|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Pages |
|
|
Trustees' annual report (incorporating the director's report) |
1 to 4 |
|
Independent auditor's report to the trustees |
5 to 9 |
|
Statement of financial activities (including income and expenditure account) |
10 |
|
Statement of financial position |
11 |
|
Statement of cash flows |
12 |
|
Notes to the financial statements |
13 to 18 |
|
|
|
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 |
Unit 3 Edge Business Centre |
|
office |
Humber Road |
|
London |
|
|
NW2 6EW |
|
|
|
||
|
|
||
|
Auditor |
|
|
Accountants & Statutory Auditor |
|
|
2nd Floor - Parkgates |
|
|
Bury New Road |
|
|
Prestwich |
|
|
Manchester |
|
|
M25 0TL |
|
|
Bankers |
|
|
1 Churchill Place |
|
|
London |
|
|
E14 5HP |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Auditor's Report to the Trustees |
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Accountants & Statutory Auditor |
|
2nd Floor - Parkgates |
|
Bury New Road |
|
Prestwich |
|
Manchester |
|
M25 0TL |
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Activities |
|
(including income and expenditure account) |
|
2025 |
2024 |
||
|
Unrestricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
|
Investment income |
5 |
|
|
|
|
------------ |
------------ |
------------ |
||
|
Total income |
|
|
|
|
|
------------ |
------------ |
------------ |
||
|
Investment management costs |
6 |
382,888 |
382,888 |
348,036 |
|
|
Expenditure on charitable activities |
7,8 |
|
|
|
|
|
------------ |
------------ |
------------ |
|||
|
Total expenditure |
|
|
|
||
|
------------ |
------------ |
------------ |
|||
|
------------ |
------------ |
------------ |
|
|
Net income |
|
|
|
|
------------ |
------------ |
------------ |
|
|
Losses from revaluation of fixed assets |
– |
– |
(
|
|
------------ |
------------ |
------------ |
|
|
Net movement in funds |
|
|
(
|
|
Total funds brought forward |
|
|
|
|
------------ |
------------ |
------------- |
|
|
Total funds carried forward |
|
|
|
|
------------ |
------------ |
------------- |
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Position |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
£ |
|
Investments |
14 |
|
|
|
|
Debtors |
15 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
--------- |
--------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
16 |
|
|
|
|
--------- |
------------ |
|||
|
Net current liabilities |
|
|
||
|
------------- |
------------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
17 |
|
– |
|
|
------------- |
------------ |
|||
|
Net assets |
|
|
||
|
------------- |
------------ |
|||
|
Revaluation reserve |
|
|
|||
|
Other unrestricted income funds |
5,304,052 |
5,140,441 |
|||
|
------------ |
------------ |
||||
|
Total unrestricted funds |
|
|
|||
|
------------ |
------------ |
||||
|
Total charity funds |
18 |
|
|
||
|
------------ |
------------ |
||||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net income |
163,611 |
191,078 |
|
Adjustments for: |
||
|
Dividends, interest and rents from investments |
(1,040,094) |
(1,112,776) |
|
Other interest receivable and similar income |
(
|
(
|
|
Accrued (income)/expenses |
(
|
|
|
Changes in: |
||
|
Trade and other debtors |
|
(
|
|
Trade and other creditors |
|
(
|
|
------------ |
------------ |
|
|
Cash generated from operations |
(
|
(
|
|
Interest received |
|
|
|
--------- |
------------ |
|
|
Net cash used in operating activities |
(
|
(
|
|
--------- |
------------ |
|
|
Dividends, interest and rents from investments |
1,040,094 |
1,112,776 |
|
------------ |
------------ |
|
|
Net cash from investing activities |
|
|
|
------------ |
------------ |
|
|
Proceeds from borrowings |
(
|
(
|
|
------------ |
------------ |
|
|
Net cash used in financing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
Cash and cash equivalents at beginning of year |
55,101 |
347,389 |
|
--------- |
--------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Income from investment properties |
1,040,094 |
1,040,094 |
1,112,776 |
1,112,776 |
|
|
Bank interest receivable |
5,846 |
5,846 |
5,646 |
5,646 |
|
|
------------ |
------------ |
------------ |
------------ |
||
|
|
|
|
|
||
|
------------ |
------------ |
------------ |
------------ |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Agents Commission |
