|
|
|
Company Limited by Guarantee |
|
|
|
Housing registration number: 5054 |
|
|
|
|
|
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 |
15 |
|
Notes to the financial statements |
16 |
|
|
|
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 |
109 St. Pauls Road |
|
office |
Smethwick |
|
B66 1EY |
|
|
England |
|
|
|
||
|
|
||
|
|
(Resigned
|
|
|
|
||
|
|
(Resigned
|
|
|
|
(Appointed
|
|
|
|
(Appointed
|
|
|
|
(Appointed
|
|
|
Independent examiner |
|
|
217 Long Lane |
|
|
Halesowen |
|
|
West Midlands |
|
|
B62 9JT |
|
|
|
|
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 |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
£ |
|
Donations and grants |
5 |
|
|
|
|
|
Charitable activities |
6 |
|
– |
|
|
|
Investment income |
7 |
|
– |
|
|
|
-------- |
------- |
-------- |
-------- |
||
|
Total income |
|
|
|
|
|
|
-------- |
------- |
-------- |
-------- |
||
|
Costs of raising income |
8 |
491,592 |
10,167 |
501,759 |
590,938 |
|
|
-------- |
------- |
-------- |
-------- |
|||
|
Total expenditure |
|
|
|
|
||
|
-------- |
------- |
-------- |
-------- |
|||
|
-------- |
------- |
-------- |
-------- |
|
|
Net income |
|
|
|
|
|
-------- |
------- |
-------- |
-------- |
|
|
Gains from revaluation of fixed assets |
|
– |
|
– |
|
-------- |
------- |
-------- |
-------- |
|
|
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 |
13 |
|
|
|
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 |
|
|
|
|
----------- |
----------- |
||
|
Restricted funds |
|
|
|
Revaluation reserve |
|
|
||
|
Other unrestricted income funds |
373,272 |
319,005 |
||
|
-------- |
-------- |
|||
|
Total unrestricted funds |
|
|
||
|
----------- |
----------- |
|||
|
Total charity funds |
17 |
|
|
|
|
----------- |
----------- |
|||
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Position (continued) |
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net income |
64,006 |
104,928 |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar charges |
– |
|
|
Accrued expenses/(income) |
|
(
|
|
Changes in: |
||
|
Trade and other debtors |
(
|
|
|
Trade and other creditors |
|
(
|
|
-------- |
-------- |
|
|
Cash generated from operations |
|
|
|
Interest paid |
– |
(
|
|
Interest received |
|
|
|
-------- |
-------- |
|
|
Net cash from operating activities |
|
|
|
-------- |
-------- |
|
|
Purchase of tangible assets |
(
|
– |
|
-------- |
-------- |
|
|
Net cash used in investing activities |
(
|
– |
|
-------- |
-------- |
|
|
Proceeds from borrowings |
– |
(
|
|
-------- |
-------- |
|
|
Net cash used in financing activities |
– |
(
|
|
-------- |
-------- |
|
|
Net increase in cash and cash equivalents |
|
|
|
Cash and cash equivalents at beginning of year |
162,867 |
144,975 |
|
-------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
-------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Plant and machinery |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Unrestricted donations |
39,550 |
– |
39,550 |
|
|
Restricted donations - Groundworks UK |
– |
18,500 |
18,500 |
|
|
Restricted donations - The Blakmore Foundation |
– |
– |
– |
|
|
Restricted donations - Leeds Building Society |
– |
1,000 |
1,000 |
|
|
Restricted donations - SCVO Vision Grant |
– |
– |
– |
|
|
Restricted donations - DHU Health Care |
– |
– |
– |
|
|
Restricted donations - The Rowlands Trust |
– |
406 |
406 |
|
|
Restricted donations - Baron Davenports Charity |
– |
– |
– |
|
|
Restricted donations - Michael Marsh Trust |
– |
– |
– |
|
|
SMBC core grant |
– |
– |
– |
|
|
------- |
------- |
------- |
||
|
|
|
|
||
|
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Unrestricted donations |
29,600 |
– |
29,600 |
|
|
Restricted donations - Groundworks UK |
– |
– |
– |
|
|
Restricted donations - The Blakmore Foundation |
– |
60 |
60 |
|
|
Restricted donations - Leeds Building Society |
– |
– |
– |
|
|
Restricted donations - SCVO Vision Grant |
– |
500 |
500 |
|
|
Restricted donations - DHU Health Care |
