £993,601 (2024 - £750,570), the total expenditure was £761,567 (2024 - £840,929) and the net result for the year was £232,034 (2024 - £-90,359). The net asset position at the year end was £600,947 (2024 - £368,913), of which £268,344 (2024 - £109,191) is unrestricted and £102,603 (2024 - £259,722) is restricted and £230,000 is an endowment fund.

The main income for the year came from donations, grants and charitable activities as per notes 3,4 and 5 of the accounts which enables the charity to achieve their main objectives as detailed in the Trustee Report.

Reserves policy

The reserves are held in a low-risk account, with immediate access, attracting the best rates from the "High Street Institutions". Reserves are built up from balances of funds (restricted and/or unrestricted). The level at which the reserve fund is to be maintained is agreed between Visyon management and Trustees during annual budgeting based on a number of defined factors including an assessment of known risks. It may also include items of known but currently unquantifiable risk. The level of reserve fund should not normally exceed that required for three months operating.

VISYON LIMITED
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
Investment policy

Investment Policy

All amounts in the current account over £500 are transferred daily to an interest-bearing savings account. All investments by the charity will be in ethically acceptable funds to be agreed by the Board.

Grant-making Policy

Under normal circumstances, the charity does not make grants. There may be small grants made from specific projects for supporting clients. The funding body concerned will specify the conditions of the grant.

Structure, governance and management

The charity is a company limited by guarantee. The charity is controlled by its governing document and constitutes a limited company, limited by guarantee, as defined by the Companies Act 2006.

 

It is governed by the Memorandum and Articles of Association dated 5 October 2004 and amended on 25 March 2010. Visyon is registered with the Charity Commission and Companies House. Anyone over the age of 18 years can become a member of the charity. At 31 March 2025 there were 39 members.

 

The administration is carried out by the directors who together are known as the Board of Trustees. The Board of Trustees has delegated the day-to-day running of the organisation to the Chief Executive Office (Theresa Pass), who reports into the Board on a quarterly cycle.

The trustees, who are also the directors for the purpose of company law, and who served during the year and up to the date of signature of the financial statements were:

Mr A Brabban-Brown
Ms H Butters
Mr J G Clay
Mr A J Dean
Ms A Jagpal
(Resigned 16 September 2024)
Mr D Parkinson
(Resigned 16 September 2024)
Mr B K Brennan
Miss S A Conlon
Miss Lisa Cormack
Dr S Ali
(Appointed 16 September 2024 and resigned 30 April 2025)
Recruitment and appointment of trustees

None of the trustees has any beneficial interest in the company. All of the trustees are members of the company and guarantee to contribute £10 in the event of a winding up.

 

VISYON LIMITED
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
Organisational structure

Role of the Board of Trustees

The Board of Trustees is the governing body of the charity. The Board's duties are to:

- Take ultimate responsibility that the charity is run properly

- Ensure compliance - with the law & charitable objects

- Act with integrity

- Ensure that the charity is and stays solvent

- Use charity funds reasonably

- Avoid undue risk

- Ensure the charity is well run and efficient

- Consider getting external advice when needed, particularly if the Board/Trustees are in breach of duties

 

Sub-Group Structure

Three sub-groups have been appointed with delegated responsibility for scrutiny in three areas:

- Financial Sustainability

- Internal Governance

- Service Effectiveness

Each group is chaired by a Trustee and is attended by a further Trustee, the CEO and relevant members of the management team.

 

Structure of Board of Trustees

Board meetings are held quarterly.

 

Sub-groups meet on a monthly/bi-monthly basis and have delegated responsibilities as outlined in the sub-group Terms of Reference.

