|
|
|
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 |
10 |
|
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 |
7 Neville Street |
|
office |
Riverside |
|
Cardiff |
|
|
CF11 6LP |
|
|
Wales |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
(Appointed
|
|
|
Independent examiner |
|
|
Temple Court |
|
|
13a Cathedral Road |
|
|
Cardiff |
|
|
CF11 9HA |
|
|
|
|
Trustee |
|
|
|
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 |
Restricted funds |
Endowment funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
£ |
£ |
|
Donations and legacies |
5 |
|
|
– |
|
|
|
Charitable activities |
6 |
|
– |
– |
|
|
|
Other trading activities |
7 |
|
– |
– |
|
|
|
Investment income |
8 |
|
– |
– |
|
|
|
-------- |
--------- |
---- |
--------- |
--------- |
||
|
Total income |
|
|
– |
|
|
|
|
-------- |
--------- |
---- |
--------- |
--------- |
||
|
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 |
£ |
£ |
|
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 |
|
|
|
|
--------- |
--------- |
||
|
Endowment funds |
|
|
|
|
Restricted funds |
|
|
|
|
Unrestricted funds |
|
|
|
|
--------- |
--------- |
||
|
Total charity funds |
19 |
|
|
|
--------- |
--------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net income/(expenditure) |
10,857 |
(16,358) |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Other interest receivable and similar income |
(
|
(
|
|
Accrued expenses |
|
|
|
Changes in: |
||
|
Trade and other debtors |
(
|
|
|
Trade and other creditors |
(
|
(
|
|
-------- |
-------- |
|
|
Cash generated from operations |
|
|
|
Interest received |
|
|
|
------- |
-------- |
|
|
Net cash from operating activities |
|
|
|
------- |
-------- |
|
|
Net increase in cash and cash equivalents |
|
|
|
Cash and cash equivalents at beginning of year |
309,658 |
275,063 |
|
--------- |
--------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Fixtures and fittings |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations |
326 |
– |
326 |
|
|
Cardiff Council - Period Poverty |
– |
2,000 |
2,000 |
|
|
Cardiff Third Sector Council - Move More, Eat Well |
– |
2,500 |
2,500 |
|
|
Children in Need |
– |
9,935 |
9,935 |
|
|
Garfield Weston Foundation |
– |
20,000 |
20,000 |
|
|
Glamorgan Voluntary Services |
– |
7,710 |
7,710 |
|
|
Independent Age - Golden Years Plus |
– |
20,347 |
20,347 |
|
|
Lloyds Bank Foundation |
– |
– |
– |
|
|
National Grid - Community Matters Fund |
– |
5,000 |
5,000 |
|
|
Paul Hamlyn Foundation - Difference Voice, Different View |
– |
51,700 |
51,700 |
|
|
Postcode Community Trust |
– |
– |
– |
|
|
Rosa - Voices from the Frontline |
– |
– |
– |
|
|
South Wales Police - Tell Emma |
– |
500 |
500 |
|
|
Tennis Wales |
– |
1,000 |
1,000 |
|
|
The National Heritage Memorial Fund |
– |
– |
– |
|
|
The National Lottery Community Fund - Diverse Voices |
– |
57,127 |
57,127 |
|
|
Tudor Trust |
– |
– |
– |
|
|
Wales & West Utilities - Carbon Monoxide Vulnerability |
– |
– |
– |
|
|
Welsh Government Sports4All Grant |
– |
65,031 |
65,031 |
|
|
Welsh Government Sustainable Social Services Third Sector |
– |
86,385 |
86,385 |
|
|
Welsh Government National Windrush Day 2024 |
– |
1,413 |
1,413 |
|
|
Zurich Community Trust |
– |
17,500 |
17,500 |
|
|
Lloyds Bank Foundation - Violence & abuse support funds |
2,500 |
– |
2,500 |
|
|
------- |
--------- |
--------- |
||
|
|
|
|
||
|
------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
1,604 |
– |
1,604 |
|
|
Cardiff Council - Period Poverty |
– |
4,000 |
4,000 |
|
|
Cardiff Third Sector Council - Move More, Eat Well |
– |
– |
– |
|
|
Children in Need |
– |
9,463 |
9,463 |
|
|
Garfield Weston Foundation |
– |
– |
– |
|
|
Glamorgan Voluntary Services |
– |
8,300 |
8,300 |
|
|
Independent Age - Golden Years Plus |
– |
– |
– |
|
|
Lloyds Bank Foundation |
– |
25,000 |
25,000 |
|
|
National Grid - Community Matters Fund |
– |
10,000 |
10,000 |
|
|
