|
|
|
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 |
4 |
|
Statement of financial activities (including income and expenditure account) |
5 |
|
Statement of financial position |
6 |
|
Statement of cash flows |
7 |
|
Notes to the financial statements |
8 |
|
|
|
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 |
7 Tartan House |
|
office |
Dee Street |
|
London |
|
|
E14 0PF |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Independent examiner |
|
|
6 Hall Square |
|
|
DENBIGH |
|
|
Denbighshire |
|
|
LL16 3NU |
|
|
|
|
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) |
|
2025 |
2024 |
|||
|
Unrestricted funds |
Restricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
£ |
|
Donations and legacies |
5 |
|
|
|
|
|
Charitable activities |
6 |
|
– |
|
|
|
Investment income |
7 |
|
– |
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Expenditure on charitable activities |
8 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Total expenditure |
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
--------- |
-------- |
--------- |
--------- |
|
|
Net income/(expenditure) and net movement in funds |
|
(
|
|
(
|
|
--------- |
-------- |
--------- |
--------- |
|
|
Total funds brought forward |
|
|
|
|
|
--------- |
--------- |
------------ |
------------ |
|
|
Total funds carried forward |
|
|
|
|
|
--------- |
--------- |
------------ |
------------ |
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Tangible fixed assets |
14 |
|
|
|
Debtors |
15 |
|
|
|
Cash at bank and in hand |
|
|
|
|
--------- |
------------ |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
16 |
|
|
|
--------- |
------------ |
||
|
Net current assets |
|
|
|
|
------------ |
------------ |
||
|
Total assets less current liabilities |
|
|
|
|
------------ |
------------ |
||
|
Net assets |
|
|
|
|
------------ |
------------ |
||
|
Restricted funds |
|
|
|
|
Unrestricted funds |
|
|
|
|
------------ |
------------ |
||
|
Total charity funds |
19 |
|
|
|
------------ |
------------ |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net income/(expenditure) |
70,181 |
(5,717) |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Other interest receivable and similar income |
(
|
(
|
|
Accrued income |
(
|
(
|
|
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 (decrease)/increase in cash and cash equivalents |
(
|
|
|
Cash and cash equivalents at beginning of year |
1,223,650 |
1,201,696 |
|
------------ |
------------ |
|
|
Cash and cash equivalents at end of year |
|
|
|
------------ |
------------ |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Fixtures, fittings and equipment |
- |
|
|
|
Computers |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations and gifts |
100,017 |
– |
100,017 |
|
|
Gifts in kind |
104,202 |
– |
104,202 |
|
|
Other general grants |
18,553 |
77,638 |
96,191 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations and gifts |
129,865 |
– |
129,865 |
|
|
Gifts in kind |
96,750 |
– |
96,750 |
|
|
Other general grants |
19,000 |
35,071 |
54,071 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Charitable rental income |
266,238 |
266,238 |
151,681 |
151,681 |
|
|
Community House rental income |
19,743 |
19,743 |
– |
– |
|
|
--------- |
--------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Interest receivable |
|
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Nightshelter and housing |
513,249 |
1,382 |
514,631 |
468,445 |
|
|
Community House |
18,759 |
– |
18,759 |
– |
|
|
Governance costs |
– |
2,686 |
2,686 |
2,174 |
|
|
--------- |
------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
------- |
--------- |
--------- |
||
|
Nightshelter and housing |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Governance costs |
2,686 |
2,686 |
2,173 |
|
|
------- |
------- |
------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
1,382 |
1,619 |
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
1,980 |
1,860 |
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Employer contributions to pension plans |
4,993 |
3,738 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
Freehold property |
Fixtures and fittings |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 Apr 2024 |
– |
|
|
|
|
Additions |
|
|
– |
|
|
------------ |
------- |
-------- |
------------ |
|
|
At 31 Mar 2025 |
|
|
|
|
|
------------ |
------- |
-------- |
------------ |
|
|
Depreciation |
||||
|
At 1 Apr 2024 |
– |
|
|
|
|
Charge for the year |
– |
|
|
|
|
------------ |
------- |
-------- |
------------ |
|
|
At 31 Mar 2025 |
– |
|
|
|
|
------------ |
------- |
-------- |
------------ |
|
|
Carrying amount |
||||
|
At 31 Mar 2025 |
|
|
|
|
|
------------ |
------- |
-------- |
------------ |
|
|
At 31 Mar 2024 |
– |
|
|
|
|
------------ |
------- |
-------- |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
-------- |
------- |
|
|
|
|
|
|
-------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
– |
|
|
Other creditors |
23,655 |
19,442
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Amount deferred in year |
22,197 |
13,673 |
|
-------- |
-------- |
|
|
At 1 Apr 2024 |
Income |
Expenditure |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
247,145 |
528,619 |
(448,581) |
327,183 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 Apr 2023 |
Income |
Expenditure |
At 31 Mar 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
217,696 |
429,831 |
(400,382) |
247,145 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 Apr 2024 |
Income |
Expenditure |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted Fund |
943,808 |
77,638 |
(87,495) |
933,951 |
|
--------- |
-------- |
-------- |
--------- |
|
|
At 1 Apr 2023 |
Income |
Expenditure |
At 31 Mar 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted Fund |
978,974 |
35,071 |
(70,237) |
943,808 |
|
--------- |
-------- |
-------- |
--------- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
314 |
2,309 |
2,623 |
|
|
Current assets |
326,869 |
931,642 |
1,258,511 |
|
|
--------- |
--------- |
------------ |
||
|
Net assets |
327,183 |
933,951 |
1,261,134 |
|
|
--------- |
--------- |
------------ |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
588 |
1,561 |
2,149 |
|
|
Current assets |
246,557 |
942,247 |
1,188,804 |
|
|
--------- |
--------- |
------------ |
||
|
Net assets |
247,145 |
943,808 |
1,190,953 |
|
|
--------- |
--------- |
------------ |
||