 

Attendance of trustees at meetings of the Board

Trustees are required to attend formal meetings regularly and not to miss more than three meetings in succession. During 2024/25 the Trustees attendance was as follows:

 

Trustee

Date of Meetings

 

20.05.2024

19.08.2024

25.11.2024

24.02.2025

Andrew Brabban-Brown

Yes

Yes

Yes

Yes

Adrian Dean

Yes

Yes

No

Yes

Avarni Jagpal

Yes

No

N/A

N/A

David Parkinson

Yes

Yes

N/A

N/A

Jonathan Clay

Yes

Yes

No

Yes

Helen Butters

Yes

No

No

Yes

Lisa Cormack

Yes

Yes

Yes

Yes

Barry Brennan

Yes

No

Yes

Yes

Sharon Conlon

No

Yes

No

Yes

Sidra Ali

Yes

No

No

No

 

 

President

The Board appointed Brian Davey as the new president of Visyon Limited on 14th September 2020, following the untimely death of Visyon's President, our founder, Elizabeth Pugh. in January 2020. Brian has been involved with Visyon from the beginning and previously served as Chair of the Board.

 

VISYON LIMITED
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
Induction and training of trustees

Recruitment, selection and training of the Board of Trustees

The Trustees are elected by the members, the number being decided at the Annual General Meeting. The Trustees have the power to co-opt up to 7 further Trustees. When co-opting Trustees, the Board has regard to the requirement for any specialist skills. Trustee application and induction processes have been established, through which training requirements are identified and addressed. In addition, training opportunities are taken up when offered by third parties.

 

The balance of Trustees' skills and experience has been reviewed on an ongoing basis during 2024-2025 and the Board is satisfied that it has an optimum broad range of skills. Trustees have experience that covers the following areas:

- Clinical expertise

- Child & adolescent mental health

- Healthcare management

- Business management

- Voluntary sector fundraising

- Health & Safety consultancy

- Finance

- Law

- Education

- Risk management

- Safeguarding

Other matters

Risk Management

The organisation has Strategic and Operational Risk Registers, a Business Continuity Plan and a Risk Management Policy. This ensures the following:

 

- Constant monitoring of the financial position and cash flow to ensure that the charity remains solvent.

- Health and safety monitoring. This is carried out by the CEO and Health and Safety Officer, in conjunction with a nominated Trustee with health and safety expertise.

- Risk assessment of new and ongoing activities, including new locations for project activities, with a view to the safeguarding of staff, volunteers and clients.

- Management of the liabilities and reserves policies which are included in the charity's financial controls documentation.

- Other specific areas of risk as may be identified by the Board.

 

Risks that have been mitigated this year have included:

- Impact of inappropriate referrals

- Ensuring financial procedures remain relevant and robust

- Ensuring safe and appropriate premises in Crewe

- Continuity of contract with Cheshire East

Staffing & Volunteers

Visyon is able to offer the level of service that it does due to the dedication and professionalism of its staff and volunteer team. At the end of March 2025, Visyon had 29 members of staff, 5 of which were employed on a full-time basis, with the other 20 working in part-time roles. Visyon also had 5 placement counsellors and one volunteer counsellor. Visyon has a team of volunteers who provide invaluable contributions to the work of the charity by carrying out a range of roles including trustees, therapists, administrators, fundraisers, and a handyman.

 

Declaration of interests

Trustees are required to declare interests that are relevant and material and declarations are requested at each meeting. A record is maintained of all relevant and material interests by the Company Secretary and this record is available on request. Staff are also required to inform the organisation where an outside commitment, e.g. membership of a school governing body, may potentially give rise to a conflict of interest.

 

 

 

VISYON LIMITED
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
Auditor

In accordance with the company's articles, a resolution proposing that Hammond McNulty LLP be reappointed as auditor of the company will be put at a General Meeting.

Administrative Information

Charity name: Visyon Limited

Working title: Visyon

Registered charity number: 1107951

Registered company number: 5250758

Company registered in England and Wales

Registered Company and operational address: Fellowship House, Park Road, Congleton, Cheshire. CW12 1DP

Board of Trustees

The following people served as Trustees during this year:

Andrew Brabban-Brown

Adrian Dean

Helen Butters

Jonathan Clay

Avarni Jagpal

David Parkinson

Barry Brennan

Sharon Conlon

Lisa Cormack

Sidra Ali

The Directors of the charitable company are Trustees for the purpose of charity law and are known collectively as the Board of Trustees

Company Secretary - Theresa Pass

Chief Executive Officer - Theresa Pass

Auditors - Hammond McNulty, Bank House, Market Square, Congleton, Cheshire. CW12 1ET

Bankers - NatWest Bank Plc, 46 High Street, Congleton, Cheshire CW12 1BE

 

Disclosure of information to auditor

Each of the trustees has confirmed that there is no information of which they are aware which is relevant to the audit, but of which the auditor is unaware. They have further confirmed that they have taken appropriate steps to identify such relevant information and to establish that the auditor is aware of such information.