– |
1,109 |
1,109 |
|
|
Restricted donations - The Rowlands Trust |
– |
910 |
910 |
|
|
Restricted donations - Baron Davenports Charity |
– |
1,000 |
1,000 |
|
|
Restricted donations - Michael Marsh Trust |
– |
1,200 |
1,200 |
|
|
SMBC core grant |
18,500 |
– |
18,500 |
|
|
------- |
------ |
------- |
||
|
|
|
|
||
|
------- |
------ |
------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Barclay Road |
11,847 |
11,847 |
11,695 |
11,695 |
|
|
GAP project |
139,129 |
139,129 |
202,781 |
202,781 |
|
|
Community support |
72,306 |
72,306 |
74,378 |
74,378 |
|
|
Gables |
277,872 |
277,872 |
351,182 |
351,182 |
|
|
Student placement fees |
3,333 |
3,333 |
1,680 |
1,680 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
|
|
|
|
|
|
------ |
------ |
------ |
------ |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Charitable fund raising costs |
10,351 |
– |
10,351 |
|
|
Wages and salaries |
360,426 |
– |
360,426 |
|
|
Employer's NIC |
22,831 |
– |
22,831 |
|
|
Pension costs |
3,107 |
– |
3,107 |
|
|
Insurance |
11,333 |
– |
11,333 |
|
|
Other motor/travel costs |
2,759 |
– |
2,759 |
|
|
Legal and professional fees |
3,843 |
– |
3,843 |
|
|
Information technology |
5,397 |
– |
5,397 |
|
|
Other office costs |
8,705 |
– |
8,705 |
|
|
Depreciation |
1,451 |
7,706 |
9,157 |
|
|
Bank charges |
230 |
– |
230 |
|
|
Bank loan interest |
– |
– |
– |
|
|
Other support costs |
8,095 |
1,188 |
9,283 |
|
|
Training |
25 |
– |
25 |
|
|
Accountancy fees |
4,200 |
– |
4,200 |
|
|
Premises expenses |
48,839 |
1,273 |
50,112 |
|
|
-------- |
------- |
-------- |
||
|
491,592 |
10,167 |
501,759 |
||
|
-------- |
------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Charitable fund raising costs |
10,458 |
– |
10,458 |
|
|
Wages and salaries |
414,987 |
– |
414,987 |
|
|
Employer's NIC |
24,253 |
– |
24,253 |
|
|
Pension costs |
4,939 |
– |
4,939 |
|
|
Insurance |
10,727 |
– |
10,727 |
|
|
Other motor/travel costs |
3,384 |
– |
3,384 |
|
|
Legal and professional fees |
3,712 |
– |
3,712 |
|
|
Information technology |
5,546 |
– |
5,546 |
|
|
Other office costs |
14,300 |
– |
14,300 |
|
|
Depreciation |
2,859 |
6,934 |
9,794 |
|
|
Bank charges |
353 |
– |
353 |
|
|
Bank loan interest |
4,181 |
– |
4,181 |
|
|
Other support costs |
9,540 |
5,988 |
15,528 |
|
|
Training |
21 |
– |
21 |
|
|
Accountancy fees |
4,320 |
– |
4,320 |
|
|
Premises expenses |
62,436 |
2,000 |
64,435 |
|
|
-------- |
------- |
-------- |
||
|
576,016 |
14,922 |
590,938 |
||
|
-------- |
------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
9,157 |
9,794 |
|
Foreign exchange differences |
230 |
353 |
|
Operating lease rentals - other |
1,493 |
1,493 |
|
------ |
------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
4,200 |
4,200 |
|
------ |
------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Employer contributions to pension plans |
3,107 |
4,939 |
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Business manager |
1 |
1 |
|
Central admin |
1 |
1 |
|
GAP project |
6 |
11 |
|
Community support |
2 |
4 |
|
The Gables |
5 |
6 |
|
---- |
---- |
|
|
15 |
23 |
|
|
---- |
---- |
|
|
Freehold property |
Plant and machinery |
Fixtures and fittings |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 April 2024 |
|
|
|
|
|
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 |
|
|
|
|
|
----------- |
------- |
------- |
----------- |
|
|
Freehold property |
|
|
£ |
|
|
At 31 March 2025 |
|
|
Aggregate cost |
526,289 |
|
Aggregate depreciation |
– |
|
-------- |
|
|
Carrying value |
|
|
-------- |
|
|
At 31 March 2024 |
|
|
Aggregate cost |
526,289 |
|
Aggregate depreciation |
– |
|
-------- |
|
|
Carrying value |
|
|
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Prepayments and accrued income |
|
|
|
------ |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Other creditors |
|
– |
|
------ |
------ |
|
|
|
|
|
|
------ |
------ |
|
|
At 1 April 2024 |
Income |
Expenditure |
