THE BACUP CONSORTIUM TRUST
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
|
1. Accounting Policies
|
| The principal accounting policies adopted by the Charity, which is a public benefit entity, in the preparation of the accounts are as follows. |
1.1 Basis of preparation
These accounts have been prepared under the historical cost convention, as modified by the inclusion of charitable properties and fixed asset investments and investment properties at valuation.
These accounts have been prepared in accordance with “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) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Charities Act 2011.
These accounts are presented in pounds sterling and rounded to the nearest pound.
|
1.2 Going concern
The Trustees have prepared financial projections, taking into consideration the current economic conditions and have, at the time of approving these accounts, a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the accounts.
|
2. Income from Donations and Legacies
|
|
| Analysis |
|
Unrestricted funds |
|
Total funds 2025 |
|
|
£ |
|
£ |
| General grants provided by Government/other charities |
|
4,789.77 |
|
4,789.77 |
| Legacies |
|
152,500.00 |
|
152,500.00 |
| Total |
|
157,289.77 |
|
157,289.77 |
|
3. Income from Charitable Activities
|
|
| Analysis |
|
Unrestricted funds |
|
Total funds 2025 |
|
|
£ |
|
£ |
| Sale of service |
|
130,033.80 |
|
130,033.80 |
| Total |
|
130,033.80 |
|
130,033.80 |
|
4. Income from Investments
|
|
| Analysis |
|
Unrestricted funds |
|
Total funds 2025 |
|
|
£ |
|
£ |
| Interest income |
|
759.76 |
|
759.76 |
| Total |
|
759.76 |
|
759.76 |
|
5. Expenditure on Raising Funds
|
|
| Analysis |
|
Unrestricted funds |
|
Total funds 2025 |
|
|
£ |
|
£ |
| Rent collection, property repairs and maintenance charges |
|
18,390.10 |
|
18,390.10 |
| Staff costs |
|
1,426.21 |
|
1,426.21 |
|
Total
|
|
19,816.31
|
|
19,816.31
|
| Support Costs |
|
307.40 |
|
307.40 |
|
|
20,123.70 |
|
20,123.70 |
|
6. Expenditure on Charitable Activities
|
|
| Analysis |
|
Unrestricted funds |
|
Total funds 2025 |
|
|
£ |
|
£ |
| Bank charges |
|
796.28 |
|
796.28 |
| Charity management & administration |
|
31,605.75 |
|
31,605.75 |
| Cost of services |
|
33,774.64 |
|
33,774.64 |
| Wages and salaries |
|
113,926.26 |
|
113,926.26 |
| Staff costs |
|
106.38 |
|
106.38 |
|
Total
|
|
180,209.31
|
|
180,209.31
|
| Support Costs |
|
307.40 |
|
307.40 |
|
|
180,516.70 |
|
180,516.70 |
|
|
|
| Analysis |
Total funds 2025 |
| £ |
|
Support Costs
|
|
| Staff costs |
614.79 |
|
614.79 |
|
8. Tangible Fixed Assets
|
|
Freehold Land & Buildings |
Plant & Machinery |
Computer Equipment |
|
£ |
£ |
£ |
|
|
| At 01 April 2024 |
1,312.32 |
17,307.67 |
18,724.14 |
| Additions |
- |
14,919.33 |
- |
| Disposals |
- |
- |
- |
| Revaluations |
- |
- |
- |
| Transfers |
- |
- |
- |
| At 31 March 2025 |
1,312.32 |
32,227.00 |
18,724.14 |
|
|
|
|
|
8.2 Depreciation and impairments
|
| At 01 April 2024 |
- |
4,688.73 |
15,437.14 |
| Charge for the year |
- |
- |
- |
| Disposals |
- |
- |
- |
| Revaluations |
- |
- |
- |
| Transfers |
- |
- |
- |
| At 31 March 2025 |
- |
4,688.73 |
15,437.14 |
|
|
|
|
|
|
|
| At 01 April 2024 |
1,312.32 |
12,618.94 |
3,287.00 |
| At 31 March 2025 |
1,312.32 |
27,538.27 |
3,287.00 |
|
|
9. Debtors: Amounts falling due within one year
|
|
|
Total funds 2025 |
|
£ |
| Trade debtors |
1,946.87 |
| Total |
1,946.87 |
|
10. Cash at bank and in hand
|
|
|
Total funds 2025 |
|
£ |
| Cash at bank and in hand |
139,063.76 |
| Total |
139,063.76 |
|
11. Creditors: Amounts falling due within one year
|
|
|
Total funds 2025 |
|
£ |
| Trade creditors |
7,362.15 |
| Accruals and deferred income |
436.67 |
| Other creditors |
17,802.76 |
| Total |
25,601.58 |
|
|
|
12.1 Details of material funds held and movements during the CURRENT reporting period
|
| Fund names |
Fund balances brought forward |
Income |
Expenditure |
Transfers |
Gains and losses |
Fund balances carried forward |
| £ |
£ |
£ |
£ |
£ |
£ |
|
Unrestricted funds
|
|
53,515.97 |
288,083.33 |
200,640.41 |
- |
- |
140,958.89 |
|
13. Average Number of Employees
|
|
This year £
|
Last year £
|
|
5 |
5 |
|
|
|
|
|
|
|
|
|
|
Total
|
5 |
5 |
|
Average number of employees during this year : 5 and last year : 5
|
|
14. Reserves Policy
The Bacup Consortium Trust: Policies & Procedures
Reserves Policy
The trustees have set a level equivalent to 3 months of operating costs for the organisation as a desired level of reserve.
This fund is a contingency in the event of a sudden reduction in income, in order to protect the future operation of the organisation from the effects of any unforeseen variations in its income and expenditure.
It also provides a cash flow for grants and contracts that are paid in arrears. The trustees have designated reserves where there are planned commitments that cannot be met by anticipated future income alone. These reserves are broken down into a number of funds that relate to:
The organisation's responsibilities as an employer to hold sufficient funds to provide proper notice and redundancy costs in the event of closure. The organisation's responsibilities as a leaseholder with internal-repairing responsibilities. It is the trustees' intention to build a capital improvement fund over the next few years to meet future repair and refurbishment commitments.
The reserves policy and the levels of reserves required are reviewed yearly as part of the annual budgetary process. Authorisation for release of reserves must be granted by the Chair and senior finance trustees with full knowledge and agreement of the board. Within the accounts, the amounts of reserves are specified in a table as follows:
|
Unrestricted Funds
|
Desired Reserves
|
Balance as at March 2025
|
Description of Funds
|
| General Purpose Reserve |
60,000
|
60,000
|
Funds to provide cash flow and meet unforeseen expenses for up to 3 months of annual turnover. |
| Salaries Reserve |
16,500 |
16,500 |
Two months salaries and employers NI contributions |
| Redundancy Reserve |
22,150 SVW: 12,360 16yrs JH: 6100 11yrs SC: 3690 10yrs |
22,150 |
Redundancy liabilities and required notice period based on statutory minimum payments for all staff
|
| Premises Reserve |
5,000 |
5,000 |
Funds to maintain, repair and improve premises held to an internal repairing lease.
|
Asset Replacement
|
2,500 |
2,500 |
Provision to replace IT and furniture as required.
|
|
Total
|
106,150
|
106,150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|