15,429 |
15,429 |
16,470 |
16,470 |
|
|
Property repairs and maintenance |
44,911 |
44,911 |
41,445 |
41,445 |
|
|
Costs of obtaining finance |
53,425 |
53,425 |
– |
– |
|
|
Loan Interest |
269,123 |
269,123 |
290,121 |
290,121 |
|
|
--------- |
--------- |
--------- |
--------- |
||
|
382,888 |
382,888 |
348,036 |
348,036 |
||
|
--------- |
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Grants payable |
495,000 |
495,000 |
575,000 |
575,000 |
|
|
Support costs |
4,441 |
4,441 |
4,308 |
4,308 |
|
|
--------- |
--------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
--------- |
--------- |
--------- |
||
|
Grant funding of activities |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Grants payable |
495,000 |
390 |
495,390 |
575,459 |
|
|
Governance costs |
– |
4,051 |
4,051 |
3,849 |
|
|
--------- |
------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
------- |
--------- |
--------- |
||
|
Analysis of support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
General office |
390 |
390 |
459 |
|
|
Governance costs |
4,051 |
4,051 |
3,849 |
|
|
------- |
------- |
------- |
||
|
4,441 |
4,441 |
4,308 |
||
|
------- |
------- |
------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Newpier Ltd |
99,000 |
115,000 |
|
Rontades Ltd |
99,000 |
115,000 |
|
The Richmond Trust |
99,000 |
115,000 |
|
Beauland Ltd |
99,000 |
115,000 |
|
Greatgreen Ltd |
99,000 |
115,000 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
Total grants |
495,000 |
575,000 |
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------- |
------- |
|
|
Other non-audit services |
|
|
|
------- |
------- |
|
|
Investment properties |
|
|
£ |
|
|
Cost or valuation |
|
|
At 1 April 2024 and 31 March 2025 |
12,500,000 |
|
------------- |
|
|
Impairment |
|
|
At 1 April 2024 and 31 March 2025 |
|
|
Carrying amount |
|
|
At 31 March 2025 |
12,500,000 |
|
------------- |
|
|
At 31 March 2024 |
12,500,000 |
|
------------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
– |
|
|
Rent Received |
|
294,861 |
|
-------- |
--------- |
|
|
|
|
|
|
-------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts - secured |
|
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
--------- |
------------ |
|
|
|
|
|
|
--------- |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts - secured |
|
– |
|
------------ |
---- |
|
|
At 1 April 2024 |
Income |
Expenditure |
Gains and losses |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
5,140,441 |
1,045,940 |
(882,329) |
– |
5,304,052 |
|
Revaluation reserve |
3,605,684 |
– |
– |
– |
3,605,684 |
|
------------ |
------------ |
--------- |
---- |
------------ |
|
|
8,746,125 |
1,045,940 |
(882,329) |
– |
8,909,736 |
|
|
------------ |
------------ |
--------- |
---- |
------------ |
|
|
At 1 April 2023 |
Income |
Expenditure |
Gains and losses |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
4,949,363 |
1,118,422 |
(927,344) |
– |
5,140,441 |
|
Revaluation reserve |
6,442,684 |
– |
– |
(2,837,000) |
3,605,684 |
|
------------- |
------------ |
--------- |
------------ |
------------ |
|
|
11,392,047 |
1,118,422 |
(927,344) |
(2,837,000) |
8,746,125 |
|
|
------------- |
------------ |
--------- |
------------ |
------------ |
|
|
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
||
|
Investments |
12,500,000 |
12,500,000 |
|
|
Current assets |
381,479 |
381,479 |
|
|
Creditors less than 1 year |
(522,424) |
(522,424) |
|
|
Creditors greater than 1 year |
(3,449,319) |
(3,449,319) |
|
|
------------- |
------------- |
||
|
Net assets |
8,909,736 |
8,909,736 |
|
|
------------- |
------------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Investments |
12,500,000 |
12,500,000 |
|
|
Current assets |
359,546 |
359,546 |
|
|
Creditors less than 1 year |
(4,113,421) |
(4,113,421) |
|
|
Creditors greater than 1 year |
– |
– |
|
|
------------- |
------------- |
||
|
Net assets |
8,746,125 |
8,746,125 |
|
|
------------- |
------------- |
||
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
271,377 |
|
|
Debt due within one year |
(3,750,000) |
3,580,000 |
(170,000) |
|
Debt due after one year |
– |
(3,449,319) |
(3,449,319) |
|
------------ |
------------ |
------------ |
|
|
(
|
|
(
|
|
|
------------ |
------------ |
------------ |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements (continued) |