The Trustees report was approved by the Board of Trustees.

Mr A Brabban-Brown
24 September 2025
VISYON LIMITED
STATEMENT OF TRUSTEES RESPONSIBILITIES  
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -

The trustees, who are also the directors of Visyon Limited for the purpose of company law, are responsible for preparing the Trustees Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

 

Company Law requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that year.

 

In preparing these financial statements, the trustees are required to:

 

- select suitable accounting policies and then apply them consistently;

 

- observe the methods and principles in the Charities SORP;

 

- make judgements and estimates that are reasonable and prudent;

 

- state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

 

- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in operation.

 

The trustees are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

VISYON LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF VISYON LIMITED
- 11 -

Opinion

We have audited the financial statements of Visyon Limited (the ‘charity’) for the year ended 31 March 2025 which comprise the statement of financial activities, the summary income and expenditure account, the balance sheet, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion, the financial statements:

-

give a true and fair view of the state of the charitable company's affairs as at 31 March 2025 and of its incoming resources and application of resources, including its income and expenditure, for the year then ended;

-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-

have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the Trustees use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charity’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The trustees are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

-

the information given in the Trustees report for the financial year for which the financial statements are prepared, which includes the directors' report prepared for the purposes of company law, is consistent with the financial statements; and

-

the directors' report included within the Trustees report has been prepared in accordance with applicable legal requirements.

VISYON LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF VISYON LIMITED
- 12 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the charity and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report included within the Trustees report.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

-

adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

-

the financial statements are not in agreement with the accounting records and returns; or

-

certain disclosures of trustees' remuneration specified by law are not made; or

-

we have not received all the information and explanations we require for our audit; or

-

the trustees were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the Trustees report and from the requirement to prepare a strategic report.

Responsibilities of trustees

As explained more fully in the statement of Trustees responsibilities, the trustees, who are also the directors of the charity for the purpose of company law, are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the trustees are responsible for assessing the charity’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so.

VISYON LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF VISYON LIMITED
- 13 -
Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

 

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

We obtained an understanding of laws and regulations that affect the company, focusing on those that had a direct effect on the financial statements or that had a fundamental effect on its operations. Key laws and regulations that we identified included the UK Companies Act, tax legislation, and employment legislation.

 

We enquired of the directors, reviewed correspondence with HMRC and reviewed legal fees for evidence of non-compliance with relevant laws and regulations. We also reviewed controls the directors have in place to ensure compliance.

 

We gained an understanding of the controls that the directors have in place to prevent and detect fraud. We enquired of the directors about any incidences of fraud that had taken place during the accounting period.

 

The risk of fraud and non-compliance with laws and regulations and fraud was discussed within the audit team and tests were planned and performed to address these risks. We identified the potential for fraud in the following areas:

related party transactions, revenue recognition and management override.

 

We reviewed financial statements disclosures and tested to supporting documentation to assess compliance with relevant laws and regulations discussed above.

 

We enquired of the directors about actual and potential litigation and claims.

 

We performed analytical procedures at the planning stage to identify any unusual or unexpected relationships that might indicate risks of material misstatement due to fraud.

 

In addressing the risk of fraud due to management override of internal controls we tested the appropriateness of journal entries and assessed whether the judgements made in making accounting estimates were indicative of a potential bias.

