|
|
|
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 |
8 |
|
Statement of financial activities (including income and expenditure account) |
12 |
|
Statement of financial position |
13 |
|
Statement of cash flows |
14 |
|
Notes to the financial statements |
15 |
|
|
|
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 |
12 Athena Court |
|
office |
Athena Drive |
|
Tachbrook Park |
|
|
Warwick |
|
|
CV34 6RT |
|
|
England |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Company secretary |
|
|
Auditor |
|
|
Chartered certified accountants & statutory auditor |
|
|
8 Jury Street |
|
|
Warwick |
|
|
CV34 4EW |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered certified accountants & statutory auditor |
|
8 Jury Street |
|
Warwick |
|
CV34 4EW |
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Activities |
|
(including income and expenditure account) |
|
2025 |
2024 |
||||
|
Unrestricted funds |
Restricted funds |
Endowment funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
£ |
£ |
|
Donations and legacies |
6 |
|
|
– |
|
|
|
Charitable activities |
7 |
|
|
– |
|
|
|
Investment income |
8 |
|
– |
– |
|
|
|
Other income |
9 |
|
– |
– |
|
|
|
-------- |
----------- |
---- |
----------- |
----------- |
||
|
Total income |
|
|
– |
|
|
|
|
-------- |
----------- |
---- |
----------- |
----------- |
||
|
Costs of raising donations and legacies |
10 |
99 |
– |
– |
99 |
149 |
||
|
Expenditure on charitable activities |
11,12 |
|
|
– |
|
|
||
|
-------- |
----------- |
---- |
----------- |
----------- |
||||
|
Total expenditure |
|
|
– |
|
|
|||
|
-------- |
----------- |
---- |
----------- |
----------- |
||||
|
-------- |
----------- |
---- |
----------- |
----------- |
|
|
Net income |
|
(
|
– |
|
|
|
-------- |
----------- |
---- |
----------- |
----------- |
|
|
Transfers between funds |
(37,837) |
37,837 |
– |
– |
– |
|
Gains from revaluation of fixed assets |
|
– |
– |
|
– |
|
Gains from revaluation of endowment fixed assets |
– |
– |
998,974 |
998,974 |
– |
|
-------- |
----------- |
-------- |
----------- |
----------- |
|
|
Net movement in funds |
|
(
|
|
|
|
|
Total funds brought forward |
|
|
|
|
|
|
----------- |
----------- |
----------- |
----------- |
----------- |
|
|
Total funds carried forward |
|
– |
|
|
|
|
----------- |
----------- |
----------- |
----------- |
----------- |
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Position |
|
2025 |
2024 |
||
|
(restated) |
|||
|
Note |
£ |
£ |
£ |
|
Tangible fixed assets |
19 |
|
|
|
|
Debtors |
20 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
-------- |
-------- |
|||
|
|
|
|||
|
Prepayments and accrued income |
|
|
|
|
Creditors: amounts falling due within one year |
21 |
|
|
|
|
-------- |
-------- |
|||
|
Net current assets |
|
|
||
|
----------- |
----------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Accruals and deferred income |
|
|
|
|
----------- |
----------- |
||
|
Net assets |
|
|
|
|
----------- |
----------- |
||
|
Endowment funds |
|
|
|
|
Restricted funds |
– |
|
|
|
Revaluation reserve |
|
|
|||
|
Other unrestricted income funds |
1,056,886 |
1,017,204 |
|||
|
----------- |
----------- |
||||
|
Total unrestricted funds |
|
|
|||
|
----------- |
----------- |
||||
|
Total charity funds |
24 |
|
|
||
|
----------- |
----------- |
||||
|
|
|
|
Trustee |
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Net income |
33,678 |
73,753 |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Other interest receivable and similar income |
(7,667) |
(7,367) |
|
Accrued (income)/expenses |
(
|
|
|
Other operating cash flow adjustment |
(1) |
– |
|
Changes in: |
||
|
Trade and other debtors |
(
|
(
|
|
Trade and other creditors |
|
|
|
------- |
------- |
|
|
Cash generated from operations |
|
|
|
Interest received |
|
|
|
------- |
------- |
|
|
Net cash from operating activities |
|
|
|
------- |
------- |
|
|
Purchase of tangible assets |
(
|
– |
|
------- |
------- |
|
|
Net cash used in investing activities |
(
|
– |
|
------- |
------- |
|
|
Net increase in cash and cash equivalents |
|
|
|
Cash and cash equivalents at beginning of year |
708,985 |
639,048 |
|
-------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
-------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
| Balance at 1 April 2024 | Revaluation | Balance at 31 March 2025 | ||
| £ | £ | £ | ||
| Property 1 | 280,000 | 470,000 | 750,000 | |
| Property 2 | 146,026 | 528,974 | 675,000 | |
| -------- | -------- | ----------- | ||
