|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Pages |
|
|
Trustees' annual report (incorporating the director's report) |
1 to 2 |
|
Independent examiner's report to the trustees |
3 |
|
Statement of financial activities (including income and expenditure account) |
4 |
|
Statement of financial position |
5 |
|
Notes to the financial statements |
6 to 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 |
Northmace House |
|
office |
Viaduct Road |
|
Cardiff |
|
|
Wales |
|
|
CF15 9XF |
|
|
|
||
|
|
||
|
|
||
|
Independent examiner |
|
|
3B Swallowfield Courtyard |
|
|
Wolverhampton Road |
|
|
Oldbury |
|
|
West Midlands |
|
|
B69 2JG |
|
|
|
|
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 |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
|
Investment income |
5 |
|
|
|
|
-------- |
-------- |
-------- |
||
|
Total income |
|
|
|
|
|
-------- |
-------- |
-------- |
||
|
Investment management costs |
7 |
10,106 |
10,106 |
9,450 |
|
|
Expenditure on charitable activities |
8,9 |
|
|
|
|
|
-------- |
-------- |
-------- |
|||
|
Total expenditure |
|
|
|
||
|
-------- |
-------- |
-------- |
|||
|
Net gains on investments |
10 |
|
|
|
|
--------- |
--------- |
-------- |
|
|
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 |
£ |
£ |
£ |
|
Investments |
13 |
|
|
|
|
Debtors |
14 |
|
|
|
|
Investments |
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 |
|
|
||
|
------------ |
------------ |
|||
|
Unrestricted funds |
|
|
||
|
------------ |
------------ |
|||
|
Total charity funds |
17 |
|
|
|
|
------------ |
------------ |
|||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Dividends and interest from UK investments |
5,896 |
5,896 |
26,004 |
26,004 |
|
|
Dividends and interest from overseas investments |
35,555 |
35,555 |
10,480 |
10,480 |
|
|
Bank interest receivable |
30 |
30 |
56 |
56 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Administration of investments |
10,106 |
10,106 |
9,450 |
9,450 |
|
|
-------- |
-------- |
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Grant making |
80,000 |
80,000 |
61,000 |
61,000 |
|
|
Support costs |
2,156 |
2,156 |
2,067 |
2,067 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
-------- |
-------- |
-------- |
||
|
Grant funding of activities |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Grant making |
80,000 |
– |
80,000 |
61,000 |
|
|
Governance costs |
– |
2,156 |
2,156 |
2,067 |
|
|
-------- |
------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
------- |
-------- |
-------- |
||
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Caversham Baptist Church |
8,000 |
8,000 |
|
|
Chaplaincy Plus |
– |
(3,000) |
|
|
Evan Roberts Institute |
3,000 |
3,000 |
|
|
Message Wales |
3,500 |
– |
|
|
Oxford Debt Centre |
3,500 |
3,000 |
|
|
Red Community |
2,000 |
2,000 |
|
|
The Divine Love Community |
10,000 |
10,000 |
|
|
Jesus Youth UK |
5,000 |
5,000 |
|
|
MMI |
30,000 |
18,000 |
|
|
Wales Wide Mentoring |
15,000 |
15,000 |
|
|
-------- |
-------- |
||
|
Total |
80,000 |
61,000 |
|
|
-------- |
-------- |
||
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Independent examination |
750 |
575 |
|
|
Accountancy and taxation |
912 |
775 |
|
|
Indemnity insurance |
392 |
400 |
|
|
Other costs |
102 |
317 |
|
|
------- |
------- |
||
|
Total support costs |
2,156 |
2,067 |
|
|
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Gains/(losses) on listed investments |
|
|
|
|
|
|
--------- |
--------- |
-------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
750 |
575 |
|
Other financial services |
912 |
775 |
|
------- |
------- |
|
|
|
|
|
|
------- |
------- |
|
|
Listed investments |
|
|
£ |
|
|
Cost or valuation |
|
|
At 1 February 2024 |
1,389,870 |
|
Additions |
109,310 |
|
Disposals |
(150,453) |
|
Fair value movements |
170,241 |
|
Equalisations |
(141) |
|
Realised gain on disposal |
10,173 |
|
------------ |
|
|
At 31 January 2025 |
1,529,000 |
|
------------ |
|
|
Impairment |
|
|
At 1 February 2024 and 31 January 2025 |
|
|
Carrying amount |
|
|
At 31 January 2025 |
1,529,000 |
|
------------ |
|
|
At 31 January 2024 |
1,389,870 |
|
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Prepayments and accrued income |
|
|
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Short-term deposits |
13,466 |
20,664 |
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Accruals and deferred income |
|
|
|
------- |
------- |
|
|
At 1 February 2024 |
Income |
Expenditure |
Gains and losses |
At 31 January 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
1,417,664 |
41,481 |
(92,262) |
180,414 |
1,547,297 |
|
------------ |
-------- |
-------- |
--------- |
------------ |
|
|
At 1 February 2023 |
Income |
Expenditure |
Gains and losses |
At 31 January 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
1,428,121 |
36,540 |
(72,517) |
25,520 |
1,417,664 |
|
------------ |
-------- |
-------- |
-------- |
------------ |
|
|
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
||
|
Investments |
1,529,000 |
1,529,000 |
|
|
Current assets |
20,551 |
20,551 |
|
|
Creditors less than 1 year |
(2,254) |
(2,254) |
|
|
------------ |
------------ |
||
|
Net assets |
1,547,297 |
1,547,297 |
|
|
------------ |
------------ |
||
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Investments |
1,389,870 |
1,389,870 |
|
|
Current assets |
29,694 |
29,694 |
|
|
Creditors less than 1 year |
(1,900) |
(1,900) |
|
|
------------ |
------------ |
||
|
Net assets |
1,417,664 |
1,417,664 |
|
|
------------ |
------------ |
||