|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Page |
|
|
Trustees' annual report (incorporating the director's report) |
1 |
|
Independent auditor's report to the members |
5 |
|
Statement of financial activities (including income and expenditure account) |
9 |
|
Statement of financial position |
10 |
|
Statement of cash flows |
11 |
|
Notes to the financial statements |
12 |
|
|
|
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 |
5 North End Road |
|
office |
London |
|
NW11 7RJ |
|
|
|
||
|
|
||
|
|
(Resigned
|
|
|
|
||
|
Auditor |
|
|
Chartered accountants & statutory auditor |
|
|
103 High street |
|
|
Waltham Cross |
|
|
EN8 7AN |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered accountants & statutory auditor |
|
103 High street |
|
Waltham Cross |
|
EN8 7AN |
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Activities |
|
(including income and expenditure account) |
|
Year to 31 Dec 24 |
Period from 4 Dec 22 to 31 Dec 23 |
||
|
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 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 |
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 |
|
|
|
|
------------ |
------------ |
||
|
Unrestricted funds |
|
|
|
|
------------ |
------------ |
||
|
Total charity funds |
18 |
|
|
|
------------ |
------------ |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Net income |
13,803 |
367,456 |
|
Adjustments for: |
||
|
Interest payable and similar charges |
|
|
|
Accrued expenses |
|
– |
|
Changes in: |
||
|
Trade and other debtors |
– |
(
|
|
Trade and other creditors |
(
|
(
|
|
--------- |
------------ |
|
|
Cash generated from operations |
|
(
|
|
Interest paid |
(
|
(
|
|
--------- |
------------ |
|
|
Net cash used in operating activities |
(
|
(
|
|
--------- |
------------ |
|
|
Purchase of tangible assets |
– |
(
|
|
--------- |
------------ |
|
|
Net cash used in investing activities |
– |
(
|
|
--------- |
------------ |
|
|
Proceeds from borrowings |
|
|
|
--------- |
------------ |
|
|
Net cash from financing activities |
|
|
|
--------- |
------------ |
|
|
Net (decrease)/increase in cash and cash equivalents |
(
|
|
|
Cash and cash equivalents at beginning of year |
20,571 |
– |
|
-------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
-------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Donations type 1 |
80,000 |
80,000 |
371,155 |
371,155 |
|
|
Grants receivable type 6 |
65,000 |
65,000 |
– |
– |
|
|
--------- |
--------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Rents Recieved |
|
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Activity type 1 |
– |
– |
49,500 |
49,500 |
|
|
Support costs |
446,447 |
446,447 |
258,857 |
258,857 |
|
|
--------- |
--------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
--------- |
--------- |
--------- |
||
|
Support costs |
Total funds 2024 |
Total fund 2023 |
||
|
£ |
£ |
£ |
||
|
Activity type 1 |
439,246 |
439,246 |
308,357 |
|
|
Governance costs |
7,201 |
7,201 |
– |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Analysis of support costs activity 1 |
Analysis of support costs activity 2 |
Analysis of support costs activity 3 |
Total 2024 |
Total 2023 |
||
|
£ |
£ |
£ |
£ |
£ |
||
|
Finance costs |
163 |
134,624 |
265,359 |
400,146 |
258,857 |
|
|
---- |
--------- |
--------- |
--------- |
--------- |
||
|
Period from |
||
|
Year to |
4 Dec 22 to |
|
|
31 Dec 24 |
31 Dec 23 |
|
|
£ |
£ |
|
|
Grants to institutions type 1 |
– |
49,500 |
|
---- |
-------- |
|
|
Total grants |
– |
49,500 |
|
---- |
-------- |
|
|
Period from |
||
|
Year to |
4 Dec 22 to |
|
|
31 Dec 24 |
31 Dec 23 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------- |
------- |
|
|
Freehold property |
|
|
£ |
|
|
Cost |
|
|
At 1 January 2024 and 31 December 2024 |
|
|
------------ |
|
|
Depreciation |
|
|
At 1 January 2024 and 31 December 2024 |
– |
|
------------ |
|
|
Carrying amount |
|
|
At 31 December 2024 |
|
|
------------ |
|
|
At 31 December 2023 |
|
|
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Other debtors |
|
|
|
------- |
------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
– |
|
Accruals and deferred income |
|
– |
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
------------ |
------------ |
|
|
At 1 January 2024 |
Income |
Expenditure |
At 31 December 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
4,140,467 |
460,250 |
(446,447) |
4,154,270 |
|
------------ |
--------- |
--------- |
------------ |
|
|
At 4 December 2022 |
Income |
Expenditure |
At 31 December 2023 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
3,773,011 |
675,813 |
(308,357) |
4,140,467 |
|
------------ |
--------- |
--------- |
------------ |
|
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
8,019,817 |
8,019,817 |
|
|
Current assets |
5,062 |
5,062 |
|
|
Creditors less than 1 year |
(623,457) |
(623,457) |
|
|
Creditors greater than 1 year |
(3,247,152) |
(3,247,152) |
|
|
------------ |
------------ |
||
|
Net assets |
4,154,270 |
4,154,270 |
|
|
------------ |
------------ |
||
|
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
8,019,817 |
8,019,817 |
|
|
Current assets |
22,380 |
22,380 |
|
|
Creditors less than 1 year |
(746,255) |
(746,255) |
|
|
Creditors greater than 1 year |
(3,155,475) |
(3,155,475) |
|
|
------------ |
------------ |
||
|
Net assets |
4,140,467 |
4,140,467 |
|
|
------------ |
------------ |
||
|
At 1 Jan 2024 |
Cash flows |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(17,318) |
|
|
Debt due within one year |
(93,000) |
– |
(93,000) |
|
Debt due after one year |
(3,155,475) |
(91,677) |
(3,247,152) |
|
------------ |
--------- |
------------ |
|
|
(
|
(
|
(
|
|
|
------------ |
--------- |
------------ |
|