|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Page |
|
|
Trustees' annual report (incorporating the director's report) |
1 |
|
Independent examiner's report to the trustees |
3 |
|
Statement of financial activities (including income and expenditure account) |
5 |
|
Statement of financial position |
6 |
|
Statement of cash flows |
7 |
|
Notes to the financial statements |
8 |
|
|
|
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 |
Marionburgh Cottage |
|
office |
Ballindalloch |
|
Banffshire |
|
|
AB37 9AT |
|
|
|
||
|
|
||
|
|
||
|
Company secretary |
|
|
Independent examiner |
|
|
Muir & Addy Chartered Accountants |
|
|
Muir Building |
|
|
427 Holywood Road |
|
|
Belfast |
|
|
BT4 2LT |
|
|
|
|
Charity Secretary |
|
|
|
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 |
£ |
£ |
£ |
|
Donations and legacies |
5 |
|
|
|
|
Charitable activities |
6 |
– |
– |
|
|
Investment income |
7 |
– |
– |
|
|
-------- |
-------- |
------- |
||
|
Total income |
|
|
|
|
|
-------- |
-------- |
------- |
||
|
Costs of raising donations and legacies |
8 |
22,829 |
22,829 |
22,806 |
|
|
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 |
£ |
£ |
£ |
|
Debtors |
14 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
-------- |
------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
15 |
|
|
|
|
-------- |
-------- |
|||
|
Net current assets |
|
(
|
||
|
------- |
------- |
|||
|
Total assets less current liabilities |
|
(
|
||
|
------- |
------- |
|||
|
Net assets |
|
(
|
||
|
------- |
------- |
|||
|
Unrestricted funds |
|
(
|
||
|
------- |
------- |
|||
|
Total charity funds |
16 |
|
(
|
|
|
------- |
------- |
|||
|
|
|
|
Trustee |
|
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net income/(expenditure) |
17,384 |
(51,773) |
|
Adjustments for: |
||
|
Other interest receivable and similar income |
– |
(
|
|
Accrued expenses |
|
|
|
Changes in: |
||
|
Trade and other creditors |
(
|
(
|
|
-------- |
-------- |
|
|
Cash generated from operations |
|
(
|
|
Interest received |
– |
|
|
------- |
-------- |
|
|
Net cash from/(used in) operating activities |
|
(
|
|
------- |
-------- |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
Cash and cash equivalents at beginning of year |
2,341 |
53,933 |
|
------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Donations |
84,113 |
84,113 |
1,152 |
1,152 |
|
|
-------- |
-------- |
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Film screening fees |
– |
– |
|
|
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
– |
– |
|
|
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Costs of generating income - Film costs |
22,829 |
22,829 |
22,806 |
22,806 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Administration costs |
42,264 |
42,264 |
28,628 |
28,628 |
|
|
Support costs |
1,636 |
1,636 |
2,429 |
2,429 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
-------- |
-------- |
-------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Administration costs |
42,264 |
– |
42,264 |
28,628 |
|
|
Governance costs |
– |
1,636 |
1,636 |
2,429 |
|
|
-------- |
------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
------- |
-------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
1,675 |
825 |
|
------- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Morocco Exchange Ltd |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Accruals and deferred income |
|
|
|
Short term loans |
– |
|
|
------- |
-------- |
|
|
|
|
|
|
------- |
-------- |
|
|
At 1 April 2024 |
Income |
Expenditure |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
(9,888) |
84,113 |
(66,729) |
7,496 |
|
------- |
-------- |
-------- |
------- |
|
|
At 1 April 2023 |
Income |
Expenditure |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
41,885 |
2,090 |
(53,863) |
(9,888) |
|
-------- |
------- |
-------- |
------- |
|
|
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
||
|
Current assets |
10,496 |
10,496 |
|
|
Creditors less than 1 year |
(3,000) |
(3,000) |
|
|
-------- |
-------- |
||
|
Net assets |
7,496 |
7,496 |
|
|
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Current assets |
8,441 |
8,441 |
|
|
Creditors less than 1 year |
(18,329) |
(18,329) |
|
|
-------- |
-------- |
||
|
Net assets |
(9,888) |
(9,888) |
|
|
-------- |
-------- |
||
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
2,055 |
|
|
------- |
------- |
------- |
|