 

Due to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing fraud or non-compliance laws and regulations and cannot be expected to detect all fraud and non-compliance with laws and regulations.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

 

This report is made solely to the charitable company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and the charitable company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

VISYON LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF VISYON LIMITED
- 14 -
Marie Ann Shenton FCCA (Senior Statutory Auditor)
For and on behalf of Hammond McNulty LLP, Statutory Auditor
Chartered Certified Accountants
Bank House
Market Square
Congleton
Cheshire
CW12 1ET
United Kingdom
25 September 2025
VISYON LIMITED
STATEMENT OF FINANCIAL ACTIVITIES
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
Unrestricted
Restricted
Endowment
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
funds
2025
2025
2025
2025
2024
2024
2024
Notes
£
£
£
£
£
£
£
Income from:
Donations and legacies
3
85,063
28,479
230,000
343,542
132,281
-
132,281
Charitable activities
4
26,785
609,373
-
636,158
26,250
586,373
612,623
Other trading activities
5
3,656
-
-
3,656
12
-
12
Investments
6
10,245
-
-
10,245
5,654
-
5,654
Total income and endowments
125,749
637,852
230,000
993,601
164,197
586,373
750,570
Expenditure on:
Raising funds
7
2,625
-
-
2,625
-
-
-
Charitable activities
8
212,691
546,251
-
758,942
255,130
585,799
840,929
Total expenditure
215,316
546,251
-
761,567
255,130
585,799
840,929
Net income/(expenditure)
(89,567)
91,601
230,000
232,034
(90,933)
574
(90,359)
Transfers between funds
248,720
(248,720)
-
-
26,287
(26,287)
-
Net movement in funds
10
159,153
(157,119)
230,000
232,034
(64,646)
(25,713)
(90,359)
Reconciliation of funds:
Fund balances at 1 April 2024
109,191
259,722
-
368,913
173,837
285,435
459,272
Fund balances at 31 March 2025
268,344
102,603
230,000
600,947
109,191
259,722
368,913

The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.

VISYON LIMITED
SUMMARY INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
All income funds
2025
2024
£
£
Gross income
763,601
750,570
Total expenditure from income funds
761,567
840,929
Net income/(expenditure) for the year
2,034
(90,359)
VISYON LIMITED
BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 17 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
14
16,567
16,005
Current assets
Debtors
15
30,713
18,847
Cash at bank and in hand
652,604
401,148
683,317
419,995
Creditors: amounts falling due within one year
16
(98,937)
(67,087)
Net current assets
584,380
352,908
Total assets less current liabilities
600,947
368,913
The funds of the charity
Endowment funds
19
230,000
-
Restricted income funds
20
102,603
259,722
Unrestricted funds
21
268,344
109,191
600,947
368,913
The financial statements were approved by the trustees on 24 September 2025
Mr A Brabban-Brown
Company registration number 05250758 (England and Wales)
VISYON LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 18 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
25
246,021
(101,842)
Investing activities
Purchase of tangible fixed assets
(4,810)
(1,686)
Investment income received
10,245
5,654
Net cash generated from investing activities
5,435
3,968
Net cash used in financing activities
-
-
Net increase/(decrease) in cash and cash equivalents
251,456
(97,874)
Cash and cash equivalents at beginning of year
401,148
499,022
Cash and cash equivalents at end of year
652,604
401,148
VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 19 -
1
Accounting policies
Charity information

Visyon Limited is a private company limited by guarantee incorporated in England and Wales. The registered office is Fellowship House, Park Road, Congleton, Cheshire, CW12 1DP, England.

1.1
Accounting convention

The financial statements have been prepared in accordance with the charity's governing document, the Companies Act 2006, FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Charities SORP "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)". The charity is a Public Benefit Entity as defined by FRS 102.

The financial statements are prepared in sterling, which is the functional currency of the charity. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the trustees continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Charitable funds

Unrestricted funds are available for use at the discretion of the trustees in furtherance of their charitable objectives.

Restricted funds are subject to specific conditions by donors or grantors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.

1.4
Income

Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.

 

Income is only deferred when:

 

- The donor specifies that the grant or donation must only be used in future accounting period; or

- the donor has imposed conditions which must be met before the charity has unconditional entitlement.

 

Investment income is recognised on a receivable basis.

 

Income from charitable activities, which includes income received under contract or where entitlement to grant funding is subject to specific performance conditions, is recognised as earned (as the related goods or services provided). Grant income included in this category provides funding to support performance activities and is recognised where there is entitlement, receipt is probable and the amount can be measured with sufficient reliability.

 

 

Cash donations are recognised on receipt. Other donations are recognised once the charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.

