|
Trustee
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||||
| Donations and legacies | 3 |
|
|
|
|
| Charitable activities: | 4 | ||||
| Education |
|
|
|
|
|
| Other trading activities | 5 |
|
|
|
|
| Investments | 6 |
|
|
|
|
| Other | 7 |
|
|
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | |||||
| Charitable activities: | 9 | ||||
| Education |
( |
|
( |
( |
|
| NET INCOME |
|
|
|
|
|
| NET MOVEMENT IN FUNDS |
|
|
|
|
|
| RECONCILIATION OF FUNDS: | |||||
| Total funds brought forward |
|
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 20 |
|
|
|
|
| 2024 | ||||
|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | ||
| Notes | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||||
| Donations and legacies | 3 |
|
|
|
| Charitable activities: | 4 | |||
| Education |
|
|
|
|
| Other trading activities | 5 |
|
|
|
| Investments | 6 |
|
|
|
| Other | 7 |
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | ||||
| Charitable activities: | 9 | |||
| Education |
( |
( |
( |
|
| NET INCOME |
|
|
|
|
| NET MOVEMENT IN FUNDS |
|
|
|
|
| RECONCILIATION OF FUNDS: | ||||
| Total funds brought forward |
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 20 |
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 14 |
|
|
|
|
|
|
|
|
|
||
| CURRENT ASSETS | |||||
| Stocks | 15 |
|
|
|
|
| Debtors | 16 |
|
|
|
|
| Cash at bank and in hand |
|
|
|
|
|
|
|
|
|
|
||
| Creditors: Amounts Falling Due Within One Year | 17 |
( |
|
( |
( |
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|
|
|
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
|
|
| NET ASSETS |
|
|
|
|
|
| FUNDS OF THE CHARITY | |||||
| Restricted Funds |
|
|
|||
| Unrestricted Funds |
|
|
|||
| TOTAL FUNDS | 20 |
|
|
||
|
Trustee
|
|
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 2025 | |||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| £ | £ | £ | |
| Donations and gifts |
|
|
|
| Grants |
|
|
|
|
|
|
|
|
| 2024 | |||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| £ | £ | £ | |
| Donations and gifts |
|
|
|
| Grants |
|
|
|
|
|
|
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted funds £ | Unrestricted funds £ | |
| Education: | ||
| Education | 87,865 | 83,724 |
| Rental income | 6,690 | 4,184 |
|
|
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Fundraising events |
|
|
| Shop income | - | 34 |
|
|
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Bank interest receivable |
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Reimbursements of costs | - | 627 |
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Depreciation of tangible fixed assets - owned | 648 | 763 |
| 2025 | |
|---|---|
| Support costs (see note 10 ) |
|
| £ | |
| Education |
|
| 2024 | |
|---|---|
| Support costs (see note 10 ) |
|
| £ | |
| Education |
|
| 2025 | |
|---|---|
| Education | |
| £ | |
| Employee costs | 69,813 |
| Premises expenses | 5,802 |
| General administration | 26,578 |
| Depreciation | 648 |
| Governance costs | 3,885 |
|
|
|
| 2024 | |
|---|---|
| Education | |
| £ | |
| Employee costs | 66,295 |
| Premises expenses | 1,961 |
| General administration | 16,391 |
| Depreciation | 763 |
| Governance costs | 5,125 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Independent examination of the financial statements | 770 | 660 | |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| Fixtures & Fittings | Computer Equipment | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost | |||
| As at 1 September 2024 |
|
|
|
| As at 31 August 2025 |
|
|
|
| Depreciation | |||
| As at 1 September 2024 |
|
|
|
| Provided during the period |
|
|
|
| As at 31 August 2025 |
|
|
|
| Net Book Value | |||
| As at 31 August 2025 |
|
|
|
| As at 1 September 2024 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Other debtors | 2,055 | - | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other creditors | 166 | 174 | |
| Taxation and social security | - | 309 | |
| Accruals and deferred income | 13,465 | 5,941 | |
|
|
|
||
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Balance at the start of the period |
|
|
| Income deferred in the current period | 12,815 | 5,341 |
| Amounts released in income from previous periods |
( |
( |
| Balance at the end of the period |
|
|
| As at 1 September 2024 | Income | Expenditure | As at 31 August 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Restricted funds | ||||
| Sports Fund |
|
|
|
|
| Total funds |
|
|
( |
|
| As at 1 September 2023 | Income | Expenditure | As at 31 August 2024 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Restricted funds |
| TA Fund | - | 6,429 | (6,429) | - |
| Sports Fund | 99 | - | - | 99 |
| Total restricted funds |
|
|
( |
|
| Total funds |
|
|
( |
|
| 2025 | 2024 | |
|---|---|---|
| Total funds | Total funds | |
| £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||
| Donations and legacies | ||
| Donations and gifts | 588 | 13,470 |
| Grants | 15,000 | - |
| 15,588 | 13,470 | |
| Charitable Activities: | ||
| Education | ||
| Education | 87,865 | 83,724 |
| Rental income | 6,690 | 4,184 |
| 94,555 | 87,908 | |
| Other trading activities | ||
| Fundraising events | 4,832 | 3,407 |
| Shop income | - | 34 |
| 4,832 | 3,441 | |
| Investments | ||
| Bank interest receivable | 694 | 490 |
| 694 | 490 | |
| Other | ||
| Reimbursements of costs | - | 627 |
| - | 627 | |
| 115,669 | 105,936 | |
| EXPENDITURE ON: | ||
| Charitable Activities: | ||
| Education | ||
| Wages and salaries | (67,931) | (64,945) |
| Employers pensions - defined contributions scheme | (1,053) | (863) |
| Staff training | (829) | (487) |
| Rent | (60) | - |
| Rates | (3,347) | (1,656) |
| Light and heat | (2,395) | (305) |
| Computer software, consumables and maintenance | (457) | (616) |
| Repairs, renewals and maintenance | (16,918) | (9,467) |
| Insurance | (3,827) | (3,490) |
| Printing, postage and stationery | (532) | (334) |
| Resources | (2,054) | (389) |
| Telecommunications and data costs | (627) | (635) |
| Professional fees | (608) | (688) |
| Subscriptions | (1,481) | (621) |
| Bank charges | (60) | (60) |
| Sundry expenses | (14) | (91) |
| Depreciation | (648) | (763) |
| Independent examiner's fees | (770) | (660) |
| Legal fees | (3,115) | (4,465) |
| (106,726) | (90,535) | |
| (106,726) | (90,535) | |
| NET INCOME | 8,943 | 15,401 |
|---|---|---|