|
|
|
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 |
|
Notes to the financial statements |
7 |
|
|
|
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 |
C/O Whiteside & Davies |
|
office |
158 Cromwell Road |
|
Salford |
|
|
M6 6DE |
|
|
England |
|
|
|
||
|
|
||
|
|
||
|
Independent examiner |
|
|
158 Cromwell Road |
|
|
Salford |
|
|
M6 6DE |
|
|
|
|
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 |
|
– |
|
|
|
Investment income |
6 |
– |
– |
– |
|
|
--------- |
---- |
--------- |
--------- |
||
|
Total income |
|
– |
|
|
|
|
--------- |
---- |
--------- |
--------- |
||
|
Costs of raising donations and legacies |
7 |
340 |
– |
340 |
1,207 |
|
|
Expenditure on charitable activities |
8,9 |
|
|
|
|
|
|
--------- |
------- |
--------- |
--------- |
|||
|
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 |
|
2025 |
2024 |
|
|
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 |
|
Notes to the Financial Statements |
|
Fixtures and fittings |
- |
|
|
|
Equipment |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations |
19,697 |
– |
19,697 |
|
|
Grants receivable |
– |
– |
– |
|
|
Sponsorships |
23,858 |
– |
23,858 |
|
|
Parental contributions |
118,967 |
– |
118,967 |
|
|
--------- |
---- |
--------- |
||
|
|
– |
|
||
|
--------- |
---- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
28,400 |
– |
28,400 |
|
|
Grants receivable |
– |
9,978 |
9,978 |
|
|
Sponsorships |
34,181 |
– |
34,181 |
|
|
Parental contributions |
102,629 |
– |
102,629 |
|
|
--------- |
------- |
--------- |
||
|
|
|
|
||
|
--------- |
------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
– |
– |
|
|
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Costs of raising donations and legacies - Donations |
340 |
340 |
1,207 |
1,207 |
|
|
---- |
---- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Charitable activity |
148,179 |
3,326 |
151,505 |
|
|
Support costs |
24,404 |
– |
24,404 |
|
|
--------- |
------- |
--------- |
||
|
|
|
|
||
|
--------- |
------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Charitable activity |
144,080 |
6,652 |
150,732 |
|
|
Support costs |
24,331 |
– |
24,331 |
|
|
--------- |
------- |
--------- |
||
|
|
|
|
||
|
--------- |
------- |
--------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Charitable activity |
151,505 |
23,764 |
175,269 |
173,583 |
|
|
Governance costs |
– |
640 |
640 |
1,480 |
|
|
--------- |
-------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
-------- |
--------- |
--------- |
||
|
Analysis of support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Premises |
13,253 |
13,253 |
14,055 |
|
|
Communications and IT |
4,844 |
4,844 |
3,102 |
|
|
General office |
310 |
310 |
798 |
|
|
Finance costs |
216 |
216 |
380 |
|
|
Governance costs |
1,108 |
1,108 |
1,480 |
|
|
Insurance |
1,110 |
1,110 |
1,039 |
|
|
Depreciation |
3,563 |
3,563 |
3,477 |
|
|
-------- |
-------- |
-------- |
||
|
24,404 |
24,404 |
24,331 |
||
|
-------- |
-------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
3,563 |
3,477 |
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
1,000 |
960 |
|
------- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Number of staff - managers |
1 |
1 |
|
Number of staff - therapists |
2 |
2 |
|
---- |
---- |
|
|
3 |
3 |
|
|
---- |
---- |
|
|
Fixtures and fittings |
Equipment |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 February 2024 and 31 January 2025 |
|
|
|
|
-------- |
-------- |
-------- |
|
|
Depreciation |
|||
|
At 1 February 2024 |
|
|
|
|
Charge for the year |
|
|
|
|
-------- |
-------- |
-------- |
|
|
At 31 January 2025 |
|
|
|
|
-------- |
-------- |
-------- |
|
|
Carrying amount |
|||
|
At 31 January 2025 |
– |
|
|
|
-------- |
-------- |
-------- |
|
|
At 31 January 2024 |
|
|
|
|
-------- |
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Pledged parental contributions |
|
|
|
Other debtors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Net wages |
5,725 |
6,755
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
At 1 February 2024 |
Income |
Expenditure |
At 31 January 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
18,535 |
162,522 |
(172,923) |
8,134 |
|
-------- |
--------- |
--------- |
------- |
|
|
At 1 February 2023 |
Income |
Expenditure |
At 31 January 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
22,917 |
165,236 |
(169,618) |
18,535 |
|
-------- |
--------- |
--------- |
-------- |
|
|
At 1 February 2024 |
Income |
Expenditure |
At 31 January 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted Fund 1 - desc in a/cs |
3,326 |
– |
(3,326) |
– |
|
------- |
---- |
------- |
---- |
|
|
At 1 February 2023 |
Income |
Expenditure |
At 31 January 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted Fund 1 - desc in a/cs |
– |
9,978 |
(6,652) |
3,326 |
|
---- |
------- |
------- |
------- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
6,868 |
– |
6,868 |
|
|
Current assets |
30,185 |
– |
30,185 |
|
|
Creditors less than 1 year |
(28,919) |
– |
(28,919) |
|
|
-------- |
---- |
-------- |
||
|
Net assets |
8,134 |
– |
8,134 |
|
|
-------- |
---- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
10,431 |
– |
10,431 |
|
|
Current assets |
24,117 |
3,326 |
27,443 |
|
|
Creditors less than 1 year |
(16,013) |
– |
(16,013) |
|
|
Creditors greater than 1 year |
– |
– |
– |
|
|
-------- |
------- |
-------- |
||
|
Net assets |
18,535 |
3,326 |
21,861 |
|
|
-------- |
------- |
-------- |
||