Legacies are recognised on receipt or otherwise if the charity has been notified of an impending distribution, the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a contingent asset.
VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
1.5
Expenditure

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement, and the amount of the obligation can be measured reliably.

 

All expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all costs related to the category. Expenditure is recognised where there is a legal or constructive obligation to make payments to third parties, it is probable that the settlement will be required and the amount of the obligation can be measured reliably. It is categorised under the following headings:

 

- Costs of raising funds are those costs incurred in attracting voluntary income, and those incurred in trading activities that raise funds

- Expenditure on charitable activities consists of resources expended on all of its charitable work in order for it to meet its charitable objectives, which includes all costs relating to providing services to children, young people, and their families.

- Other expenditure represents those items not falling into the categories above.

 

Support costs allocation

Support costs are those that assist the work of the charity but do not directly represent charitable activities and include office costs, governance costs, and administrative payroll costs. They are incurred directly in support of expenditure on the objects of the charity and include project management carried out at Headquarters. Where support costs cannot be directly attributed to particular headings they have been allocated to cost of raising funds and expenditure on charitable activities on a basis consistent with use of the resources.

 

Fund-raising costs are those incurred in seeking voluntary contributions and do not include the costs of disseminating information in support of the charitable activities.

1.6
Tangible fixed assets

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:

Leasehold land and buildings
10% reducing balance
Plant and equipment
25% reducing balance
Fixtures and fittings
25% reducing balance
Computers
33% 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 recognised in the statement of financial activities.

1.7
Impairment of fixed assets

At each reporting end date, the charity 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).

1.8
Cash and cash equivalents

Cash and cash equivalents 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.

VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 21 -
1.9
Financial instruments

The charity 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 charity's balance sheet when the charity 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

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.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans 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 operations 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the charity’s contractual obligations expire or are discharged or cancelled.

1.10
Employee benefits

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the charity is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Judgements and Estimation Uncertainty

