|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Page |
|
|
Trustees' annual report (incorporating the director's report) |
1 |
|
Independent auditor's report to the members |
6 |
|
Statement of financial activities (including income and expenditure account) |
10 |
|
Statement of financial position |
11 |
|
Statement of cash flows |
12 |
|
Notes to the financial statements |
13 |
|
|
|
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 |
103 High Street |
|
office |
Waltham Cross |
|
EN8 7AN |
|
|
England |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
Company secretary |
|
|
Auditor |
|
|
Chartered accountants & statutory auditor |
|
|
103 High street |
|
|
Waltham Cross |
|
|
EN8 7AN |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered accountants & statutory auditor |
|
103 High street |
|
Waltham Cross |
|
EN8 7AN |
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Activities |
|
(including income and expenditure account) |
|
2025 |
2024 |
||
|
Unrestricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
|
Donations and legacies |
5 |
|
|
|
|
Charitable activities |
6 |
|
|
|
|
------------ |
------------ |
------------ |
||
|
Total income |
|
|
|
|
|
------------ |
------------ |
------------ |
||
|
Costs of raising donations and legacies |
7 |
29,758 |
29,758 |
12,594 |
|
|
Expenditure on charitable activities |
8,9 |
|
|
|
|
|
------------ |
------------ |
------------ |
|||
|
Total expenditure |
|
|
|
||
|
------------ |
------------ |
------------ |
|||
|
------------ |
------------ |
------------ |
|
|
Net expenditure and net movement in funds |
(
|
(
|
(
|
|
------------ |
------------ |
------------ |
|
|
Total funds brought forward as previously reported |
(
|
(
|
|
|
Prior year adjustment |
203,920 |
203,920 |
– |
|
------------ |
------------ |
------------ |
|
|
Total funds brought forward as restated |
|
|
|
|
------------ |
------------ |
------------ |
|
|
Total funds carried forward |
|
|
(19,522) |
|
------------ |
------------ |
------------ |
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Intangible assets |
15 |
|
|
|
Tangible fixed assets |
16 |
|
|
|
--------- |
--------- |
||
|
|
|
||
|
Debtors |
17 |
|
|
|
Cash at bank and in hand |
|
|
|
|
--------- |
--------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
18 |
|
|
|
--------- |
--------- |
||
|
Net current liabilities |
|
|
|
|
--------- |
--------- |
||
|
Total assets less current liabilities |
|
(
|
|
|
Creditors: amounts falling due after more than one year |
19 |
|
|
|
--------- |
-------- |
||
|
Net assets |
|
(
|
|
|
--------- |
-------- |
||
|
Unrestricted funds |
|
(19,522) |
|
|
--------- |
-------- |
||
|
Total charity funds |
22 |
|
(19,522) |
|
--------- |
-------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net expenditure |
(67,674) |
(77,700) |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Amortisation of intangible assets |
|
|
|
Interest payable and similar charges |
|
|
|
Accrued income |
(
|
(
|
|
Other operating cash flow adjustment |
203,920 |
– |
|
Changes in: |
||
|
Trade and other debtors |
|
|
|
Trade and other creditors |
(
|
(
|
|
--------- |
--------- |
|
|
Cash generated from operations |
(
|
|
|
Interest paid |
(
|
(
|
|
-------- |
-------- |
|
|
Net cash used in operating activities |
(
|
(
|
|
-------- |
-------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale of tangible assets |
|
– |
|
-------- |
-------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
-------- |
-------- |
|
|
Proceeds from borrowings |
|
(
|
|
Payments of finance lease liabilities |
(
|
(
|
|
-------- |
-------- |
|
|
Net cash from/(used in) financing activities |
|
(
|
|
-------- |
-------- |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
Cash and cash equivalents at beginning of year |
16,558 |
68,976 |
|
-------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
-------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Software |
- |
|
|
|
Plant and machinery |
- |
|
|
|
Motor vehicles |
- |
|
|
|
Fixtures, fittings and equipment |
- |
|
|
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Donations & Child Care |
2,794,803 |
2,794,803 |
3,207,827 |
3,207,827 |
|
|
Grants funding receivable |
825 |
825 |
– |
– |
|
|
Grants: Security Grant |
120,328 |
120,328 |
113,356 |
113,356 |
|
|
Grants: Statemented students |
463,399 |
463,399 |
272,292 |
272,292 |
|
|
Grants: Under 5 |
1,188,285 |
1,188,285 |
849,838 |
849,838 |
|
|
------------ |
------------ |
------------ |
------------ |
||
|
|
|
|
|
||
|
------------ |
------------ |
------------ |
------------ |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Rental income |
750 |
750 |
11,206 |
11,206 |
|
|
Sales |
1,700 |
1,700 |
5,160 |
5,160 |
|
|
------- |
------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
------- |
------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Costs of raising donations and legacies - Donations |
