|
|
|
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) |
10 |
|
Statement of financial position |
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 |
NIC105833 |
|
Company registration number |
|
|
Principal office and registered |
Floor 5 |
|
office |
Glendinning House |
|
6 Murray Street |
|
|
Belfast |
|
|
BT1 6DN |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Auditor |
|
|
Chartered accountants & statutory auditor |
|
|
22 Great Victoria Street |
|
|
Belfast |
|
|
BT2 7BA |
|
|
Bankers |
|
|
PO Box 250 |
|
|
Delf House |
|
|
Southway |
|
|
Skelmersdale |
|
|
WN8 6WT |
|
|
|
|
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 |
|
22 Great Victoria Street |
|
Belfast |
|
BT2 7BA |
|
|
|
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 |
|
– |
|
|
|
Other income |
7 |
|
– |
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Costs of raising donations and legacies |
8 |
170,107 |
26,222 |
196,328 |
169,815 |
|
|
Expenditure on charitable activities |
9,10 |
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|||
|
Total expenditure |
|
|
|
|
||
|
--------- |
-------- |
--------- |
--------- |
|||
|
--------- |
-------- |
--------- |
--------- |
|
|
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 |
£ |
£ |
|
Intangible assets |
14 |
|
|
|
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 |
|
|
|
--------- |
--------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Web page design |
- |
|
|
|
Computer equipment |
- |
|
|
|
Office equipment |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations |
146,776 |
900 |
147,676 |
|
|
Grants |
49,928 |
20,000 |
69,928 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
28,064 |
3,000 |
31,064 |
|
|
Grants |
87,790 |
12,050 |
99,840 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
|
|
|
|
|
|
------- |
------- |
---- |
---- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
SHIP Project |
|
|
|
|
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Staff salaries |
110,017 |
– |
110,017 |
|
|
Employer pension |
12,271 |
– |
12,271 |
|
|
Rent |
11,721 |
– |
11,721 |
|
|
Electricity |
2,909 |
– |
2,909 |
|
|
Depreciation & Amortisation |
652 |
652 |
1,303 |
|
|
Insurance |
1,642 |
– |
1,642 |
|
|
Computer & Software |
3,962 |
– |
3,962 |
|
|
Advertising |
285 |
– |
285 |
|
|
Telephone and fax |
2,545 |
– |
2,545 |
|
|
Stationary & Sundries |
24,014 |
– |
24,014 |
|
|
Counsellor/volunteer expenses |
89 |
25,570 |
25,659 |
|
|
--------- |
-------- |
--------- |
||
|
170,107 |
26,222 |
196,328 |
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Staff salaries |
111,366 |
– |
111,366 |
|
|
Employer pension |
4,466 |
– |
4,466 |
|
|
Rent |
11,721 |
– |
11,721 |
|
|
Electricity |
3,432 |
– |
3,432 |
|
|
Depreciation & Amortisation |
1,431 |
1,431 |
2,862 |
|
|
Insurance |
2,076 |
– |
2,076 |
|
|
Computer & Software |
4,339 |
– |
4,339 |
|
|
Advertising |
1,003 |
– |
1,003 |
|
|
Telephone and fax |
2,400 |
– |
2,400 |
|
|
Stationary & Sundries |
6,636 |
– |
6,636 |
|
|
Counsellor/volunteer expenses |
1,032 |
18,482 |
19,514 |
|
|
--------- |
-------- |
--------- |
||
|
149,902 |
19,913 |
169,815 |
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Support costs |
36 |
– |
36 |
|
|
Governance costs |
15,413 |
6,000 |
21,413 |
|
|
-------- |
------- |
-------- |
||
|
|
|
|
||
|
-------- |
------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Support costs |
36 |
– |
36 |
|
|
Governance costs |
8,618 |
4,840 |
13,458 |
|
|
------- |
------- |
-------- |
||
|
|
|
|
||
|
------- |
------- |
-------- |
||
|
Activities undertaken directly |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
||
|
Support costs |
36 |
36 |
36 |
|
|
Governance costs |
21,413 |
21,413 |
13,458 |
|
|
-------- |
-------- |
-------- |
||
|
|
|
|
||
|
-------- |
-------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Amortisation of intangible assets |
476 |
456 |
|
Depreciation of tangible fixed assets |
827 |
2,406 |
|
---- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Employer contributions to pension plans |
12,271 |
4,466 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Administrative staff |
3 |
3 |
|
---- |
---- |
|
|
Supervision |
Programme delivery |
Total |
||
|
£ |
£ |
£ |
||
|
P Irving |
808 |
– |
808 |
|
|
M McIlvenny |
1,252 |
– |
1,252 |
|
|
------- |
---- |
------- |
||
|
Total |
2,060 |
– |
2,060 |
|
|
------- |
---- |
------- |
||
|
Web page design |
|
|
£ |
|
|
Cost |
|
|
At 1 April 2024 and 31 March 2025 |
|
|
------- |
|
|
Amortisation |
|
|
At 1 April 2024 |
|
|
Charge for the year |
|
|
------- |
|
|
At 31 March 2025 |
|
|
------- |
|
|
Carrying amount |
|
|
At 31 March 2025 |
|
|
------- |
|
|
At 31 March 2024 |
|
|
------- |
|
|
Computer equipment |
Office equipment |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 April 2024 and 31 March 2025 |
|
|
|
|
------- |
------- |
-------- |
|
|
Depreciation |
|||
|
At 1 April 2024 |
|
|
|
|
Charge for the year |
|
|
|
|
------- |
------- |
-------- |
|
|
At 31 March 2025 |
|
|
|
|
------- |
------- |
-------- |
|
|
Carrying amount |
|||
|
At 31 March 2025 |
|
|
|
|
------- |
------- |
-------- |
|
|
At 31 March 2024 |
|
|
|
|
------- |
------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
------- |
-------- |
|
|
|
|
|
|
------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Pension |
|
|
|
-------- |
------- |
|
|
|
|
|
|
-------- |
------- |
|
|
At 1 April 2024 |
Income |
Expenditure |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Unrestricted funds |
142,496 |
206,012 |
(185,556) |
162,952 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 April 2023 |
Income |
Expenditure |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Unrestricted funds |
179,064 |
121,988 |
(158,556) |
142,496 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 April 2024 |
Income |
Expenditure |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted funds |
68,386 |
20,900 |
(32,222) |
57,064 |
|
-------- |
-------- |
-------- |
-------- |
|
|
At 1 April 2023 |
Income |
Expenditure |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted funds |
78,089 |
15,050 |
(24,753) |
68,386 |
|
-------- |
-------- |
-------- |
-------- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Intangible assets |
7,308 |
– |
7,308 |
|
|
Tangible fixed assets |
545 |
– |
545 |
|
|
Current assets |
173,141 |
57,064 |
230,205 |
|
|
Creditors less than 1 year |
(18,042) |
– |
(18,042) |
|
|
--------- |
-------- |
--------- |
||
|
Net assets |
162,952 |
57,064 |
220,016 |
|
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Intangible assets |
7,784 |
– |
7,784 |
|
|
Tangible fixed assets |
1,372 |
– |
1,372 |
|
|
Current assets |
141,898 |
68,386 |
210,284 |
|
|
Creditors less than 1 year |
(8,558) |
– |
(8,558) |
|
|
--------- |
-------- |
--------- |
||
|
Net assets |
142,496 |
68,386 |
210,882 |
|
|
--------- |
-------- |
--------- |
||