In the application of the charity’s accounting policies, the trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
3
Income from donations and legacies
Unrestricted
Restricted
Endowment
Total
Unrestricted
Restricted
Endowment
Total
funds
funds
funds
funds
funds
funds
2025
2025
2025
2025
2024
2024
2024
2024
£
£
£
£
£
£
£
£
Donations and gifts
83,005
-
-
83,005
75,113
-
-
75,113
Deed of gift
-
-
230,000
230,000
-
-
-
-
Grants
-
28,479
-
28,479
55,000
-
-
55,000
Membership fees
2,058
-
-
2,058
2,168
-
-
2,168
85,063
28,479
230,000
343,542
132,281
-
-
132,281
Deed of gift
The Edward Gostling Fund
-
-
230,000
230,000
-
-
-
-
-
-
230,000
230,000
-
-
-
-
Grants
Garfield Weston Foundation
-
-
-
-
30,000
-
-
30,000
The Edward Gostling Foundation
-
-
-
-
25,000
-
-
25,000
Congleton Inclosure trust
-
25,000
-
25,000
-
-
-
-
Healthy Neighbourhood
-
3,479
-
3,479
-
-
-
-
-
28,479
-
28,479
55,000
-
-
55,000
VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
4
Income from charitable activities
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
£
£
£
£
£
£
Schools
Emotional health and wellbeing
-
19,966
19,966
-
45,323
45,323
NHS
Emotional health and wellbeing
-
164,140
164,140
-
377,704
377,704
Cheshire East
Emotional health and wellbeing
-
259,169
259,169
-
-
-
The National Lottery
Emotional health and wellbeing
-
83,124
83,124
-
101,989
101,989
Cheshire Community Foundation - Crewe Fund
Emotional health and wellbeing
-
34,007
34,007
-
33,557
33,557
Other
Emotional health and wellbeing
26,450
48,967
75,417
26,250
27,800
54,050
Charitable rental income
335
-
335
-
-
-
26,785
609,373
636,158
26,250
586,373
612,623
5
Income from other trading activities
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Fundraising events
3,350
-
Other income
306
12
Other trading activities
3,656
12
VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
6
Income from investments
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Interest receivable
10,245
5,654
7
Expenditure on raising funds
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Fundraising and publicity
Other fundraising costs
2,625
-
VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 25 -
8
Expenditure on charitable activities
Schools
NHS
Cheshire East
The National Lottery
Cheshire Community Foundation - Crewe Fund
Other
Total
2025
2025
2025
2025
2025
2025
2025
£
£
£
£
£
£
£
Direct costs
Staff costs
17,632
86,745
164,094
61,089
38,785
89,159
457,504
Depreciation and impairment
-
1,224
1,488
553
87
896
4,248
Light, heat & water
-
2,209
1,337
2,780
184
1,090
7,600
Insurance
564
3,175
-
463
398
4,528
9,128
Telephone
547
933
2,053
287
148
1,329
5,297
Postage & stationery
162
293
-
247
6
1,225
1,933
Workshop facilitators
12
113
746
118
103
4
1,096
Counselling & supervision
312
2,660
2,174
620
767
316
6,849
Subcontract, recruitment & training
-
193
311
145
138
2,100
2,887
Rent & room hire
-
3,444
4,176
949
177
9,324
18,070
Subscriptions
204
540
204
316
191
23,319
24,774
Travel & residential costs
675
1,759
549
368
166
182
3,699
Repairs & Renewals
-
1,644
1,801
1,055
112
4,832
9,444
Software & related costs
441
2,707
774
3,093
436
9,658
17,109
Refreshment, cleaning & sundries
350
1,440
333
521
121
7,046
9,811
20,899
109,079
180,040
72,604
41,819
155,008
579,449
Share of support and governance costs (see note 9)
Support
3,804
23,681
15,840
6,133
833
117,758
168,049
Governance
540
936
-
3,571
182
6,215
11,444
25,243
133,696
195,880
82,308
42,834
278,981
758,942
VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
8
Expenditure on charitable activities
(Continued)
- 26 -
Analysis by fund
Unrestricted funds
-
-
-
-
-
212,691
212,691
Restricted funds
25,243
133,696
195,880
82,308
42,834
66,290
546,251
25,243
133,696
195,880
82,308
42,834
278,981
758,942
VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
Previous year:
Schools
NHS
The National Lottery
Cheshire Community Foundation - Crewe Fund
Other
Total
2024
2024
2024
2024
2024
2024
£
£
£
£
£
£
Direct costs
Staff costs
36,103
287,604
79,920
30,003
69,271
502,901
Depreciation and impairment
-
4,500
797
-
582
5,879
Light, heat & water
-
3,600
7,269
-
2,860
13,729
Insurance
-
9,000
945
-
582
10,527
Telephone
595
5,256
3,823
459
484
10,617
Postage & stationery
986
1,205
315
23
190
2,719
Workshop facilitators
-
62
316
-
51
429
Counselling & supervision
390
4,955
992
540
(372)
6,505
Subcontract, recruitment & training
-
1,175
1,122
-
3,541
5,838
Networking & PR
-
-
-
-
268
268
Rent & room hire
-
9,548
1,013
-
1,655
12,216
Subscriptions
625
1,333
492
-
3,418
5,868
Travel & residential costs
620
4,344
326
562
706
6,558
Repairs & Renewals
-
6,969
1,674
900
2,768
12,311
Software & related costs
557
4,600
1,633
34
4,149
10,973
Refreshment, cleaning & sundries
94
4,585
497
-
750
5,926
39,970
348,736
101,134
32,521
90,903
613,264
Share of support and governance costs (see note 9)
Support
5,353
27,629
46
-
184,661
217,689
Governance
-
1,500
-
-
8,476
9,976
45,323
377,865
101,180
32,521
284,040
840,929
Analysis by fund
Unrestricted funds
-
-
-
-
255,130
255,130
Restricted funds
45,323
377,865
101,180
32,521
28,910
585,799
45,323
377,865
101,180
32,521
284,040
840,929
VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 28 -
9
Support costs allocated to activities
2025
2024
£
£
Staff costs
166,546
216,488
Bank Charges
491
500
Online giving charges
1,012
701
Governance costs
11,444
9,976
179,493
227,665
Analysed between:
Schools
4,344
5,353
NHS
24,617
29,129
Cheshire East
15,840
-
The National Lottery
9,704
46
Cheshire Community Foundation - Crewe Fund
1,015
-
Other
123,973
193,137
179,493
227,665
10
Net movement in funds
2025
2024
£
£
The net movement in funds is stated after charging/(crediting):
Fees payable for the audit of the charity's financial statements
5,288
4,800
Depreciation of owned tangible fixed assets
4,248
5,879
11
Trustees

None of the trustees (or any persons connected with them) received any remuneration or benefits from the charity during the year. No trustee expenses were reimbursed in the year.