Gains and losses |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
319,005 |
545,859 |
(491,592) |
– |
373,272 |
|
Revaluation reserve |
93,839 |
– |
– |
15,000 |
108,839 |
|
-------- |
-------- |
-------- |
------- |
-------- |
|
|
412,844 |
545,859 |
(491,592) |
15,000 |
482,111 |
|
|
-------- |
-------- |
-------- |
------- |
-------- |
|
|
At 1 April 2023 |
Income |
Expenditure |
Gains and losses |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
203,934 |
691,087 |
(576,016) |
– |
319,005 |
|
Revaluation reserve |
93,839 |
– |
– |
– |
93,839 |
|
-------- |
-------- |
-------- |
---- |
-------- |
|
|
297,773 |
691,087 |
(576,016) |
– |
412,844 |
|
|
-------- |
-------- |
-------- |
---- |
-------- |
|
|
At 1 April 2024 |
Income |
Expenditure |
Gains and losses |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Welcome Boxes |
– |
– |
– |
– |
– |
|
The Rowlands Trust |
1,510 |
406 |
(1,273) |
– |
643 |
|
Baron Davenports Charity |
– |
– |
– |
– |
– |
|
Michael Marsh Trust |
1,039 |
– |
(825) |
– |
214 |
|
Cole Charitable Trust - Gable Beds |
– |
– |
– |
– |
– |
|
DPD Trust - Weston Trip |
– |
– |
– |
– |
– |
|
DPD Group - GAP Project |
– |
– |
– |
– |
– |
|
Bauer Radio |
– |
– |
– |
– |
– |
|
Arnold Clark Automotive |
– |
– |
– |
– |
– |
|
The Blakmore Foundation |
– |
– |
– |
– |
– |
|
Leeds Building Society |
29 |
1,000 |
(250) |
– |
779 |
|
The Othona Community |
– |
– |
– |
– |
– |
|
F/Flow The Morrison |
– |
– |
– |
– |
– |
|
SCVO Vision Grant |
– |
– |
– |
– |
– |
|
DHU Health Care |
113 |
– |
(113) |
– |
– |
|
The Gables |
436,079 |
18,500 |
(7,706) |
– |
446,873 |
|
The Gables Revaluation |
374,872 |
– |
– |
– |
374,872 |
|
-------- |
------- |
------- |
---- |
-------- |
|
|
813,642 |
19,906 |
(10,167) |
– |
823,381 |
|
|
-------- |
------- |
------- |
---- |
-------- |
|
|
At 1 April 2023 |
Income |
Expenditure |
Gains and losses |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Welcome Boxes |
139 |
– |
(139) |
– |
– |
|
The Rowlands Trust |
1,000 |
910 |
(400) |
– |
1,510 |
|
Baron Davenports Charity |
– |
1,000 |
(1,000) |
– |
– |
|
Michael Marsh Trust |
– |
1,200 |
(161) |
– |
1,039 |
|
Cole Charitable Trust - Gable Beds |
449 |
– |
(449) |
– |
– |
|
DPD Trust - Weston Trip |
340 |
– |
(340) |
– |
– |
|
DPD Group - GAP Project |
7 |
– |
(7) |
– |
– |
|
Bauer Radio |
744 |
– |
(744) |
– |
– |
|
Arnold Clark Automotive |
935 |
– |
(935) |
– |
– |
|
The Blakmore Foundation |
– |
60 |
(60) |
– |
– |
|
Leeds Building Society |
686 |
– |
(657) |
– |
29 |
|
The Othona Community |
323 |
– |
(323) |
– |
– |
|
F/Flow The Morrison |
1,276 |
– |
(1,276) |
– |
– |
|
SCVO Vision Grant |
– |
500 |
(500) |
– |
– |
|
DHU Health Care |
– |
1,109 |
(996) |
– |
113 |
|
The Gables |
443,014 |
– |
(6,935) |
– |
436,079 |
|
The Gables Revaluation |
374,872 |
– |
– |
– |
374,872 |
|
-------- |
------ |
------- |
---- |
-------- |
|
|
823,785 |
4,779 |
(14,922) |
– |
813,642 |
|
|
-------- |
------ |
------- |
---- |
-------- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
211,315 |
821,746 |
1,033,061 |
|
|
Current assets |
279,521 |
1,635 |
281,156 |
|
|
Creditors less than 1 year |
(8,725) |
– |
(8,725) |
|
|
-------- |
-------- |
----------- |
||
|
Net assets |
482,111 |
823,381 |
1,305,492 |
|
|
-------- |
-------- |
----------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
197,767 |
810,951 |
1,008,718 |
|
|
Current assets |
222,917 |
2,691 |
225,608 |
|
|
Creditors less than 1 year |
(7,840) |
– |
(7,840) |
|
|
Creditors greater than 1 year |
– |
– |
– |
|
|
-------- |
-------- |
----------- |
||
|
Net assets |
412,844 |
813,642 |
1,226,486 |
|
|
-------- |
-------- |
----------- |
||
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Supported Housing |
21 |
51 |
|
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
115,275 |
|
|
-------- |
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
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) |