| Total | 426,026 | 998,974 | 1,425,000 | |
| -------- | -------- | ----------- | ||
|
Property |
- |
over 50 years
|
|
|
Improvements to short leasehold property |
- |
over 21 years
|
|
|
Furniture and equipment |
- |
Comp. Equipment (30% RB), F&F (15% RB), Office Partitions (33% SL)
|
|
|
Property refurbishment |
- |
over 50 years
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations and gifts |
2,974 |
100 |
3,074 |
|
|
Local government grant income |
1,770 |
– |
1,770 |
|
|
------ |
---- |
------ |
||
|
|
|
|
||
|
------ |
---- |
------ |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
(restated) |
||||
|
£ |
£ |
£ |
||
|
Donations and gifts |
3,242 |
– |
3,242 |
|
|
Local government grant income |
3,350 |
– |
3,350 |
|
|
------ |
---- |
------ |
||
|
|
– |
|
||
|
------ |
---- |
------ |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Social services |
– |
1,390,759 |
1,390,759 |
|
|
Provision of supported accommodation |
188,270 |
– |
188,270 |
|
|
-------- |
----------- |
----------- |
||
|
|
|
|
||
|
-------- |
----------- |
----------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
(restated) |
||||
|
£ |
£ |
£ |
||
|
Social services |
– |
1,307,658 |
1,307,658 |
|
|
Provision of supported accommodation |
182,545 |
– |
182,545 |
|
|
-------- |
----------- |
----------- |
||
|
|
|
|
||
|
-------- |
----------- |
----------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
(restated) |
|||||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
|
|
|
|
|
|
------ |
------ |
------ |
------ |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
(restated) |
|||||
|
£ |
£ |
£ |
£ |
||
|
Other income |
|
|
|
|
|
|
------ |
------ |
------ |
------ |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
(restated) |
|||||
|
£ |
£ |
£ |
£ |
||
|
Staff costs, training and external advisors |
99 |
99 |
149 |
149 |
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Support services |
34,590 |
1,434,073 |
1,468,661 |
|
|
Provision of supported accommodation |
75,349 |
250 |
75,599 |
|
|
Support costs |
18,315 |
377 |
18,694 |
|
|
-------- |
----------- |
----------- |
||
|
|
|
|
||
|
-------- |
----------- |
----------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
(restated) |
||||
|
£ |
£ |
£ |
||
|
Support services |
32,308 |
1,299,489 |
1,331,795 |
|
|
Provision of supported accommodation |
75,134 |
– |
75,134 |
|
|
Support costs |
7,411 |
20,555 |
27,967 |
|
|
-------- |
----------- |
----------- |
||
|
|
|
|
||
|
-------- |
----------- |
----------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Support services |
1,468,661 |
– |
1,468,661 |
1,338,685 |
|
|
Provision of supported accommodation |
75,599 |
7,047 |
82,646 |
82,545 |
|
|
Governance costs |
– |
11,647 |
11,647 |
13,666 |
|
|
----------- |
------- |
----------- |
----------- |
||
|
|
|
|
|
||
|
----------- |
------- |
----------- |
----------- |
||
|
Auditors remuneration |
Indemnity insurance |
Registration to the CQC |
Accountancy fees |
Sundry expenses |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
£ |
£ |
£ |
£ |
||
|
Governance costs |
6,300 |
1,758 |
916 |
2,640 |
34 |
11,648 |
13,664 |
|
|
------ |
------ |
---- |
------ |
---- |
------- |
------- |
||
|
2025 |
2024 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
7,047 |
14,301 |
|
------ |
------- |
|
|
2025 |
2024 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------ |
------ |
|
|
Other non-audit services |
|
|
|
------ |
------ |
|
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Wages and salaries |
1,187,445 |
1,074,563 |
|
|
Social security |
101,389 |
87,125 |
|
|
Staff pensions |
31,970 |
37,421 |
|
|
Agency costs |
11,395 |
7,736 |
|
|
----------- |
----------- |
||
|
1,332,199 |
1,206,845 |
||
|
----------- |
----------- |
||
|
Freehold land and building |
Improvements to short leasehold |
Furniture and equipment |
Improvements to freehold property |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1 April 2024 (as restated) |
|
|
|
|
|
|
Additions |
– |
– |
|
– |
|
|
Revaluations |
|
– |
– |
– |
|
|
----------- |
-------- |
-------- |
------- |
----------- |
|
|
At 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 |
|
– |
|
|
|
|
----------- |
-------- |
-------- |
------- |
----------- |
|
| Historic cost | Previous revaluations | Carrying amount 1 April 2024 | Revaluation 2025 | Carrying amount at 31 March 2025 | ||
| £ | £ | £ | £ | £ | ||
| Property 1 - Unrestricted | 320,197 | 25,000 | 217,020 | 130,480 | 347,500 | |