12
Employees

The average monthly number of employees during the year was:

2025
2024
Number
Number
25
42
VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
12
Employees
(Continued)
- 29 -
Employment costs
2025
2024
£
£
Wages and salaries
582,540
675,017
Social security costs
29,702
31,649
Other pension costs
11,808
12,723
624,050
719,389
There were no employees whose annual remuneration was more than £60,000.
Remuneration of key management personnel

The remuneration of key management personnel was £53,002 (2024 £52,160).

 

 

13
Taxation

The charity is exempt from taxation on its activities because all its income is applied for charitable purposes.

14
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
Cost
At 1 April 2024
59,627
5,054
1,417
25,818
91,916
Additions
-
-
-
4,810
4,810
Disposals
-
-
-
(2,798)
(2,798)
At 31 March 2025
59,627
5,054
1,417
27,830
93,928
Depreciation and impairment
At 1 April 2024
55,397
2,515
1,177
16,822
75,911
Depreciation charged in the year
423
634
60
3,131
4,248
Eliminated in respect of disposals
-
-
-
(2,798)
(2,798)
At 31 March 2025
55,820
3,149
1,237
17,155
77,361
Carrying amount
At 31 March 2025
3,807
1,905
180
10,675
16,567
At 31 March 2024
4,230
2,539
240
8,996
16,005
VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 30 -
15
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
22,123
1,083
Other debtors
-
12,206
Prepayments and accrued income
8,590
5,558
30,713
18,847
16
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Deferred income
17
64,617
-
Payments received on account
15,222
-
Trade creditors
2,051
2,778
Other creditors
11,007
8,071
Accruals
6,040
56,238
98,937
67,087
17
Deferred income
2025
2024
£
£
Other deferred income
64,617
49,150

Deferred income is included in the financial statements as follows:

2025
2024
£
£
Deferred income is included within:
Current liabilities
64,617
49,150
Movements in the year:
Deferred income at 1 April 2024
49,150
58,917
Resources deferred in the year
64,617
49,150
Deferred income at 31 March 2025
64,617
49,150
18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
11,808
12,723

The charity operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the charity in an independently administered fund.

VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 31 -
19
Endowment funds

Income arising on the endowment funds can be used in accordance with the objects of the charity and is included as unrestricted income.

At 1 April 2024
Incoming resources
At 31 March 2025
£
£
£
Expendable endowments
-
230,000
230,000

The endowment fund included in the accounts is from The Edward Gostling Fund.

20
Restricted funds

The restricted funds of the charity comprise the unexpended balances of donations, grants and other income held on trust subject to specific conditions by donors as to how they may be used.

 

The transfer between the restricted and unrestricted fund is due to the completion of restricted fund projects in the year. £250,000 has also been reclassified from restricted funds to a designated fund to cover operating costs.

 

At 1 April 2024
Incoming resources
Resources expended
Transfers
At 31 March 2025
£
£
£
£
£
Assura
-
15,589
(17,245)
1,656
-
CCF
-
34,007
(33,284)
-
723
NHS
-
164,140
(133,698)
-
30,442
National Lottery
-
69,857
(69,825)
(32)
-
Schools
-
19,965
(21,875)
1,910
-
Trusthouse
-
15,383
(14,228)
-
1,155
Operating costs
250,000
-
-
(250,000)
-
Fixed Assets
9,722
-
-
(2,254)
7,468
Awards for All
-
13,268
(12,483)
-
785
CCF Fund it Forward
-
11,750
(9,549)
-
2,201
Cheshire East HYM
-
260,363
(215,229)
-
45,134
Clothworkers
-
5,052
(5,052)
-
-
Healthy Neighbourhoods
-
3,478
(3,368)
-
110
Congleton Inclosure Trust
-
25,000
(10,415)
-
14,585
259,722
637,852
(546,251)
(248,720)
102,603
VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
20
Restricted funds
(Continued)
- 32 -
Previous year:
At 1 April 2023
Incoming resources
Resources expended
Transfers
At 31 March 2024
£
£
£
£
£
Assura
-
25,000
(26,110)
1,110
-
CCF
-
33,557
(32,521)
(1,036)
-
NHS
-
377,704
(377,865)
161
-
National Lottery
22,470
101,989
(101,180)
(23,279)
-
Schools
-
45,323
(45,323)
-
-
Trusthouse
-
2,800
(2,800)
-
-
Operating costs
250,000
-
-
-
250,000
Fixed Assets
12,965
-
-
(3,243)
9,722
285,435
586,373
(585,799)
(26,287)
259,722
21
Unrestricted funds