Paul Hamlyn Foundation - Difference Voice, Different View |
– |
– |
– |
|
|
Postcode Community Trust |
– |
25,000 |
25,000 |
|
|
Rosa - Voices from the Frontline |
– |
(7,000) |
(7,000) |
|
|
South Wales Police - Tell Emma |
– |
– |
– |
|
|
Tennis Wales |
– |
– |
– |
|
|
The National Heritage Memorial Fund |
– |
6,787 |
6,787 |
|
|
The National Lottery Community Fund - Diverse Voices |
– |
60,491 |
60,491 |
|
|
Tudor Trust |
– |
40,000 |
40,000 |
|
|
Wales & West Utilities - Carbon Monoxide Vulnerability |
– |
31,695 |
31,695 |
|
|
Welsh Government Sports4All Grant |
– |
90,000 |
90,000 |
|
|
Welsh Government Sustainable Social Services Third Sector |
– |
86,385 |
86,385 |
|
|
Welsh Government National Windrush Day 2024 |
– |
– |
– |
|
|
Zurich Community Trust |
– |
19,250 |
19,250 |
|
|
Lloyds Bank Foundation - Violence & abuse support funds |
– |
– |
– |
|
|
------- |
--------- |
--------- |
||
|
|
|
|
||
|
------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Workshops, seminars, activities, courses |
6,317 |
6,317 |
12,331 |
12,331 |
|
|
Creche services |
525 |
525 |
1,615 |
1,615 |
|
|
------- |
------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
------- |
------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Interpreting |
220 |
220 |
– |
– |
|
|
Room hire |
23,709 |
23,709 |
13,933 |
13,933 |
|
|
World cafe |
10,183 |
10,183 |
3,898 |
3,898 |
|
|
Project management fees |
32,410 |
32,410 |
36,378 |
36,378 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
|
|
|
|
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Charitable activity |
43,838 |
369,901 |
413,738 |
|
|
-------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Charitable activity |
94,219 |
401,495 |
495,714 |
|
|
-------- |
--------- |
--------- |
||
|
Activities undertaken directly |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
||
|
Charitable activity |
413,738 |
413,738 |
495,714 |
|
|
--------- |
--------- |
--------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
282 |
421 |
|
Operating lease rentals |
1,111 |
874 |
|
------- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
2,340 |
2,250 |
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Employer contributions to pension plans |
9,580 |
14,250 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Senior Manager |
2 |
1 |
|
Project Manager |
1 |
1 |
|
Project Officer |
2 |
4 |
|
Creche/Youth Worker |
– |
1 |
|
Administration & Finance |
1 |
2 |
|
---- |
---- |
|
|
6 |
9 |
|
|
---- |
---- |
|
|
Freehold property |
Fixtures and fittings |
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 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
At 1 Apr 2024 |
Income |
Expenditure |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
292,237 |
76,447 |
(43,838) |
324,846 |
|
--------- |
-------- |
-------- |
--------- |
|
|
At 1 Apr 2023 |
Income |
Expenditure |
At 31 Mar 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
316,471 |
69,985 |
(94,219) |
292,237 |
|
--------- |
-------- |
-------- |
--------- |
|
|
At 1 Apr 2024 |
Income |
Expenditure |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Cardiff Council - Period Poverty |
– |
2,000 |
(2,000) |
– |
|
Cardiff Third Sector Council - Homework Club |
– |
– |
– |
– |
|
Cardiff Third Sector Council - Move More, Eat Well |
– |
2,500 |
(2,500) |
– |
|
Children in Need |
– |
9,935 |
(9,935) |
– |
|
Garfield Weston Foundation |
– |
20,000 |
– |
20,000 |
|
Glamorgan Voluntary Services |
5,624 |
7,710 |
(6,608) |
6,726 |
|
Independent Age - Golden Years Plus |
– |
20,347 |
– |
20,347 |
|
Lloyds Bank Foundation |
19,782 |
– |
(19,782) |
– |
|
National Grid - Community Matters Fund |
– |
5,000 |
(5,000) |
– |
|
Paul Hamlyn Foundation |
– |
51,700 |
(38,775) |
12,925 |
|
Postcode Community Trust |
12,525 |
– |
(12,525) |
– |
|
Rosa - Voices from the Frontline |
– |
– |
– |
– |
|
South Wales Police - Tell Emma |
– |
500 |
