|
|
|
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 |
4 |
|
Statement of financial activities (including income and expenditure account) |
6 |
|
Statement of financial position |
7 |
|
Statement of cash flows |
8 |
|
Notes to the financial statements |
9 |
|
|
|
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 |
24 Granville Street |
|
office |
Gateshead |
|
NE8 4EH |
|
|
|
||
|
|
||
|
|
||
|
Independent examiner |
|
|
158 Cromwell Road |
|
|
Salford |
|
|
M6 6DE |
|
|
|
|
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 legacies |
5 |
|
|
|
|
|
Investment income |
6 |
– |
– |
– |
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Costs of raising donations and legacies |
7 |
– |
– |
– |
10,522 |
|
|
Expenditure on charitable activities |
8,9 |
|
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
|||
|
Total expenditure |
|
|
|
|
||
|
--------- |
--------- |
--------- |
--------- |
|||
|
--------- |
--------- |
--------- |
--------- |
|
|
Net income 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 |
16 |
|
|
|
Cash at bank and in hand |
|
|
|
Creditors: amounts falling due within one year |
17 |
|
|
|
-------- |
-------- |
||
|
Net current assets (liabilities) |
|
|
|
|
--------- |
--------- |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
18 |
|
|
|
--------- |
--------- |
||
|
Net assets |
|
|
|
|
--------- |
--------- |
||
|
Restricted funds |
|
|
|
|
Unrestricted funds |
|
|
|
|
--------- |
--------- |
||
|
Total charity funds |
19 |
|
|
|
--------- |
--------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net income |
30,670 |
119,903 |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Other interest receivable and similar income |
– |
(
|
|
Interest payable and similar charges |
|
|
|
Accrued income |
(
|
(
|
|
Changes in: |
||
|
Trade and other creditors |
|
(
|
|
-------- |
--------- |
|
|
Cash generated from operations |
|
|
|
Interest paid |
(
|
(
|
|
Interest received |
– |
|
|
-------- |
--------- |
|
|
Net cash from operating activities |
|
|
|
-------- |
--------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale 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 |
23,245 |
21,576 |
|
-------- |
-------- |
|
|
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 |
458,054 |
– |
458,054 |
|
|
CST security grant |
– |
123,007 |
123,007 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
662,191 |
– |
662,191 |
|
|
CST security grant |
– |
214,942 |
214,942 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
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 raising donations and legacies - Donations |
– |
– |
10,522 |
10,522 |
|
|
---- |
---- |
-------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Charitable activity |
390,296 |
124,346 |
514,642 |
|
|
Support costs |
35,749 |
– |
35,749 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Charitable activity |
488,598 |
214,979 |
703,577 |
|
|
Support costs |
43,155 |
– |
43,155 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Activities undertaken directly |
Grant funding of activities |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
£ |
||
|
Charitable activity |
503,542 |
11,100 |
34,129 |
548,771 |
745,732 |
|
|
Governance costs |
– |
– |
1,620 |
1,620 |
1,000 |
|
|
--------- |
-------- |
-------- |
--------- |
--------- |
||
|
|
|
|
|
|
||
|
--------- |
-------- |
-------- |
--------- |
--------- |
||
|
Analysis of support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
General office |
5,830 |
5,830 |
5,056 |
|
|
Finance costs |
21,937 |
21,937 |
23,674 |
|
|
Governance costs |
1,620 |
1,620 |
1,000 |
|
|
Legal and professional |
654 |
654 |
4,250 |
|
|
Depreciation |
4,260 |
4,260 |
4,715 |
|
|
Advertising & PR |
1,448 |
1,448 |
4,460 |
|
|
-------- |
-------- |
-------- |
||
|
35,749 |
35,749 |
43,155 |
||
|
-------- |
-------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Ki Heim Chayeinu |
– |
3,000 |
|
Grants to individuals |
11,100 |
1,850 |
|
-------- |
------- |
|
|
Total grants |
11,100 |
4,850 |
|
-------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
4,260 |
4,715 |
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
1,620 |
1,000 |
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
--------- |
--------- |
|
|
Freehold property |
Fixtures and fittings |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 April 2024 |
|
|
|
|
Additions |
– |
|
|
|
Disposals |
– |
(
|
(
|
|
--------- |
-------- |
--------- |
|
|
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 |
|
|
|
|
--------- |
-------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
--------- |
--------- |
|
|
At 1 April 2024 |
Income |
Expenditure |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
493,050 |
458,054 |
(426,045) |
525,059 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 April 2023 |
Income |
Expenditure |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
373,110 |
662,215 |
(542,275) |
493,050 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 April 2024 |
Income |
Expenditure |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted Fund |
193,437 |
123,007 |
(124,346) |
192,098 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 April 2023 |
Income |
Expenditure |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted Fund |
193,474 |
214,942 |
(214,979) |
193,437 |
|
--------- |
--------- |
--------- |
--------- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
780,692 |
192,098 |
972,790 |
|
|
Current assets |
32,242 |
– |
32,242 |
|
|
Creditors less than 1 year |
(16,726) |
– |
(16,726) |
|
|
Creditors greater than 1 year |
(271,149) |
– |
(271,149) |
|
|
--------- |
--------- |
--------- |
||
|
Net assets |
525,059 |
192,098 |
717,157 |
|
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
782,510 |
192,098 |
974,608 |
|
|
Current assets |
21,906 |
1,339 |
23,245 |
|
|
Creditors less than 1 year |
(14,067) |
– |
(14,067) |
|
|
Creditors greater than 1 year |
(297,299) |
– |
(297,299) |
|
|
--------- |
--------- |
--------- |
||
|
Net assets |
493,050 |
193,437 |
686,487 |
|
|
--------- |
--------- |
--------- |
||
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
8,996 |
|
|
Debt due after one year |
(297,299) |
26,150 |
(271,149) |
|
--------- |
-------- |
--------- |
|
|
(
|
|
(
|
|
|
--------- |
-------- |
--------- |
|