|
|
|
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 |
|
Statement of cash flows |
7 |
|
Notes to the financial statements |
8 |
|
|
|
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 |
22 Bewick Road |
|
office |
Gateshead |
|
Tyne & Wear |
|
|
NE8 1DP |
|
|
|
||
|
|
||
|
|
||
|
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 |
|
|
|
|
|
Charitable activities |
6 |
|
– |
|
|
|
Investment income |
7 |
|
– |
|
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Costs of raising donations and legacies |
8 |
24,567 |
– |
24,567 |
20,314 |
|
|
Expenditure on charitable activities |
9,10 |
|
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
|||
|
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 liabilities |
|
|
|
|
--------- |
--------- |
||
|
Total assets less current liabilities |
|
|
|
|
--------- |
--------- |
||
|
Net assets |
|
|
|
|
--------- |
--------- |
||
|
Restricted funds |
|
|
|
|
Unrestricted funds |
|
|
|
|
--------- |
--------- |
||
|
Total charity funds |
20 |
|
|
|
--------- |
--------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net income |
5,815 |
3,755 |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Government grant income |
(
|
(
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar charges |
|
|
|
Accrued expenses |
– |
|
|
Changes in: |
||
|
Trade and other debtors |
– |
|
|
Trade and other creditors |
(
|
|
|
--------- |
-------- |
|
|
Cash generated from operations |
(
|
(
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
--------- |
-------- |
|
|
Net cash used in operating activities |
(
|
(
|
|
--------- |
-------- |
|
|
Purchase of tangible assets |
– |
(
|
|
--------- |
-------- |
|
|
Net cash used in investing activities |
– |
(
|
|
--------- |
-------- |
|
|
Government grant income |
|
|
|
--------- |
-------- |
|
|
Net cash from financing activities |
|
|
|
--------- |
-------- |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
Cash and cash equivalents at beginning of year |
26,919 |
57,616 |
|
-------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
-------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Fixtures and fittings |
- |
|
|
|
Motor vehicles |
- |
|
|
|
Equipment |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations |
518,192 |
15,000 |
533,192 |
|
|
Government grant income |
– |
112,050 |
112,050 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
466,137 |
50,000 |
516,137 |
|
|
Government grant income |
– |
81,932 |
81,932 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Income from charitable activities |
|
|
|
|
|
|
--------- |
--------- |
-------- |
-------- |
||
|
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 |
24,567 |
24,567 |
20,314 |
20,314 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Direct charitable activities |
544,737 |
113,256 |
657,993 |
|
|
Support costs |
45,385 |
15,000 |
60,385 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Direct charitable activities |
466,479 |
112,152 |
578,631 |
|
|
Support costs |
38,337 |
17,803 |
56,140 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Direct charitable activities |
657,993 |
58,435 |
716,428 |
632,794 |
|
|
Governance costs |
– |
1,950 |
1,950 |
1,977 |
|
|
--------- |
-------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
-------- |
--------- |
--------- |
||
|
Analysis of support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Communications and IT |
2,907 |
2,907 |
3,223 |
|
|
General office |
7,825 |
7,825 |
6,801 |
|
|
Finance costs |
866 |
866 |
820 |
|
|
Governance costs |
1,950 |
1,950 |
1,977 |
|
|
Legal and professional |
8,887 |
8,887 |
4,385 |
|
|
Depreciation |
16,671 |
16,671 |
19,803 |
|
|
Other motor and travel costs |
21,279 |
21,279 |
19,131 |
|
|
-------- |
-------- |
-------- |
||
|
60,385 |
60,385 |
56,140 |
||
|
-------- |
-------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
16,671 |
19,803 |
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
1,950 |
1,977 |
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Employer contributions to pension plans |
4,324 |
10,903 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Teaching |
16 |
16 |
|
Administrative and maintenance |
7 |
7 |
|
---- |
---- |
|
|
23 |
23 |
|
|
---- |
---- |
|
|
Fixtures and fittings |
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 April 2024 and 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 |
|
|
|
Other creditors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Government grants income |
|
|
|
--------- |
-------- |
|
|
At 1 April 2024 |
Income |
Expenditure |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
133,733 |
621,710 |
(614,689) |
140,754 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 April 2023 |
Income |
Expenditure |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
131,955 |
526,908 |
(525,130) |
133,733 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 April 2024 |
Income |
Expenditure |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted Fund 1 - desc in a/cs |
51,977 |
127,050 |
(128,256) |
50,771 |
|
-------- |
--------- |
--------- |
-------- |
|
|
At 1 April 2023 |
Income |
Expenditure |
At 31 March 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted Fund 1 - desc in a/cs |
50,000 |
131,932 |
(129,955) |
51,977 |
|
-------- |
--------- |
--------- |
-------- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
165,275 |
50,771 |
216,046 |
|
|
Current assets |
30,497 |
– |
30,497 |
|
|
Creditors less than 1 year |
(55,018) |
– |
(55,018) |
|
|
--------- |
-------- |
--------- |
||
|
Net assets |
140,754 |
50,771 |
191,525 |
|
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
181,946 |
50,771 |
232,717 |
|
|
Current assets |
25,713 |
1,206 |
26,919 |
|
|
Creditors less than 1 year |
(73,926) |
– |
(73,926) |
|
|
--------- |
-------- |
--------- |
||
|
Net assets |
133,733 |
51,977 |
185,710 |
|
|
--------- |
-------- |
--------- |
||
|
At 1 Apr 2024 |
Cash flows |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
3,578 |
|
|
-------- |
------- |
-------- |
|