|
|
|
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 |
|
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 |
|
|
|
|
|
Charitable activities |
6 |
|
– |
|
|
|
Other income |
7 |
|
– |
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Costs of raising donations and legacies |
8 |
– |
– |
– |
750 |
|
|
Expenditure on charitable activities |
9,10 |
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|||
|
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 |
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 |
|
|
|
|
-------- |
-------- |
||
|
Total charity funds |
21 |
|
|
|
-------- |
-------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net income/(expenditure) |
26,458 |
(21,384) |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Accrued expenses |
|
– |
|
Changes in: |
||
|
Trade and other debtors |
(
|
– |
|
Trade and other creditors |
|
(
|
|
-------- |
-------- |
|
|
Cash generated from operations |
|
(
|
|
-------- |
-------- |
|
|
Net cash from/(used in) operating activities |
|
(
|
|
-------- |
-------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
-------- |
-------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
-------- |
-------- |
|
|
Net decrease in cash and cash equivalents |
(
|
(
|
|
Cash and cash equivalents at beginning of year |
4,940 |
35,373 |
|
------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Long leasehold property |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Equipment |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations |
181,387 |
– |
181,387 |
|
|
Security grants |
– |
55,070 |
55,070 |
|
|
Delamere Forest |
– |
– |
– |
|
|
Nesivos Chaim UK |
– |
– |
– |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
89,386 |
– |
89,386 |
|
|
Security grants |
– |
50,723 |
50,723 |
|
|
Delamere Forest |
– |
25,000 |
25,000 |
|
|
Nesivos Chaim UK |
– |
3,600 |
3,600 |
|
|
-------- |
-------- |
--------- |
||
|
|
|
|
||
|
-------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Voluntary contributions |
66,501 |
66,501 |
95,422 |
95,422 |
|
|
Childcare |
428,628 |
428,628 |
379,471 |
379,471 |
|
|
Sundry registration fees |
6,658 |
6,658 |
8,368 |
8,368 |
|
|
--------- |
--------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Fees receivable |
16,790 |
16,790 |
– |
– |
|
|
Rent receivable |
3,375 |
3,375 |
3,900 |
3,900 |
|
|
-------- |
-------- |
------- |
------- |
||
|
|
|
|
|
||
|
-------- |
-------- |
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Costs of raising donations and legacies |
– |
– |
750 |
750 |
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Running and maintenance of the school |
490,543 |
55,070 |
545,613 |
|
|
Welfare provision |
122,530 |
– |
122,530 |
|
|
Support costs |
63,808 |
– |
63,808 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Running and maintenance of the school |
419,880 |
79,323 |
499,203 |
|
|
Welfare provision |
111,479 |
– |
111,479 |
|
|
Support costs |
65,822 |
– |
65,822 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Running and maintenance of the school |
545,613 |
61,888 |
607,501 |
563,225 |
|
|
Welfare provision |
122,530 |
– |
122,530 |
111,479 |
|
|
Governance costs |
– |
1,920 |
1,920 |
1,800 |
|
|
--------- |
-------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
-------- |
--------- |
--------- |
||
|
Analysis of support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Staff costs |
56,270 |
56,270 |
63,306 |
|
|
General office |
5,618 |
5,618 |
716 |
|
|
Governance costs |
1,920 |
1,920 |
1,799 |
|
|
-------- |
-------- |
-------- |
||
|
63,808 |
63,808 |
65,821 |
||
|
-------- |
-------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
6,857 |
5,065 |
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
1,920 |
1,800 |
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Employer contributions to pension plans |
14,810 |
27,735 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Number of teaching staff |
34 |
23 |
|
Number of administrative staff |
5 |
2 |
|
---- |
---- |
|
|
39 |
25 |
|
|
---- |
---- |
|
|
Long leasehold 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 |
|
|
£ |
£ |
|
|
Other debtors |
|
– |
|
-------- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
– |
|
-------- |
------- |
|
|
|
|
|
|
-------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Other creditors |
|
– |
|
-------- |
---- |
|
|
At 1 September 2024 |
Income |
Expenditure |
At 31 August 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
25,485 |
703,339 |
(676,881) |
51,943 |
|
-------- |
--------- |
--------- |
-------- |
|
|
At 1 September 2023 |
Income |
Expenditure |
At 31 August 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
46,869 |
576,547 |
(597,931) |
25,485 |
|
-------- |
--------- |
--------- |
-------- |
|
|
At 1 September 2024 |
Income |
Expenditure |
At 31 August 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted fund - grants receivable |
– |
55,070 |
(55,070) |
– |
|
---- |
-------- |
-------- |
---- |
|
|
At 1 September 2023 |
Income |
Expenditure |
At 31 August 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted fund - grants receivable |
– |
79,323 |
(79,323) |
– |
|
---- |
-------- |
-------- |
---- |
|
|
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
91,769 |
91,769 |
|
|
Current assets |
20,239 |
20,239 |
|
|
Creditors less than 1 year |
(35,065) |
(35,065) |
|
|
Creditors greater than 1 year |
(25,000) |
(25,000) |
|
|
-------- |
-------- |
||
|
Net assets |
51,943 |
51,943 |
|
|
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
28,703 |
28,703 |
|
|
Current assets |
4,940 |
4,940 |
|
|
Creditors less than 1 year |
(8,158) |
(8,158) |
|
|
Creditors greater than 1 year |
– |
– |
|
|
-------- |
-------- |
||
|
Net assets |
25,485 |
25,485 |
|
|
-------- |
-------- |
||
|
At 1 Sep 2024 |
Cash flows |
At 31 Aug 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(2,176) |
|
|
------- |
------- |
------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements (continued) |