29,758 |
29,758 |
12,594 |
12,594 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Activity type 1 |
1,628,263 |
1,628,263 |
1,511,180 |
1,511,180 |
|
|
Activity type 2 |
257,552 |
257,552 |
281,242 |
281,242 |
|
|
Activity type 3 |
120,702 |
120,702 |
132,965 |
132,965 |
|
|
Activity type 4 |
28,035 |
28,035 |
24,793 |
24,793 |
|
|
Activity type 5 |
33,977 |
33,977 |
6,419 |
6,419 |
|
|
Support costs |
2,539,477 |
2,539,477 |
2,568,186 |
2,568,186 |
|
|
------------ |
------------ |
------------ |
------------ |
||
|
|
|
|
|
||
|
------------ |
------------ |
------------ |
------------ |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Activity type 1 |
1,628,263 |
2,527,778 |
4,156,041 |
4,067,728 |
|
|
Activity type 2 |
257,552 |
– |
257,552 |
281,242 |
|
|
Activity type 3 |
120,702 |
– |
120,702 |
132,965 |
|
|
Activity type 4 |
28,035 |
– |
28,035 |
24,793 |
|
|
Activity type 5 |
33,977 |
– |
33,977 |
6,419 |
|
|
Governance costs |
– |
11,699 |
11,699 |
11,638 |
|
|
------------ |
------------ |
------------ |
------------ |
||
|
|
|
|
|
||
|
------------ |
------------ |
------------ |
------------ |
||
|
Analysis of support costs activity 1 |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Staff costs |
2,527,778 |
2,527,778 |
2,556,548 |
|
|
------------ |
------------ |
------------ |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Amortisation of intangible assets |
13,695 |
13,695 |
|
Depreciation of tangible fixed assets |
25,805 |
28,893 |
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Employer contributions to pension plans |
6,832 |
6,852 |
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Number of staff - type 1 |
361 |
310 |
|
---- |
---- |
|
|
Intangible asset user defined 1 |
|
|
£ |
|
|
Cost |
|
|
At 1 September 2024 and 31 August 2025 |
|
|
-------- |
|
|
Amortisation |
|
|
At 1 September 2024 |
|
|
Charge for the year |
|
|
-------- |
|
|
At 31 August 2025 |
|
|
-------- |
|
|
Carrying amount |
|
|
At 31 August 2025 |
|
|
-------- |
|
|
At 31 August 2024 |
|
|
-------- |
|
|
Plant and machinery |
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 September 2024 |
|
|
|
|
|
Additions |
– |
|
|
|
|
Disposals |
– |
– |
(
|
(
|
|
--------- |
-------- |
--------- |
--------- |
|
|
At 31 August 2025 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
Depreciation |
||||
|
At 1 September 2024 |
|
|
|
|
|
Charge for the year |
|
|
|
|
|
Disposals |
– |
– |
(
|
(
|
|
--------- |
-------- |
--------- |
--------- |
|
|
At 31 August 2025 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
Carrying amount |
||||
|
At 31 August 2025 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
At 31 August 2024 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
– |
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
– |
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Amounts owed to customers on construction contracts |
5,376 |
– |
|
Obligations under finance leases and hire purchase contracts |
|
|
|
Director loan accounts |
|
– |
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
– |
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
------- |
-------- |
|
|
|
|
|
|
------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Not later than 1 year |
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
------- |
------- |
|
|
|
|
|
|
------- |
------- |
|
|
At 1 September 2024 |
Income |
Expenditure |
Prior year adjustments |
At 31 August 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
(19,522) |
4,570,090 |
(4,637,764) |
203,920 |
116,724 |
|
-------- |
------------ |
------------ |
--------- |
--------- |
|
|
At 1 September 2023 |
Income |
Expenditure |
Prior year adjustments |
At 31 August 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
58,178 |
4,459,679 |
(4,537,379) |
– |
(19,522) |
|
-------- |
------------ |
------------ |
---- |
-------- |
|
|
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
142,681 |
142,681 |
|
|
Current assets |
652,982 |
652,982 |
|
|
Creditors less than 1 year |
(677,089) |
(677,089) |
|
|
Creditors greater than 1 year |
(1,850) |
(1,850) |
|
|
--------- |
--------- |
||
|
Net assets |
116,724 |
116,724 |
|
|
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
127,040 |
127,040 |
|
|
Current assets |
458,546 |
458,546 |
|
|
Creditors less than 1 year |
(592,459) |
(592,459) |
|
|
Creditors greater than 1 year |
(12,649) |
(12,649) |
|
|
--------- |
--------- |
||
|
Net assets |
(19,522) |
(19,522) |
|
|
--------- |
--------- |
||
|
At 1 Sep 2024 |
Cash flows |
At 31 Aug 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
15,359 |
|
|
Debt due within one year |
(13,850) |
(99,926) |
(113,776) |
|
Debt due after one year |
(12,649) |
10,799 |
(1,850) |
|
-------- |
-------- |
--------- |
|
|
(
|
(
|
(
|
|
|
-------- |
-------- |
--------- |
|