|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Page |
|
|
Trustees' annual report (incorporating the director's report) |
1 |
|
Independent examiner's report to the trustees |
6 |
|
Statement of financial activities (including income and expenditure account) |
8 |
|
Statement of financial position |
9 |
|
Statement of cash flows |
10 |
|
Notes to the financial statements |
11 |
|
|
|
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 |
17 Queen Street |
|
office |
Worksop |
|
Nottinghamshire |
|
|
S80 2AN |
|
|
England |
|
|
|
||
|
|
||
|
|
||
|
Independent examiner |
|
|
Williams Knowles & Co |
|
|
Lloyd Chambers |
|
|
139 Carlton Road |
|
|
Worksop |
|
|
S81 7AD |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Examiner's Report to the Trustees of
|
|
|
|
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 |
|
– |
|
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Costs of raising donations and legacies |
8 |
15 |
– |
15 |
260 |
|
|
Expenditure on charitable activities |
9,10 |
|
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
|||
|
Total expenditure |
|
|
|
|
||
|
--------- |
--------- |
--------- |
--------- |
|||
|
--------- |
--------- |
--------- |
--------- |
|
|
Net (expenditure)/income and net movement in funds |
|
(
|
(
|
|
|
--------- |
--------- |
--------- |
--------- |
|
|
Total funds brought forward |
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
|
|
Total funds carried forward |
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Position |
|
2024 |
2023 |
|
|
Note |
£ |
£ |
|
Tangible fixed assets |
15 |
|
|
|
Debtors |
16 |
|
|
|
Cash at bank and in hand |
|
|
|
|
--------- |
--------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
17 |
|
|
|
--------- |
--------- |
||
|
Net current assets |
|
|
|
|
--------- |
--------- |
||
|
Total assets less current liabilities |
|
|
|
|
--------- |
--------- |
||
|
Net assets |
|
|
|
|
--------- |
--------- |
||
|
Restricted funds |
|
|
|
|
Unrestricted funds |
|
|
|
|
--------- |
--------- |
||
|
Total charity funds |
18 |
|
|
|
--------- |
--------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Net (expenditure)/income |
(23,580) |
13,615 |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Other interest receivable and similar income |
(
|
(
|
|
Accrued expenses |
|
|
|
Changes in: |
||
|
Trade and other debtors |
(
|
|
|
Trade and other creditors |
|
|
|
-------- |
-------- |
|
|
Cash generated from operations |
|
|
|
Interest received |
|
|
|
------- |
-------- |
|
|
Net cash from operating activities |
|
|
|
------- |
-------- |
|
|
Purchase of tangible assets |
(
|
– |
|
------- |
-------- |
|
|
Net cash used in investing activities |
(
|
– |
|
------- |
-------- |
|
|
Net increase in cash and cash equivalents |
|
|
|
Cash and cash equivalents at beginning of year |
366,468 |
318,441 |
|
--------- |
--------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Freehold property |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Rotary |
– |
750 |
750 |
|
|
Nottinghamshire County Council |
– |
– |
– |
|
|
Manton Wood |
– |
– |
– |
|
|
Screwfix |
– |
– |
– |
|
|
Donations and fundraising |
5,398 |
– |
5,398 |
|
|
National Lottery Community Fund |
– |
84,104 |
84,104 |
|
|
Leathersellers |
– |
10,000 |
10,000 |
|
|
------- |
-------- |
--------- |
||
|
|
|
|
||
|
------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
||
|
Rotary |
– |
1,815 |
1,815 |
|
|
Nottinghamshire County Council |
– |
300 |
300 |
|
|
Manton Wood |
– |
300 |
300 |
|
|
Screwfix |
– |
5,000 |
5,000 |
|
|
Donations and fundraising |
4,961 |
– |
4,961 |
|
|
National Lottery Community Fund |
– |
166,604 |
166,604 |
|
|
Leathersellers |
– |
10,000 |
10,000 |
|
|
------- |
--------- |
--------- |
||
|
|
|
|
||
|
------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Severe Weather Emergency Protocol |
– |
48,690 |
48,690 |
|
|
Deposits |
– |
70 |
70 |
|
|
Rental income housing benefit |
341,135 |
– |
341,135 |
|
|
Rental income service charges |
36,483 |
– |
36,483 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
||
|
Severe Weather Emergency Protocol |
– |
42,993 |
42,993 |
|
|
Deposits |
– |
140 |
140 |
|
|
Rental income housing benefit |
344,582 |
– |
344,582 |
|
|
Rental income service charges |
24,967 |
– |
24,967 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
|
|
|
|
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Costs of raising donations and legacies |
