|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Consolidated Financial Statements |
|
Pages |
|
|
Trustees' annual report (incorporating the director's report) |
1 to 4 |
|
Independent auditor's report to the trustees of
|
5 to 9 |
|
Consolidated statement of financial activities (including income and expenditure account) |
10 |
|
Consolidated statement of financial position |
11 |
|
Statement of cash flows |
12 |
|
Notes to the consolidated financial statements |
13 to 19 |
|
|
|
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 |
2nd Floor - Parkgates |
|
office |
Bury New Road |
|
Prestwich |
|
|
Manchester |
|
|
M25 0TL |
|
|
|
||
|
|
||
|
|
||
|
Auditor |
|
|
Accountants & statutory auditor |
|
|
2nd Floor - Parkgates |
|
|
Bury New Road |
|
|
Prestwich |
|
|
Manchester |
|
|
M25 0TL |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Auditor's Report to the Trustees of
|
|
|
|
(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 |
|
Consolidated Statement of Financial Activities (Including Income and Expenditure Account) |
|
2024 |
2023 |
||
|
Unrestricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
|
Investment income |
5 |
|
|
|
|
------------ |
------------ |
------------ |
||
|
Total income |
|
|
|
|
|
------------ |
------------ |
------------ |
||
|
Investment management costs |
6 |
1,643,271 |
1,643,271 |
1,628,340 |
|
|
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 |
|
Consolidated Statement of Financial Position |
|
2024 |
2023 |
|
|
Note |
£ |
£ |
|
Investment property |
13 |
|
|
|
Debtors |
15 |
|
|
|
Cash at bank and in hand |
|
|
|
|
--------- |
--------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
16 |
|
|
|
--------- |
--------- |
||
|
Net current assets |
(
|
(
|
|
|
------------- |
------------- |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
17 |
|
|
|
------------- |
------------- |
||
|
Net assets |
|
|
|
|
------------- |
------------- |
||
|
Unrestricted funds |
|
|
|
|
------------- |
------------- |
||
|
Total charity funds |
19 |
|
|
|
------------- |
------------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Consolidated Statement of Cash Flows |
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Net income |
687,885 |
596,732 |
|
Adjustments for: |
||
|
Dividends, interest and rents from investments |
(2,356,613) |
(2,257,623) |
|
Other interest receivable and similar income |
– |
(
|
|
Accrued income |
(
|
(
|
|
Changes in: |
||
|
Trade and other debtors |
|
(
|
|
Trade and other creditors |
(
|
(
|
|
------------ |
------------ |
|
|
Cash generated from operations |
(
|
(
|
|
Interest paid |
(
|
(
|
|
Interest received |
– |
|
|
------------ |
------------ |
|
|
Net cash used in operating activities |
(
|
(
|
|
------------ |
------------ |
|
|
Dividends, interest and rents from investments |
2,356,613 |
2,257,623 |
|
------------ |
------------ |
|
|
Net cash from investing activities |
|
|
|
------------ |
------------ |
|
|
Proceeds from borrowings |
(
|
(
|
|
------------ |
------------ |
|
|
Net cash used in financing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Net increase in cash and cash equivalents |
|
|
|
Cash and cash equivalents at beginning of year |
207,268 |
206,439 |
|
--------- |
--------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Consolidated Financial Statements |
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Income from investment properties |
2,356,613 |
2,356,613 |
2,257,623 |
2,257,623 |
|
|
Bank interest receivable |
– |
– |
1,312 |
1,312 |
|
|
------------ |
------------ |
------------ |
------------ |
||
|
|
|
|
|
||
|
------------ |
------------ |
------------ |
------------ |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Property repairs and maintenance charges |
182,597 |
182,597 |
136,463 |
136,463 |
|
|
Loan interest |
1,288,097 |
1,288,097 |
1,301,830 |
1,301,830 |
|
|
Finance costs |
24,778 |
24,778 |
24,778 |
24,778 |
|
|
Insurance |
49,633 |
49,633 |
41,828 |
41,828 |
|
|
Commissions |
59,566 |
59,566 |
84,766 |
84,766 |
|
|
Other costs |
38,600 |
38,600 |
