|
|
|
Company Limited by Guarantee |
|
|
|
For the period ended |
|
|
|
|
|
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 |
The Stadium |
|
office |
Hayes Lane |
|
Bromley |
|
|
Kent |
|
|
BR2 9EF |
|
|
|
(Resigned
|
|
|
|
||
|
|
(Resigned
|
|
|
|
(Appointed
|
|
|
|
(Appointed
|
|
|
|
(Appointed
|
|
|
Independent examiner |
|
|
Office FF10, Brooklands House |
|
|
58 Marlborough Road |
|
|
Lancing Businsess Park |
|
|
Lancing |
|
|
West Sussex |
|
|
BN15 8AF |
|
|
|
|
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 |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
|
Donations and legacies |
5 |
|
|
|
|
Charitable activities |
6 |
|
|
|
|
--------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
--------- |
--------- |
--------- |
||
|
Expenditure on charitable activities |
7,8 |
|
|
|
|
--------- |
--------- |
--------- |
||
|
Total expenditure |
|
|
|
|
|
--------- |
--------- |
--------- |
||
|
--------- |
--------- |
--------- |
|
|
Net expenditure 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 |
13 |
|
|
|
Debtors |
14 |
|
|
|
Cash at bank and in hand |
|
|
|
|
-------- |
-------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
15 |
|
|
|
-------- |
-------- |
||
|
Net current liabilities |
|
|
|
|
-------- |
------- |
||
|
Total assets less current liabilities |
(
|
|
|
|
------- |
------- |
||
|
Net liabilities |
(
|
|
|
|
------- |
------- |
||
|
Unrestricted funds |
(
|
|
|
|
------- |
------- |
||
|
Total charity funds |
17 |
(
|
|
|
------- |
------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Net expenditure |
(5,282) |
(2,010) |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Interest payable and similar charges |
|
|
|
Accrued expenses/(income) |
|
(
|
|
Changes in: |
||
|
Trade and other debtors |
(
|
(
|
|
Trade and other creditors |
(
|
|
|
-------- |
-------- |
|
|
Cash generated from operations |
|
|
|
Interest paid |
(
|
(
|
|
------- |
------- |
|
|
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 |
9,186 |
8,107 |
|
------- |
------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
------- |
------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Plant and machinery |
- |
|
|
|
Equipment |
- |
|
|
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Donations |
– |
– |
8,514 |
8,514 |
|
|
Grants receivable |
73,821 |
73,821 |
75,266 |
75,266 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Income from activities and fundraising |
422,638 |
422,638 |
330,938 |
330,938 |
|
|
Other income from charitable activities |
4,081 |
4,081 |
60,538 |
60,538 |
|
|
--------- |
--------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Direct costs in relation to charitable activity |
503,766 |
503,766 |
474,865 |
474,865 |
|
|
Support costs |
2,056 |
2,056 |
2,401 |
2,401 |
|
|
--------- |
--------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
--------- |
--------- |
--------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2024 |
Total fund 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Direct costs in relation to charitable activity |
503,766 |
– |
503,766 |
474,865 |
|
|
Governance costs |
– |
2,056 |
2,056 |
2,401 |
|
|
--------- |
------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
------- |
--------- |
--------- |
||
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
1,575 |
1,082 |
|
------- |
------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
960 |
1,080 |
|
---- |
------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Employer contributions to pension plans |
3,128 |
2,315 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
Number of staff |
30 |
4 |
|
---- |
---- |
|
|
Plant and machinery |
Equipment |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 Jan 2024 |
– |
|
|
|
Additions |
|
|
|
|
------- |
------- |
-------- |
|
|
At 31 Dec 2024 |
|
|
|
|
------- |
------- |
-------- |
|
|
Depreciation |
|||
|
At 1 Jan 2024 |
– |
|
|
|
Charge for the year |
|
|
|
|
------- |
------- |
-------- |
|
|
At 31 Dec 2024 |
|
|
|
|
------- |
------- |
-------- |
|
|
Carrying amount |
|||
|
At 31 Dec 2024 |
|
|
|
|
------- |
------- |
-------- |
|
|
At 31 Dec 2023 |
– |
|
|
|
------- |
------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
At 1 Jan 2024 |
Income |
Expenditure |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
2,186 |
500,540 |
(505,822) |
(3,096) |
|
------- |
--------- |
--------- |
------- |
|
|
At 1 Jan 2023 |
Income |
Expenditure |
At 31 Dec 2023 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
4,196 |
475,256 |
(477,266) |
2,186 |
|
------- |
--------- |
--------- |
------- |
|
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
7,855 |
7,855 |
|
|
Current assets |
45,586 |
45,586 |
|
|
Creditors less than 1 year |
(56,537) |
(56,537) |
|
|
-------- |
-------- |
||
|
Net liabilities |
(3,096) |
(3,096) |
|
|
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
2,341 |
2,341 |
|
|
Current assets |
47,909 |
47,909 |
|
|
Creditors less than 1 year |
(48,064) |
(48,064) |
|
|
-------- |
-------- |
||
|
Net liabilities |
2,186 |
2,186 |
|
|
-------- |
-------- |
||
|
At 1 Jan 2024 |
Cash flows |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(5,337) |
|
|
------- |
------- |
------- |
|