15 |
15 |
260 |
260 |
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Accommodation and assistance |
336,134 |
213,616 |
549,750 |
|
|
Support costs |
4,685 |
– |
4,685 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
||
|
Accommodation and assistance |
392,490 |
193,483 |
585,973 |
|
|
Support costs |
3,249 |
– |
3,249 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2024 |
Total fund 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Accommodation and assistance |
549,750 |
– |
549,750 |
585,973 |
|
|
Governance costs |
– |
4,685 |
4,685 |
3,249 |
|
|
--------- |
------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
------- |
--------- |
--------- |
||
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
25,498 |
24,721 |
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
1,750 |
1,625 |
|
Other financial services |
2,935 |
1,624 |
|
------- |
------- |
|
|
|
|
|
|
------- |
------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
Number of staff - Charitable activities |
12 |
13 |
|
---- |
---- |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
£60,000 to £69,999 |
– |
1 |
|
£70,000 to £79,999 |
1 |
– |
|
---- |
---- |
|
|
1 |
1 |
|
|
---- |
---- |
|
|
Freehold property |
Fixtures and fittings |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 January 2024 |
|
|
|
|
Additions |
– |
|
|
|
--------- |
-------- |
--------- |
|
|
At 31 December 2024 |
|
|
|
|
--------- |
-------- |
--------- |
|
|
Depreciation |
|||
|
At 1 January 2024 |
|
|
|
|
Charge for the year |
|
|
|
|
--------- |
-------- |
--------- |
|
|
At 31 December 2024 |
|
|
|
|
--------- |
-------- |
--------- |
|
|
Carrying amount |
|||
|
At 31 December 2024 |
|
|
|
|
--------- |
-------- |
--------- |
|
|
At 31 December 2023 |
|
|
|
|
--------- |
-------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
– |
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
At 1 January 2024 |
Income |
Expenditure |
At 31 December 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
868,449 |
387,256 |
(340,834) |
914,871 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 January 2023 |
Income |
Expenditure |
At 31 December 2023 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
888,503 |
375,945 |
(395,999) |
868,449 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 January 2024 |
Income |
Expenditure |
At 31 December 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
National Lottery Community Fund |
85,103 |
84,104 |
(169,207) |
– |
|
Rotary |
1,098 |
750 |
(1,567) |
281 |
|
Severe Weather Emergency Protocol |
39,493 |
48,690 |
(39,493) |
48,690 |
|
Manton Wood |
159 |
– |
(159) |
– |
|
Screwfix |
2,980 |
– |
(2,980) |
– |
|
Client Deposits |
140 |
70 |
(210) |
– |
|
Leathersellers |
– |
10,000 |
– |
10,000 |
|
Nottinghamshire County Council |
– |
– |
– |
– |
|
Funerals |
– |
– |
– |
– |
|
--------- |
--------- |
--------- |
-------- |
|
|
128,973 |
143,614 |
(213,616) |
58,971 |
|
|
--------- |
--------- |
--------- |
-------- |
|
|
At 1 January 2023 |
Income |
Expenditure |
At 31 December 2023 |
|
|
£ |
£ |
£ |
£ |
|
|
National Lottery Community Fund |
82,501 |
166,604 |
(164,002) |
85,103 |
|
Rotary |
437 |
1,815 |
(1,154) |
1,098 |
|
Severe Weather Emergency Protocol |
– |
42,993 |
(3,500) |
39,493 |
|
Manton Wood |
– |
300 |
(141) |
159 |
|
Screwfix |
– |
5,000 |
(2,020) |
2,980 |
|
Client Deposits |
– |
140 |
– |
140 |
|
Leathersellers |
– |
10,000 |
(10,000) |
– |
|
Nottinghamshire County Council |
12,046 |
300 |
(12,346) |
– |
|
Funerals |
320 |
– |
(320) |
– |
|
-------- |
--------- |
--------- |
--------- |
|
|
95,304 |
227,152 |
(193,483) |
128,973 |
|
|
-------- |
--------- |
--------- |
--------- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
607,720 |
– |
607,720 |
|
|
Current assets |
345,198 |
58,971 |
404,169 |
|
|
Creditors less than 1 year |
(38,047) |
– |
(38,047) |
|
|
--------- |
-------- |
--------- |
||
|
Net assets |
914,871 |
58,971 |
973,842 |
|
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
632,569 |
– |
632,569 |
|
|
Current assets |
264,976 |
128,973 |
393,949 |
|
|
Creditors less than 1 year |
(29,096) |
– |
(29,096) |
|
|
--------- |
--------- |
--------- |
||
|
Net assets |
868,449 |
128,973 |
997,422 |
|
|
--------- |
--------- |
--------- |
||
|
At 1 Jan 2024 |
Cash flows |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
6,814 |
|
|
--------- |
------- |
--------- |
|