|
|
|
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) |
5 |
|
Statement of financial position |
6 |
|
Notes to the financial statements |
7 |
|
|
|
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 |
2nd Floor - Parkgates |
|
office |
Bury New Road |
|
Prestwich |
|
|
Manchester |
|
|
M25 0TL |
|
|
|
||
|
|
||
|
|
||
|
Independent examiner |
|
|
2nd Floor - Parkgates |
|
|
Bury New Road |
|
|
Prestwich |
|
|
Manchester |
|
|
M25 0TL |
|
|
|
|
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 |
|
|
|
|
|
Other income |
6 |
|
– |
|
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Total income |
|
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Expenditure on charitable activities |
7,8 |
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
||
|
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 |
£ |
£ |
|
Debtors |
13 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------- |
------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
14 |
|
|
|
------- |
------- |
||
|
Net current assets |
|
|
|
|
------- |
------- |
||
|
Total assets less current liabilities |
|
|
|
|
------- |
------- |
||
|
Net assets |
|
|
|
|
------- |
------- |
||
|
Restricted funds |
|
– |
|
|
Unrestricted funds |
(
|
|
|
|
------- |
------- |
||
|
Total charity funds |
15 |
|
|
|
------- |
------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations |
22,803 |
– |
22,803 |
|
|
Salford City Council |
– |
1,000 |
1,000 |
|
|
The National Lottery |
– |
20,000 |
20,000 |
|
|
-------- |
-------- |
-------- |
||
|
|
|
|
||
|
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
23,488 |
– |
23,488 |
|
|
Salford City Council |
– |
– |
– |
|
|
The National Lottery |
– |
– |
– |
|
|
-------- |
---- |
-------- |
||
|
|
– |
|
||
|
-------- |
---- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Parent contributions |
|
|
|
|
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Youth programs |
29,216 |
18,067 |
47,284 |
|
|
Support costs |
758 |
– |
757 |
|
|
-------- |
-------- |
-------- |
||
|
|
|
|
||
|
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Youth programs |
37,385 |
– |
37,385 |
|
|
Support costs |
599 |
– |
599 |
|
|
-------- |
---- |
-------- |
||
|
|
– |
|
||
|
-------- |
---- |
-------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Youth programs |
47,284 |
157 |
47,441 |
37,385 |
|
|
Governance costs |
– |
600 |
600 |
599 |
|
|
-------- |
---- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
---- |
-------- |
-------- |
||
|
Analysis of support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
General office |
157 |
157 |
– |
|
|
Governance costs |
600 |
600 |
599 |
|
|
---- |
---- |
---- |
||
|
757 |
757 |
599 |
||
|
---- |
---- |
---- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
600 |
600 |
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
-------- |
------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Number of staff - group leaders |
8 |
4 |
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Other debtors |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
– |
|
------- |
------- |
|
|
|
|
|
|
------- |
------- |
|
|
At 1 April 2024 |
Income |
Expenditure |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
1,713 |
27,564 |
(29,974) |
(697) |
|
------- |
-------- |
-------- |
---- |
|
|
At 1 April 2023 |
Income |
Expenditure |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
9,039 |
30,658 |
(37,984) |
1,713 |
|
------- |
-------- |
-------- |
------- |
|
|
At 1 April 2024 |
Income |
Expenditure |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted fund - grants receivable |
– |
21,000 |
(18,067) |
2,933 |
|
---- |
-------- |
-------- |
------- |
|
|
At 1 April 2023 |
Income |
Expenditure |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted fund - grants receivable |
– |
– |
– |
– |
|
---- |
---- |
---- |
---- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Current assets |
1,802 |
2,933 |
4,735 |
|
|
Creditors less than 1 year |
(2,499) |
– |
(2,499) |
|
|
------- |
------- |
------- |
||
|
Net assets |
(697) |
2,933 |
2,236 |
|
|
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Current assets |
3,091 |
– |
3,091 |
|
|
Creditors less than 1 year |
(1,378) |
– |
(1,378) |
|
|
------- |
---- |
------- |
||
|
Net assets |
1,713 |
– |
1,713 |
|
|
------- |
---- |
------- |
||