(500) |
– |
|
Tennis Wales |
– |
1,000 |
(1,000) |
– |
|
The National Heritage Memorial Fund |
– |
– |
– |
– |
|
The National Lottery Community Fund - Awards For All |
– |
– |
– |
– |
|
The National Lottery Community Fund - Diverse Voices |
30,719 |
57,127 |
(74,397) |
13,449 |
|
Tudor Trust |
30,000 |
– |
(30,000) |
– |
|
Wales & West Utilities - Carbon Monoxide Vulnerability |
– |
– |
– |
– |
|
Welsh Government Sports4All Grant |
– |
65,031 |
(65,031) |
– |
|
Welsh Government Sustainable Social Services Third Sector |
– |
86,385 |
(86,385) |
– |
|
Welsh Government National Windrush Day 2024 |
– |
1,413 |
(1,413) |
– |
|
Zurich Community Trust |
12,091 |
17,500 |
(14,050) |
15,541 |
|
--------- |
--------- |
--------- |
-------- |
|
|
110,741 |
348,148 |
(369,901) |
88,988 |
|
|
--------- |
--------- |
--------- |
-------- |
|
|
At 1 Apr 2023 |
Income |
Expenditure |
At 31 Mar 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Cardiff Council - Period Poverty |
1,214 |
4,000 |
(5,214) |
– |
|
Cardiff Third Sector Council - Homework Club |
2,327 |
– |
(2,327) |
– |
|
Cardiff Third Sector Council - Move More, Eat Well |
– |
– |
– |
– |
|
Children in Need |
– |
9,463 |
(9,463) |
– |
|
Garfield Weston Foundation |
– |
– |
– |
– |
|
Glamorgan Voluntary Services |
– |
8,300 |
(2,676) |
5,624 |
|
Independent Age - Golden Years Plus |
– |
– |
– |
– |
|
Lloyds Bank Foundation |
19,782 |
25,000 |
(25,000) |
19,782 |
|
National Grid - Community Matters Fund |
– |
10,000 |
(10,000) |
– |
|
Paul Hamlyn Foundation |
30,024 |
– |
(30,024) |
– |
|
Postcode Community Trust |
– |
25,000 |
(12,475) |
12,525 |
|
Rosa - Voices from the Frontline |
7,000 |
(7,000) |
– |
– |
|
South Wales Police - Tell Emma |
– |
– |
– |
– |
|
Tennis Wales |
– |
– |
– |
– |
|
The National Heritage Memorial Fund |
– |
6,787 |
(6,787) |
– |
|
The National Lottery Community Fund - Awards For All |
577 |
– |
(577) |
– |
|
The National Lottery Community Fund - Diverse Voices |
– |
60,491 |
(29,772) |
30,719 |
|
Tudor Trust |
30,000 |
40,000 |
(40,000) |
30,000 |
|
Wales & West Utilities - Carbon Monoxide Vulnerability |
– |
31,695 |
(31,695) |
– |
|
Welsh Government Sports4All Grant |
– |
90,000 |
(90,000) |
– |
|
Welsh Government Sustainable Social Services Third Sector |
– |
86,385 |
(86,385) |
– |
|
Welsh Government National Windrush Day 2024 |
– |
– |
– |
– |
|
Zurich Community Trust |
11,941 |
19,250 |
(19,100) |
12,091 |
|
--------- |
--------- |
--------- |
--------- |
|
|
102,865 |
409,371 |
(401,495) |
110,741 |
|
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 Apr 2024 |
Income |
Expenditure |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Permanent Endowment Fund |
200,000 |
– |
– |
200,000 |
|
--------- |
---- |
---- |
--------- |
|
|
At 1 Apr 2023 |
Income |
Expenditure |
At 31 Mar 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Permanent Endowment Fund |
200,000 |
– |
– |
200,000 |
|
--------- |
---- |
---- |
--------- |
|
|
Unrestricted Funds |
Restricted Funds |
Endowment Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
£ |
||
|
Tangible fixed assets |
95,976 |
– |
200,000 |
295,976 |
|
|
Current assets |
254,690 |
88,988 |
– |
343,678 |
|
|
Creditors less than 1 year |
(25,819) |
– |
– |
(25,819) |
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Net assets |
324,847 |
88,988 |
200,000 |
613,835 |
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Endowment Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Tangible fixed assets |
96,257 |
– |
200,000 |
296,257 |
|
|
Current assets |
341,703 |
110,741 |
– |
452,444 |
|
|
Creditors less than 1 year |
(34,983) |
– |
– |
(34,983) |
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Net assets |
402,977 |
110,741 |
200,000 |
713,718 |
|
|
--------- |
--------- |
--------- |
--------- |
||
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
8,640 |
|
|
--------- |
------- |
--------- |
|