The unrestricted funds of the charity comprise the unexpended balances of donations and grants which are not subject to specific conditions by donors and grantors as to how they may be used. These include designated funds which have been set aside out of unrestricted funds by the trustees for specific purposes. £250,000 has been reclassified from restricted funds to a designated fund to cover operating costs.

At 1 April 2024
Incoming resources
Resources expended
Transfers
At 31 March 2025
£
£
£
£
£
Unrestricted funds
109,191
99,499
(204,956)
(1,280)
2,454
The Leathersellers
-
26,250
(10,360)
-
15,890
Designated fund - operating costs
-
-
-
250,000
250,000
109,191
125,749
(215,316)
248,720
268,344
Previous year:
At 1 April 2023
Incoming resources
Resources expended
Transfers
At 31 March 2024
£
£
£
£
£
General funds
173,837
164,197
(255,130)
26,287
109,191
VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 33 -
22
Analysis of net assets between funds
Unrestricted
Restricted
Endowment
Total
funds
funds
funds
2025
2025
2025
2025
£
£
£
£
At 31 March 2025:
Tangible assets
9,099
7,468
-
16,567
Current assets/(liabilities)
259,245
95,135
230,000
584,380
268,344
102,603
230,000
600,947
Unrestricted
Restricted
Endowment
Total
funds
funds
funds
2024
2024
2024
2024
£
£
£
£
At 31 March 2024:
Tangible assets
6,283
9,722
-
16,005
Current assets/(liabilities)
102,908
250,000
-
352,908
109,191
259,722
-
368,913
23
Operating lease commitments
Lessee

At the reporting end date the charity had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within one year
18,301
17,401
Between two and five years
30,303
48,604
48,604
66,005
24
Related party transactions
Transactions with related parties

During the year the charity had no related parties transactions.

 

 

VISYON LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 34 -
25
Cash generated from operations
2025
2024
£
£
Surplus/(deficit) for the year
232,034
(90,359)
Adjustments for:
Investment income recognised in statement of financial activities
(10,245)
(5,654)
Depreciation and impairment of tangible fixed assets
4,248
5,879
Movements in working capital:
(Increase)/decrease in debtors
(11,866)
17,605
(Decrease) in creditors
16,383
(19,548)
(Decrease) in deferred income
15,467
(9,767)
Cash absorbed by operations
246,021
(101,844)
26
Analysis of changes in net funds

The charity had no material debt during the year.

2025-03-312024-04-01falsefalseCCH SoftwareiXBRL Review & Tag 2025.2052507582024-04-012025-03-3105250758bus:Director12024-04-012025-03-3105250758bus:Director22024-04-012025-03-3105250758bus:Director32024-04-012025-03-3105250758bus:Director42024-04-012025-03-3105250758bus:Director72024-04-012025-03-3105250758bus:Director82024-04-012025-03-3105250758bus:Director92024-04-012025-03-3105250758bus:CompanySecretary12024-04-012025-03-3105250758bus:Director52024-04-012025-03-3105250758bus:Director62024-04-012025-03-3105250758bus:Director102024-04-012025-03-31052507582025-03-31052507582024-03-31052507582023-04-012024-03-3105250758bus:FRS1022024-04-012025-03-3105250758bus:Audited2024-04-012025-03-3105250758bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP