Charity registration number 1110220
Company registration number 5075117 (England and Wales)
EMMAUS MERSEYSIDE
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
EMMAUS MERSEYSIDE
LEGAL AND ADMINISTRATIVE INFORMATION
Charity
Mr P Carhart
Ms J Henney
Ms D King
Mr L McCowan
Ms S R Ashton
(Appointed 10 June 2025)
Mr G Johnson
(Appointed 10 June 2025)
Ms K J Peloe
(Appointed 10 June 2025)
Ms A M Spencer
(Appointed 10 June 2025)
Ms C Twamley
(Appointed 10 June 2025)
Ms H C Wickham
(Appointed 10 June 2025)
Charity number
1110220
Company number
5075117
Registered office
11th Floor
The Plaza
100 Old Hall Street
Liverpool
L3 9QJ
Independent examiner
Susan Buckley
SBA Accounting Limited
Gladstone House
2 Church Road
Liverpool
L15 9EG
EMMAUS MERSEYSIDE
CONTENTS
Page
Trustees report
1 - 3
Statement of trustees responsibilities
4
Independent examiner's report
5
Statement of financial activities
6
Balance sheet
7
Statement of cash flows
8
Notes to the financial statements
9 - 18
EMMAUS MERSEYSIDE
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT)
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -
The charity present their annual report and financial statements for the year ended 31 March 2025.
The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity's memorandum and articles of association, the Companies Act 2006 and "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)" (effective 1 January 2019).
Objectives and activities
The charity have was formed on 15 March 2004. The charity's objective is to establish an Emmaus Community in Merseyside. The Charity is affiliated to the Emmaus movement in the UK.
In setting objectives and planning for activities, the Trustees have given due consideration to general guidance published by the Charity Commission relating to public benefit, including the guidance 'Public benefit: running a charity (PB2)'.
Achievements and performance
Throughout the year April 2024 to March 2025, we provided support to 55 companions through our accommodation programme, offering tailored assistance to help them build skills, confidence, and long-term stability. Our accommodation occupancy remained above 96%, reflecting the continued rise in homelessness across the region and the increasing pressures placed on frontline support services.
A major milestone this year was the development and opening of our new community hub and coffee shop. Officially opened by Sir Terry Waite, the hub now provides a welcoming space for the local community, hosting wellbeing activities, social events and offering an accessible environment where individuals can connect, learn and seek support.
The establishment of the hub was made possible thanks to the invaluable support of our partners, including Reds10, Crash and their patrons, Galliford Try, the Albert Gubay Charitable Foundation and others. Their generosity enabled us to transform the space and install essential facilities — including replacing our outdated oven with a new commercial-grade model, now used daily for community cooking sessions, companion meals and local outreach.
The establishment of the hub was made possible thanks to the invaluable support of our partners, including Reds10, Crash and their patrons, Galliford Try, the Albert Gubay Charitable Foundation and others. Their generosity enabled us to transform the space and install essential facilities — including replacing our outdated oven with a new commercial-grade model, now used daily for community cooking sessions, companion meals and local outreach.
Our community garden continued to flourish under our Horticulture Supervisor, producing more than 150 kg of fresh, organic produce throughout the year. These fruits and vegetables supported our community kitchen, with surplus donated to local food banks — strengthening our commitment to sustainability, healthy eating and community support.
Our Sandy Road store delivered another strong year of performance, generating over £290,000 in income. Gift Aid sales contributed £57,266, with £14,316.50 directly benefitting our charitable work, an increase on the previous year. The store also played a significant role in reducing waste by diverting large quantities of furniture and household goods from landfill — supporting our environmental objectives and contributing positively to the circular economy.
Alongside the above we welcomed support from Emmaus UK environment fund in the allocation of funds that enabled us to install solar panels on our community house, furthermore saving money and helping our goal to become environmentally sustainable.
EMMAUS MERSEYSIDE
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
We are proud of the achievements of our companions this year. Many successfully moved into independent accommodation or secured employment, demonstrating the impact of the training, structure and encouragement provided by our programme. Their progress highlights the transformative environment we strive to create.
We remain deeply grateful to all who have supported us — individuals, community partners, corporate supporters and volunteers. Your contributions allow us to continue offering life-changing opportunities, strengthening our community and building a sustainable, hopeful future for everyone we serve.
Financial review
Going concern
After making appropriate enquiries, the Trustees have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. For this reason, they continue to adopt the going concern basis in preparing the financial statements. Further details regarding the adoption of the going concern basis can be found in the accounting policies.
Reserves policy
It is the policy of the charity to maintain sufficient funds to meet 3-6 months of operating costs without income. In common with many other charities the company must generate significant income from their trading activities to sustain their ongoing operations. The cash surplus held by the company at the date of signing the accounts satisfies the policy's requirement of holding sufficient cash to cover at least 6 months of operating costs.
Structure, governance and management
Emmaus Merseyside is registered as a charitable company limited by guarantee and was set up by a Memorandum of Association.
The charity, who are also the directors for the purpose of company law, and who served during the year and up to the date of signature of the financial statements were:
Mr P Adams
(Resigned 18 March 2025)
Mr P Carhart
Ms N Cave
(Resigned 18 March 2025)
Ms J Henney
Ms D King
Mr L McCowan
Mr N Thompson
(Resigned 18 March 2025)
Ms S R Ashton
(Appointed 10 June 2025)
Mr G Johnson
(Appointed 10 June 2025)
Ms K J Peloe
(Appointed 10 June 2025)
Ms A M Spencer
(Appointed 10 June 2025)
Ms C Twamley
(Appointed 10 June 2025)
Ms H C Wickham
(Appointed 10 June 2025)
Recruitment and appointment of trustees
The management of the company is the responsibility of the Trustees who are elected and co-opted under the terms of the Memorandum of Association.
None of the charity has any beneficial interest in the company. All of the charity are members of the company and guarantee to contribute £1 in the event of a winding up.
EMMAUS MERSEYSIDE
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
The trustees report was approved by the Board of Charity.
Ms J Henney
Trustee
23 December 2025
EMMAUS MERSEYSIDE
STATEMENT OF TRUSTEES RESPONSIBILITIES
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
The charity, who are also the directors of Emmaus Merseyside for the purpose of company law, are responsible for preparing the Trustees Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company Law requires the charity to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that year.
In preparing these financial statements, the charity are required to:
- select suitable accounting policies and then apply them consistently;
- observe the methods and principles in the Charities SORP;
- make judgements and estimates that are reasonable and prudent; and
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in operation.
The charity are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
EMMAUS MERSEYSIDE
INDEPENDENT EXAMINER'S REPORT
TO THE CHARITY OF EMMAUS MERSEYSIDE
- 5 -
I report to the charity on my examination of the financial statements of Emmaus Merseyside (the charity) for the year ended 31 March 2025.
Responsibilities and basis of report
As the Trustees of the company (and also its directors for the purposes of company law) you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006 (the 2006 Act).
Having satisfied myself that the financial statements of the charity are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of the charity’s financial statements carried out under section 145 of the Charities Act 2011 (the 2011 Act). In carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.
Independent examiner's statement
Since the charity’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of Institute of Chartered Accountants of England and Wales, which is one of the listed bodies.
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:true
1
accounting records were not kept in respect of the charity as required by section 386 of the 2006 Act; or
2
the financial statements do not accord with those records; or
3
the financial statements do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or
4
the financial statements have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the financial statements to be reached.
Susan Buckley
SBA Accounting Limited
Chartered Accountants
Gladstone House
2 Church Road
Liverpool
L15 9EG
Dated: 23 December 2025
EMMAUS MERSEYSIDE
STATEMENT OF FINANCIAL ACTIVITIES
INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
Notes
£
£
£
£
£
£
Income from:
Donations and legacies
3
323,293
103,250
426,543
323,366
114,386
437,752
Charitable activities
4
-
230,625
230,625
-
226,567
226,567
Investments
5
9,439
-
9,439
2,303
-
2,303
Total income
332,732
333,875
666,607
325,669
340,953
666,622
Expenditure on:
Raising funds
6
27,996
-
27,996
1,491
-
1,491
Charitable activities
7
298,510
324,938
623,448
223,555
289,392
512,947
Total expenditure
326,506
324,938
651,444
225,046
289,392
514,438
Net income and movement in funds
6,226
8,937
15,163
100,623
51,561
152,184
Reconciliation of funds:
Fund balances at 1 April 2024
164,659
369,675
534,334
64,036
318,114
382,150
Fund balances at 31 March 2025
170,885
378,612
549,497
164,659
369,675
534,334
The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.
EMMAUS MERSEYSIDE
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 7 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
153,938
61,119
Current assets
Debtors
12
4,777
10,876
Cash at bank and in hand
437,043
545,449
441,820
556,325
Creditors: amounts falling due within one year
14
46,261
83,110
Net current assets
395,559
473,215
Total assets less current liabilities
549,497
534,334
The funds of the charity
Restricted funds
15
378,612
369,675
Unrestricted funds
170,885
164,659
549,497
534,334
The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 31 March 2025.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the charity on 23 December 2025
Ms J Henney
Trustee
Company registration number 5075117 (England and Wales)
EMMAUS MERSEYSIDE
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
19
43,309
152,397
Investing activities
Purchase of tangible fixed assets
(116,046)
(43,056)
Investment income received
9,439
2,303
Net cash used in investing activities
(106,607)
(40,753)
Financing activities
Repayment of bank loans
(45,108)
-
Net cash used in financing activities
(45,108)
-
Net (decrease)/increase in cash and cash equivalents
(108,406)
111,644
Cash and cash equivalents at beginning of year
545,449
433,805
Cash and cash equivalents at end of year
437,043
545,449
EMMAUS MERSEYSIDE
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
1
Accounting policies
Charity information
Emmaus Merseyside is a private company limited by guarantee incorporated in England and Wales. Emmaus Merseyside is a registered charity and the members of the company are the Trustees. in the event of the company being wound up, the liability in respect of the guarantee is limited to £1 per member of the company.
The registered office is 11th Floor, The Plaza, 100 Old Hall Street, Liverpool, L3 9QJ.
1.1
Accounting convention
The financial statements have been prepared in accordance with the charity's [governing document], the Companies Act 2006, FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the Charities SORP "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)" (effective 1 January 2019). The charity is a Public Benefit Entity as defined by FRS 102.true
The financial statements are prepared in sterling, which is the functional currency of the charity. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.
1.2
Going concern
At the time of approving the financial statements, the truecharity have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the charity continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Charitable funds
Unrestricted funds are available for use at the discretion of the charity in furtherance of their charitable objectives.
Restricted funds are subject to specific conditions by donors or grantors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.
Endowment funds are subject to specific conditions by donors that the capital must be maintained by the charity.
1.4
Income
Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.
Cash donations are recognised on receipt. Other donations are recognised once the charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.
Legacies are recognised on receipt or otherwise if the charity has been notified of an impending distribution, the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a contingent asset.
EMMAUS MERSEYSIDE
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 10 -
1.5
Expenditure
Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement, and the amount of the obligation can be measured reliably.
Expenditure is classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges are allocated on the portion of the asset’s use.
1.6
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Leasehold improvements
20% straight line
Fixtures and fittings
20%-33.3% straigt line
Motor vehicles
25% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the statement of financial activities.
1.7
Impairment of fixed assets
At each reporting end date, the charity reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).
1.8
Cash and cash equivalents
Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.9
Financial instruments
The charity has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the charity's balance sheet when the charity becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
EMMAUS MERSEYSIDE
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 11 -
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Basic financial liabilities
Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the charity’s contractual obligations expire or are discharged or cancelled.
1.10
Employee benefits
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the charity is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.11
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
2
Critical accounting estimates and judgements
In the application of the charity’s accounting policies, the charity are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
EMMAUS MERSEYSIDE
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
3
Income from donations and legacies
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
£
£
£
£
£
£
Donations and gifts
323,293
103,250
426,543
323,366
114,386
437,752
323,293
103,250
426,543
323,366
114,386
437,752
Donations and gifts
The Steve Morgan Foundation
-
12,500
12,500
-
12,500
12,500
Emmaus UK r.e Solar Project
-
-
-
-
13,588
13,588
Garden grants
-
60,000
60,000
-
57,300
57,300
Gym Equipment and coaching
-
-
-
-
10,220
10,220
Sales of donated furniture
282,208
-
282,208
305,586
-
305,586
Emmas UK re new Hub
-
18,750
18,750
-
-
-
Oven grant
-
12,000
12,000
-
-
-
Other
41,085
-
41,085
17,780
20,778
38,558
323,293
103,250
426,543
323,366
114,386
437,752
4
Income from charitable activities
Restricted
Restricted
funds
funds
2025
2024
£
£
Accommodation
230,625
226,567
5
Income from investments
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Interest receivable
9,439
2,303
EMMAUS MERSEYSIDE
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
6
Expenditure on raising funds
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Fundraising and publicity
Advertising
5,551
1,491
7
Expenditure on charitable activities
Trading
Accommodation
Total
Trading
Accommodation
Total
2025
2025
2025
2024
2024
2024
£
£
£
£
£
£
Direct costs
Staff costs
82,762
122,283
205,045
60,566
106,461
167,027
Depreciation and impairment
23,223
-
23,223
18,514
-
18,514
3,247
3,352
6,599
1,672
1,671
3,343
26,500
108,410
134,910
26,500
80,514
107,014
99,224
5,269
104,493
76,301
4,726
81,027
981
981
1,962
570
570
1,140
1,139
10,677
11,816
7,613
6,737
14,350
11,566
2,341
13,907
7,960
7,960
15,920
5,189
5,186
10,375
4,663
4,663
9,326
31,280
12,233
43,513
11,164
27,996
39,160
Printing, postage and stationery
8,970
1,910
10,880
2,822
2,807
5,629
734
244
978
1,478
1,478
2,956
609
-
609
1,115
-
1,115
Advertising and promotion
5,552
-
5,552
338
-
338
Motor and travel expenses
14,211
1,985
16,196
14,687
2,006
16,693
-
24,829
24,829
-
22,406
22,406
4,046
-
4,046
5,223
-
5,223
319,233
299,700
618,933
241,186
269,995
511,181
Share of support and governance costs (see note )
Governance
2,500
2,015
4,515
883
883
1,766
321,733
301,715
623,448
242,069
270,878
512,947
Analysis by fund
Unrestricted funds
298,510
-
298,510
223,555
-
223,555
Restricted funds
23,223
301,715
324,938
18,514
270,878
289,392
321,733
301,715
623,448
242,069
270,878
512,947
EMMAUS MERSEYSIDE
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
8
Charity
None of the charity (or any persons connected with them) received any remuneration or benefits from the charity during the year.
9
Employees
The average monthly number of employees during the year was:
2025
2024
Number
Number
7
6
Employment costs
2025
2024
£
£
Staff costs
205,045
167,027
There were no employees whose annual remuneration was more than £60,000.
Remuneration of key management personnel
During the year, no Trustees received any remuneration or other benefits (2024: £NIL).
During the year ended 31 March 2025, no Trustee expenses have been incurred (2024: £NIL)
10
Taxation
The charity is exempt from taxation on its activities because all its income is applied for charitable purposes.
11
Tangible fixed assets
Leasehold improvements
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2024
-
193,479
58,928
252,407
Additions
39,738
76,308
-
116,046
At 31 March 2025
39,738
269,787
58,928
368,453
Depreciation and impairment
At 1 April 2024
-
154,332
36,960
191,292
Depreciation charged in the year
3,061
12,079
8,083
23,223
At 31 March 2025
3,061
166,411
45,043
214,515
Carrying amount
At 31 March 2025
36,677
103,376
13,885
153,938
At 31 March 2024
-
39,150
21,969
61,119
EMMAUS MERSEYSIDE
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
12
Debtors
2025
2024
Amounts falling due within one year:
£
£
Other debtors
3,952
3,154
Prepayments and accrued income
825
7,722
4,777
10,876
13
Loans and overdrafts
2025
2024
£
£
Bank loans
2,888
48,000
Payable within one year
2,888
48,000
The loan is repayable in full in 2024.
14
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
13
2,888
48,000
Other taxation and social security
7,976
8
Other creditors
592
1,198
Accruals and deferred income
34,805
33,904
46,261
83,110
EMMAUS MERSEYSIDE
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
15
Restricted funds
The restricted funds of the charity comprise the unexpended balances of donations and grants held on trust subject to specific conditions by donors as to how they may be used.
At 1 April 2024
Incoming resources
Resources expended
Transfers
At 31 March 2025
£
£
£
£
£
Residential income
240,860
230,625
(203,688)
39,144
306,941
The Steve Morgan Foundation
-
12,500
(12,500)
-
-
Residential income
44,305
-
-
-
44,305
Clothworkers
(6,500)
-
-
6,500
-
Other grants and donations
27,366
-
-
-
27,366
Emmaus UK Solar Project
(25,910)
-
-
25,910
-
Fixed asset fund
61,118
-
-
(61,118)
-
Sport England
(1,564)
-
-
1,564
-
Albert Gubay
30,000
-
(30,000)
-
-
Construction Crash
-
72,000
(60,000)
(12,000)
-
Emmaus - Catering Hub
-
18,750
(18,750)
-
-
369,675
333,875
(324,938)
-
378,612
Previous year:
At 1 April 2023
Incoming resources
Resources expended
Transfers
At 31 March 2024
£
£
£
£
£
Residential income
199,429
226,567
(197,789)
12,653
240,860
The Steve Morgan Foundation
-
12,500
(12,500)
-
-
The National Lottery
10,000
-
(10,000)
-
-
Residential income
44,305
-
-
-
44,305
Clothworkers
-
7,300
(7,300)
(6,500)
(6,500)
Other grants and donations
-
27,366
-
-
27,366
Albert Hunt - garden
-
7,000
(7,000)
-
-
Emmaus UK Solar Project
27,803
-
(27,803)
(25,910)
(25,910)
Fixed asset fund
36,577
-
-
24,541
61,118
Sport England
-
10,220
(7,000)
(4,784)
(1,564)
Albert Gubay
-
50,000
(20,000)
-
30,000
318,114
340,953
(289,392)
-
369,675
The Albert Hunt grant was to go towards Horticultural projects.
The Steve Morgan grant was to pay a year's salary for an employee.
The Albert Gubay Grant was towards the development of the training and community building.
The Crash grant funded the horticultural project and a new kitchen equipment
The grant from Emmaus was for new catering facilities
EMMAUS MERSEYSIDE
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
16
Unrestricted funds
The unrestricted funds of the charity comprise the unexpended balances of donations and grants which are not subject to specific conditions by donors and grantors as to how they may be used. These include designated funds which have been set aside out of unrestricted funds by the trustees for specific purposes.
At 1 April 2024
Incoming resources
Resources expended
Transfers
At 31 March 2025
£
£
£
£
£
Fixed asset fund
-
-
-
153,938
153,938
General funds
164,659
332,732
(326,506)
(153,938)
16,947
164,659
332,732
(326,506)
-
170,885
Previous year:
At 1 April 2023
Incoming resources
Resources expended
Transfers
At 31 March 2024
£
£
£
£
£
General Funds - all funds
8,576
6,022
-
-
14,598
Gift Aid income
-
11,758
(11,758)
-
-
Sales of donated items
55,460
305,586
(210,985)
-
150,061
Other revenue
-
2,303
(2,303)
-
-
64,036
325,669
(225,046)
-
164,659
17
Analysis of net assets between funds
Unrestricted
Restricted
Total
funds
funds
2025
2025
2025
£
£
£
Fund balances at 31 March 2025 are represented by:
Tangible assets
153,938
-
153,938
Current assets/(liabilities)
16,947
378,612
395,559
170,885
378,612
549,497
Unrestricted
Restricted
Total
funds
funds
2024
2024
2024
£
£
£
Fund balances at 31 March 2024 are represented by:
Tangible assets
-
61,119
61,119
Current assets/(liabilities)
164,659
308,556
473,215
164,659
369,675
534,334
EMMAUS MERSEYSIDE
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 18 -
18
Related party transactions
There were no disclosable related party transactions during the year (2024 - none).
19
Cash generated from operations
2025
2024
£
£
Surplus for the year
15,163
152,184
Adjustments for:
Investment income recognised in statement of financial activities
(9,439)
(2,303)
Depreciation and impairment of tangible fixed assets
23,223
18,514
Movements in working capital:
Decrease/(increase) in debtors
6,099
(4,712)
Increase/(decrease) in creditors
8,263
(11,286)
Cash generated from operations
43,309
152,397
20
Analysis of changes in net funds
At 1 April 2024
Cash flows
At 31 March 2025
£
£
£
Cash at bank and in hand
545,449
(108,406)
437,043
Loans falling due within one year
(48,000)
45,112
(2,888)
497,449
(63,294)
434,155
2025-03-312024-04-01falseCCH SoftwareiXBRL Review & Tag 2022.250751172024-04-012025-03-315075117bus:Director22024-04-012025-03-315075117bus:Director42024-04-012025-03-315075117bus:Director52024-04-012025-03-315075117bus:Director62024-04-012025-03-315075117bus:Director82024-04-012025-03-315075117bus:Director92024-04-012025-03-315075117bus:Director102024-04-012025-03-315075117bus:Director112024-04-012025-03-315075117bus:Director122024-04-012025-03-315075117bus:Director132024-04-012025-03-315075117bus:Director12024-04-012025-03-315075117bus:Director32024-04-012025-03-315075117bus:Director72024-04-012025-03-3150751172025-03-3150751172023-04-012024-03-3150751172024-03-3150751172023-03-3150751172024-03-315075117core:LeaseholdImprovements2024-04-012025-03-315075117core:FurnitureFittings2024-04-012025-03-315075117core:MotorVehicles2024-04-012025-03-315075117core:FurnitureFittings2025-03-315075117core:MotorVehicles2025-03-315075117core:LeaseholdImprovements2025-03-315075117bus:FRS1022024-04-012025-03-315075117bus:IndependentExaminationCharity2024-04-012025-03-315075117bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP