|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Pages |
|
|
Trustees' annual report (incorporating the director's report) |
1 to 6 |
|
Independent auditor's report to the members |
7 to 10 |
|
Statement of financial activities (including income and expenditure account) |
11 |
|
Statement of financial position |
12 |
|
Statement of cash flows |
13 |
|
Notes to the financial statements |
14 to 21 |
|
|
|
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 |
364 - 366 Cemetery Road |
|
office |
Sheffield |
|
S11 8FT |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
(Appointed
|
|
|
|
(Appointed
|
|
|
Auditor |
|
|
Chartered Accountants & statutory auditor |
|
|
Omega Court |
|
|
364-366 Cemetery Road |
|
|
Sheffield |
|
|
S11 8FT |
|
|
|
|
Company Limited by Guarantee |
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered Accountants & statutory auditor |
|
Omega Court |
|
364-366 Cemetery Road |
|
Sheffield |
|
S11 8FT |
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Activities |
|
(including income and expenditure account) |
|
2025 |
2024 |
|||
|
Unrestricted funds |
Restricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
£ |
|
Voluntary income |
5 |
|
|
|
|
|
Investment income |
6 |
|
– |
|
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Costs of generating voluntary income |
7 |
7,496 |
65,831 |
73,327 |
82,421 |
|
|
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 |
19 |
|
|
|
|
--------- |
--------- |
|||
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net expenditure |
(91,784) |
(32,065) |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar charges |
|
|
|
Accrued expenses |
|
– |
|
Changes in: |
||
|
Trade and other debtors |
|
(
|
|
Trade and other creditors |
(
|
|
|
--------- |
-------- |
|
|
Cash generated from operations |
(
|
(
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
--------- |
-------- |
|
|
Net cash used in operating activities |
(
|
(
|
|
--------- |
-------- |
|
|
Net decrease in cash and cash equivalents |
(
|
(
|
|
Cash and cash equivalents at beginning of year |
351,856 |
391,350 |
|
--------- |
--------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Motor Vehicles |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations |
2,397 |
– |
2,397 |
|
|
Grants |
– |
754,302 |
754,302 |
|
|
Membership fees |
25,885 |
– |
25,885 |
|
|
Conference and seminar receipts |
19,693 |
– |
19,693 |
|
|
Consultancy fees |
20,688 |
– |
20,688 |
|
|
Awareness literature |
29 |
– |
29 |
|
|
Commissioned work |
30,103 |
– |
30,103 |
|
|
-------- |
--------- |
--------- |
||
|
|
|
|
||
|
-------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
744 |
– |
743 |
|
|
Grants |
– |
823,186 |
823,186 |
|
|
Membership fees |
24,654 |
– |
24,654 |
|
|
Conference and seminar receipts |
3,233 |
– |
3,233 |
|
|
Consultancy fees |
37,381 |
– |
37,381 |
|
|
Awareness literature |
– |
– |
– |
|
|
Commissioned work |
34,468 |
– |
34,468 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
UK bank interest receivable |
|
|
|
|
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Costs of generating voluntary income |
7,496 |
65,831 |
73,327 |
|
|
------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Costs of generating voluntary income |
9,698 |
72,724 |
82,421 |
|
|
------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Charitable activities |
156,658 |
579,659 |
736,318 |
|
|
Support costs |
5,065 |
137,542 |
142,606 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Charitable activities |
86,511 |
655,623 |
742,134 |
|
|
Support costs |
31,574 |
106,877 |
138,451 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Charitable activities |
736,318 |
133,947 |
870,265 |
872,573 |
|
|
Governance costs |
– |
8,659 |
8,659 |
8,012 |
|
|
--------- |
--------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
--------- |
--------- |
--------- |
||
|
Analysis of support costs activity 1 |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Premises |
133,947 |
133,947 |
130,439 |
|
|
Finance costs |
8,659 |
8,659 |
8,012 |
|
|
--------- |
--------- |
--------- |
||
|
142,606 |
142,606 |
138,451 |
||
|
--------- |
--------- |
--------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
412 |
549 |
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Employer contributions to pension plans |
13,649 |
14,355 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Number of staff in all departments |
16 |
17 |
|
---- |
---- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
£60,000 to £69,999 |
– |
1 |
|
---- |
---- |
|
|
Motor vehicles |
Total |
|
|
£ |
£ |
|
|
Cost |
||
|
At 1 Apr 2024 and 31 Mar 2025 |
|
|
|
-------- |
-------- |
|
|
Depreciation |
||
|
At 1 Apr 2024 |
|
|
|
Charge for the year |
|
|
|
-------- |
-------- |
|
|
At 31 Mar 2025 |
|
|
|
-------- |
-------- |
|
|
Carrying amount |
||
|
At 31 Mar 2025 |
|
|
|
-------- |
-------- |
|
|
At 31 Mar 2024 |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Other creditors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
At 1 Apr 2024 |
Income |
Expenditure |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
235,518 |
106,165 |
(169,219) |
172,464 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 Apr 2023 |
Income |
Expenditure |
At 31 Mar 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
255,545 |
107,756 |
(127,783) |
235,518 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 Apr 2024 |
Income |
Expenditure |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Resources Project |
2,616 |
185,000 |
(167,559) |
20,057 |
|
Sports England |
– |
200,000 |
(200,000) |
– |
|
Esmee Fairbairn |
– |
– |
– |
– |
|
Samworth |
37,500 |
75,000 |
(75,000) |
37,500 |
|
National Lottery |
393 |
160,098 |
(155,711) |
4,780 |
|
Sports England - SCiMA |
– |
102,537 |
(102,537) |
– |
|
Porticus |
83,003 |
– |
(63,641) |
19,362 |
|
Scouts Association |
– |
31,667 |
(18,584) |
13,083 |
|
--------- |
--------- |
--------- |
-------- |
|
|
123,512 |
754,302 |
(783,032) |
94,782 |
|
|
--------- |
--------- |
--------- |
-------- |
|
|
At 1 Apr 2023 |
Income |
Expenditure |
At 31 Mar 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Resources Project |
– |
115,000 |
(112,384) |
2,616 |
|
Sports England |
– |
200,000 |
(200,000) |
– |
|
Esmee Fairbairn |
10,300 |
96,200 |
(106,500) |
– |
|
Samworth |
37,500 |
75,000 |
(75,000) |
37,500 |
|
National Lottery |
– |
157,081 |
(156,688) |
393 |
|
Sports England - SCiMA |
– |
118,116 |
(118,116) |
– |
|
Porticus |
87,750 |
61,789 |
(66,536) |
83,003 |
|
Scouts Association |
– |
– |
– |
– |
|
--------- |
--------- |
--------- |
--------- |
|
|
135,550 |
823,186 |
(835,224) |
123,512 |
|
|
--------- |
--------- |
--------- |
--------- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
1,236 |
– |
1,236 |
|
|
Current assets |
171,228 |
94,782 |
266,010 |
|
|
--------- |
-------- |
--------- |
||
|
Net assets |
172,464 |
94,782 |
267,246 |
|
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
1,648 |
– |
1,648 |
|
|
Current assets |
233,870 |
123,512 |
357,382 |
|
|
--------- |
--------- |
--------- |
||
|
Net assets |
235,518 |
123,512 |
359,030 |
|
|
--------- |
--------- |
--------- |
||
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(107,555) |
|
|
--------- |
--------- |
--------- |
|