38,675 |
38,675 |
|
|
------------ |
------------ |
------------ |
------------ |
||
|
1,643,271 |
1,643,271 |
1,628,340 |
1,628,340 |
||
|
------------ |
------------ |
------------ |
------------ |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Grants payable |
3,600 |
3,600 |
14,934 |
14,934 |
|
|
Support costs |
21,857 |
21,857 |
18,929 |
18,929 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
-------- |
-------- |
-------- |
||
|
Grant funding of activities |
Support costs |
Total funds 2024 |
Total fund 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Grants payable |
3,600 |
– |
3,600 |
14,934 |
|
|
Governance costs |
– |
21,857 |
21,857 |
18,929 |
|
|
------- |
-------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
------- |
-------- |
-------- |
-------- |
||
|
2024 |
2023 |
|
|
£ |
£ |
|
|
The Work Avenue Foundation |
3,600 |
– |
|
Tikva UK |
– |
14,934 |
|
------- |
-------- |
|
|
|
|
|
|
------- |
-------- |
|
|
Total grants |
3,600 |
14,934 |
|
------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the consolidated financial statements |
|
|
|
-------- |
-------- |
|
|
Other non-audit services |
|
|
|
-------- |
-------- |
|
|
Investment properties |
|
|
£ |
|
|
Cost or valuation |
|
|
At 1 January 2024 and 31 December 2024 |
63,679,004 |
|
------------- |
|
|
Impairment |
|
|
At 1 January 2024 and 31 December 2024 |
|
|
Carrying amount |
|
|
At 31 December 2024 |
63,679,004 |
|
------------- |
|
|
At 31 December 2023 |
63,679,004 |
|
------------- |
|
|
Registered office |
Class of share |
Percentage of shares held |
|
|
Subsidiary undertakings |
|||
|
|
1st Floor Cloister House |
Ordinary |
100 |
|
New Bailey Street |
|||
|
Salford |
|||
|
M3 5FS |
|||
|
|
1st Floor Cloister House |
Ordinary |
100 |
|
New Bailey Street |
|||
|
Salford |
|||
|
M3 5FS |
|||
|
|
1st Floor Cloister House |
Ordinary |
100 |
|
New Bailey Street |
|||
|
Salford |
|||
|
M3 5FS |
|||
|
Capital and reserves |
Profit/(loss) for the year |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
£ |
£ |
£ |
£ |
|
|
Subsidiary undertakings |
||||
|
|
(445,485) |
(445,319) |
(
|
(211) |
|
|
(558,390) |
(549,808) |
(
|
(38,272) |
|
|
(4,771) |
(4,062) |
(
|
(703) |
|
--------- |
--------- |
------- |
-------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Other creditors |
|
|
|
------------- |
------------- |
|
|
|
|
|
|
------------- |
------------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Amount deferred in year |
258,333 |
250,000 |
|
--------- |
--------- |
|
|
At 1 January 2024 |
Income |
Expenditure |
At 31 December 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
17,904,055 |
2,356,613 |
(1,668,728) |
18,591,940 |
|
------------- |
------------ |
------------ |
------------- |
|
|
At 1 January 2023 |
Income |
Expenditure |
At 31 December 2023 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
17,307,323 |
2,258,935 |
(1,662,203) |
17,904,055 |
|
------------- |
------------ |
------------ |
------------- |
|
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Investments |
63,679,004 |
63,679,004 |
|
|
Current assets |
659,298 |
659,298 |
|
|
Creditors less than 1 year |
(846,768) |
(846,768) |
|
|
Creditors greater than 1 year |
(44,899,594) |
(44,899,594) |
|
|
------------- |
------------- |
||
|
Net assets |
18,591,940 |
18,591,940 |
|
|
------------- |
------------- |
||
|
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
||
|
Investments |
63,679,004 |
63,679,004 |
|
|
Current assets |
400,187 |
400,187 |
|
|
Creditors less than 1 year |
(850,279) |
(850,279) |
|
|
Creditors greater than 1 year |
(45,324,857) |
(45,324,857) |
|
|
------------- |
------------- |
||
|
Net assets |
17,904,055 |
17,904,055 |
|
|
------------- |
------------- |
||
|
At 1 Jan 2024 |
Cash flows |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
318,804 |
|
|
Debt due within one year |
(330,000) |
– |
(330,000) |
|
Debt due after one year |
(39,445,139) |
355,563 |
(39,089,576) |
|
------------- |
--------- |
------------- |
|
|
(
|
|
(
|
|
|
------------- |
--------- |
------------- |
|