|
|
|
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 |
5 |
|
Statement of financial activities (including income and expenditure account) |
7 |
|
Statement of financial position |
8 |
|
Statement of cash flows |
9 |
|
Notes to the financial statements |
10 |
|
|
|
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 Bury New Road |
|
office |
Prestwich |
|
Manchester |
|
|
United Kingdom |
|
|
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 |
|
|
|
|
|
Charitable activities |
6 |
|
– |
|
|
|
Investment income |
7 |
|
– |
|
|
|
Other income |
8 |
|
– |
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Costs of raising donations and legacies |
9 |
9,021 |
– |
9,021 |
9,669 |
||
|
Expenditure on charitable activities |
10,11 |
|
|
|
|
||
|
--------- |
-------- |
--------- |
--------- |
||||
|
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 |
£ |
£ |
|
Tangible fixed assets |
17 |
|
|
|
Debtors |
18 |
|
|
|
Cash at bank and in hand |
|
|
|
|
-------- |
-------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
19 |
|
|
|
-------- |
--------- |
||
|
Net current liabilities |
|
|
|
|
--------- |
------------ |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
20 |
|
|
|
--------- |
--------- |
||
|
Net assets |
|
|
|
|
--------- |
--------- |
||
|
Unrestricted funds |
|
|
|
|
--------- |
--------- |
||
|
Total charity funds |
22 |
|
|
|
--------- |
--------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net income/(expenditure) |
39,319 |
(311) |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
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 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 |
10,809 |
10,627 |
|
-------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
-------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Freehold property |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Equipment |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations |
32,742 |
– |
32,742 |
|
|
Salford City Council |
229,271 |
12,831 |
242,102 |
|
|
CST Grants |
– |
22,197 |
22,197 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
94,744 |
– |
94,744 |
|
|
Salford City Council |
179,754 |
25,662 |
205,416 |
|
|
CST Grants |
– |
24,106 |
24,106 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Childcare |
|
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
|
|
|
|
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Hire of premises |
15,000 |
15,000 |
6,895 |
6,895 |
|
|
Sundry income |
3,016 |
3,016 |
866 |
866 |
|
|
-------- |
-------- |
------- |
------- |
||
|
|
|
|
|
||
|
-------- |
-------- |
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Costs of raising donations and legacies |
9,021 |
9,021 |
9,669 |
9,669 |
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Educational expenditure |
478,512 |
35,028 |
513,540 |
|
|
Welfare expenditure |
238,545 |
– |
238,545 |
|
|
Support costs |
41,469 |
– |
41,469 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Educational expenditure |
449,934 |
55,042 |
504,975 |
|
|
Welfare expenditure |
139,451 |
– |
139,451 |
|
|
Support costs |
48,759 |
– |
48,760 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Educational expenditure |
513,540 |
21,227 |
534,767 |
540,909 |
|
|
Welfare expenditure |
238,545 |
18,082 |
256,627 |
150,178 |
|
|
Governance costs |
– |
2,160 |
2,160 |
2,099 |
|
|
--------- |
-------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
-------- |
--------- |
--------- |
||
|
Analysis of support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Staff costs |
30,476 |
30,476 |
33,934 |
|
|
General office |
8,833 |
8,833 |
12,727 |
|
|
Governance costs |
2,160 |
2,160 |
2,099 |
|
|
-------- |
-------- |
-------- |
||
|
41,469 |
41,469 |
48,760 |
||
|
-------- |
-------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
29,465 |
28,883 |
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
2,160 |
2,097 |
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
– |
|
Employer contributions to pension plans |
306 |
113 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Head Mistress |
1 |
1 |
|
Teaching |
42 |
38 |
|
Welfare |
13 |
12 |
|
Admin |
6 |
6 |
|
Fundraisers |
1 |
2 |
|
---- |
---- |
|
|
63 |
59 |
|
|
---- |
---- |
|
|
Freehold property |
Fixtures and fittings |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 September 2024 |
|
|
|
|
|
Additions |
– |
|
– |
|
|
------------ |
-------- |
-------- |
------------ |
|
|
At 31 August 2025 |
|
|
|
|
|
------------ |
-------- |
-------- |
------------ |
|
|
Depreciation |
||||
|
At 1 September 2024 |
|
|
|
|
|
Charge for the year |
|
|
|
|
|
------------ |
-------- |
-------- |
------------ |
|
|
At 31 August 2025 |
|
|
|
|
|
------------ |
-------- |
-------- |
------------ |
|
|
Carrying amount |
||||
|
At 31 August 2025 |
|
|
|
|
|
------------ |
-------- |
-------- |
------------ |
|
|
At 31 August 2024 |
|
|
|
|
|
------------ |
-------- |
-------- |
------------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
– |
|
Other debtors |
– |
|
|
-------- |
------- |
|
|
|
|
|
|
-------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
– |
|
Other creditors |
|
|
|
-------- |
--------- |
|
|
|
|
|
|
-------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
--------- |
--------- |
|
|
At 1 September 2024 |
Income |
Expenditure |
At 31 August 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
329,795 |
806,866 |
(767,547) |
369,114 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 September 2023 |
Income |
Expenditure |
At 31 August 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
324,832 |
652,776 |
(647,813) |
329,795 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 September 2024 |
Income |
Expenditure |
At 31 August 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted fund - grants receivable |
– |
35,028 |
(35,028) |
– |
|
---- |
-------- |
-------- |
---- |
|
|
At 1 September 2023 |
Income |
Expenditure |
At 31 August 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted fund - grants receivable |
5,274 |
49,768 |
(55,042) |
– |
|
------- |
-------- |
-------- |
---- |
|
|
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
993,595 |
993,595 |
|
|
Current assets |
40,757 |
40,757 |
|
|
Creditors less than 1 year |
(93,484) |
(93,484) |
|
|
Creditors greater than 1 year |
(571,754) |
(571,754) |
|
|
--------- |
--------- |
||
|
Net assets |
369,114 |
369,114 |
|
|
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
1,018,018 |
1,018,018 |
|
|
Current assets |
11,892 |
11,892 |
|
|
Creditors less than 1 year |
(102,146) |
(102,146) |
|
|
Creditors greater than 1 year |
(597,969) |
(597,969) |
|
|
------------ |
------------ |
||
|
Net assets |
329,795 |
329,795 |
|
|
------------ |
------------ |
||
|
At 1 Sep 2024 |
Cash flows |
At 31 Aug 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
4,375 |
|
|
Debt due within one year |
(18,114) |
(4,086) |
(22,200) |
|
Debt due after one year |
(597,969) |
26,215 |
(571,754) |
|
--------- |
-------- |
--------- |
|
|
(
|
|
(
|
|
|
--------- |
-------- |
--------- |
|