| Property 2 - Endowment | 280,000 | – | 280,000 | 470,000 | 750,000 | |
| Property 3 - Endowment | 146,026 | – | 146,026 | 528,974 | 675,000 | |
| -------- | ------- | -------- | ----------- | ----------- | ||
| 746,223 | 25,000 | 643,046 | 1,129,454 | 1,772,500 | ||
| -------- | ------- | -------- | ----------- | ----------- | ||
|
2025 |
2024 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
-------- |
-------- |
|
|
138,072
|
124,984
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
– |
|
|
------- |
------- |
|
|
|
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Government grants income |
|
|
|
------ |
------ |
|
|
At 1 Apr 2024 |
Income |
Expenditure |
Transfers |
Gains and losses |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Unrestricted funds |
1,004,340 |
205,872 |
(128,353) |
(292,290) |
– |
789,569 |
|
Designated funds |
12,864 |
– |
– |
254,453 |
– |
267,317 |
|
Revaluation reserve |
25,000 |
– |
– |
– |
130,480 |
155,480 |
|
----------- |
-------- |
-------- |
-------- |
-------- |
----------- |
|
|
1,042,204 |
205,872 |
(128,353) |
(37,837) |
130,480 |
1,212,366 |
|
|
----------- |
-------- |
-------- |
-------- |
-------- |
----------- |
|
|
At 1 Apr 2023 |
Income |
Expenditure |
Transfers |
Gains and losses |
At 31 Mar 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Unrestricted funds |
925,661 |
201,140 |
(115,002) |
(7,459) |
– |
1,004,340 |
|
Designated funds |
12,864 |
– |
– |
– |
– |
12,864 |
|
Revaluation reserve |
25,000 |
– |
– |
– |
– |
25,000 |
|
-------- |
-------- |
-------- |
------ |
---- |
----------- |
|
|
963,525 |
201,140 |
(115,002) |
(7,459) |
– |
1,042,204 |
|
|
-------- |
-------- |
-------- |
------ |
---- |
----------- |
|
|
At 1 Apr 2024 |
Income |
Expenditure |
Transfers |
Gains and losses |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Restricted funds |
6,004 |
1,390,859 |
(1,434,700) |
37,837 |
– |
– |
|
------ |
----------- |
----------- |
------- |
---- |
---- |
|
|
At 1 Apr 2023 |
Income |
Expenditure |
Transfers |
Gains and losses |
At 31 Mar 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Restricted funds |
10,931 |
1,307,658 |
(1,320,044) |
7,459 |
– |
6,004 |
|
------- |
----------- |
----------- |
------ |
---- |
------ |
|
|
At 1 Apr 2024 |
Income |
Expenditure |
Transfers |
Gains and losses |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Property endowment |
426,026 |
– |
– |
– |
998,974 |
1,425,000 |
|
-------- |
---- |
---- |
---- |
-------- |
----------- |
|
|
At 1 Apr 2023 |
Income |
Expenditure |
Transfers |
Gains and losses |
At 31 Mar 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Property endowment |
426,026 |
– |
– |
– |
– |
426,026 |
|
-------- |
---- |
---- |
---- |
---- |
-------- |
|
|
Unrestricted Funds |
Restricted Funds |
Endowment Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
£ |
||
|
Tangible fixed assets |
385,217 |
– |
1,425,000 |
1,810,217 |
|
|
Current assets |
879,937 |
– |
– |
879,937 |
|
|
Creditors less than 1 year |
(52,788) |
– |
– |
(52,788) |
|
|
----------- |
---- |
----------- |
----------- |
||
|
Net assets |
1,212,366 |
– |
1,425,000 |
2,637,366 |
|
|
----------- |
---- |
----------- |
----------- |
||
|
Unrestricted Funds |
Restricted Funds |
Endowment Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Tangible fixed assets |
259,771 |
– |
426,026 |
685,797 |
|
|
Current assets |
827,964 |
6,005 |
– |
833,969 |
|
|
Creditors less than 1 year |
(45,531) |
– |
– |
(45,531) |
|
|
----------- |
------ |
-------- |
----------- |
||
|
Net assets |
1,042,204 |
6,005 |
426,026 |
1,474,235 |
|
|
----------- |
------ |
-------- |
----------- |
||
|
As previously stated |
Adjustment |
Restated |
||
|
£ |
£ |
£ |
||
|
Unrestricted funds carried forward |
1,042,204 |
– |
1,042,204 |
|
|
Restricted funds carried forward |
6,004 |
– |
6,004 |
|
|
Endowment funds carried forward |
280,000 |
146,026 |
426,026 |
|
|
----------- |
-------- |
----------- |
||
|
Total funds carried forward |
1,328,208 |
146,026 |
1,474,234 |
|
|
----------- |
-------- |
----------- |
||
|
As previously stated |
Adjustment |
Restated |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
539,771 |
146,026 |
685,797 |
|
|
Endowment fund |
280,000 |
146,026 |
426,026 |
|
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
32,880 |
|
|
-------- |
------- |
-------- |
|
|
2025 |
2024 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
------- |
------- |
|
|
|
|
|
|
------- |
------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements (continued) |