| Trustees |
|
|
|
|
|
|
|
| Charity Number |
|
| Company Number |
|
| Registered Office | 399-401 High Street |
| Stratford | |
| London | |
| England | |
| E15 4QZ | |
| Independent Examiner | Quilfords Ltd Charterted Certified Accountants |
|
113 Romford Road
London E15 4LY |
|
|
Trustee
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| Unrestricted funds | Unrestricted funds | ||
| Notes | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||
| Donations and legacies | 3 |
|
|
| Other trading activities | 4 |
|
|
| Other | 5 |
|
|
|
|
|
||
| EXPENDITURE ON: | |||
| Charitable activities: | 6 | ||
| Support Costs |
( |
( |
|
| NET INCOME |
|
|
|
| NET MOVEMENT IN FUNDS |
|
|
|
| RECONCILIATION OF FUNDS: | |||
| Total funds brought forward |
( |
( |
|
| TOTAL FUNDS CARRIED FORWARD | 13 |
( |
( |
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| CURRENT ASSETS | |||||
| Cash at bank and in hand |
|
|
|
|
|
|
|
|
|
|
||
| Creditors: Amounts Falling Due Within One Year | 10 |
( |
|
( |
( |
| NET CURRENT ASSETS (LIABILITIES) |
( |
|
( |
( |
|
| TOTAL ASSETS LESS CURRENT LIABILITIES |
( |
|
( |
( |
|
| Creditors: Amounts Falling Due After More Than One Year | 11 |
( |
|
( |
( |
| NET LIABILITIES |
( |
|
( |
( |
|
| FUNDS OF THE CHARITY | |||||
| Unrestricted Funds |
( |
( |
|||
| TOTAL FUNDS | 13 |
( |
( |
||
|
Trustee
|
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Net cash generated from operating activities |
|
|
||
| Cash flows from financing activities | ||||
| Repayment of other loans | (47,882) | (43,199) | ||
| Increase/(decrease) in cash and cash equivalents |
|
( |
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Net income |
|
|
|
| Movements in working capital: | |||
| Increase in trade and other creditors |
|
|
|
| Net cash generated from operations |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| Overdraft facilities repayable on demand |
( |
( |
|
| Cash and cash equivalents as stated in the Statement of Cash Flows | 44,780 | 38,999 | |
| As at 30 August 2024 | Cash flows | As at 29 August 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
5,781 |
|
| Overdraft facilities repayable on demand | (20,000) | - | (20,000) |
| Cash and cash equivalents |
|
5,781 |
|
| Debts falling due after more than one year | (1,125,829) | 47,882 | (1,077,947) |
| (1,086,830) | 53,663 | (1,033,167) | |
| 2025 | 2024 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Donations and gifts |
|
|
| Gift aid |
|
|
|
|
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Income from other trading activities | 326,646 | 291,811 |
| 2025 | 2024 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Other income | 4,156 | 35 |
| 2025 | |
|---|---|
| Support costs (see note 7 ) |
|
| £ | |
| Support Costs |
|
| 2024 | |
|---|---|
| Support costs (see note 7 ) |
|
| £ | |
| Support Costs |
|
| 2025 | |
|---|---|
| Support Costs | |
| £ | |
| Employee costs | 343,062 |
| Premises expenses | 76,200 |
| General administration | 60,189 |
|
|
|
| 2024 | |
|---|---|
| Support Costs | |
| £ | |
| Employee costs | 302,879 |
| Premises expenses | 58,615 |
| General administration | 44,142 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Bank loans and overdrafts |
|
|
|
| Other creditors | 64,177 | 32,654 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans |
|
|
|
| Other loans |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due between one and five years: | |||
| Bank loans |
|
|
|
| Other loans |
|
|
|
|
|
|
||
| As at 30 August 2024 | Income | Expenditure | As at 29 August 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
( |
|
( |
( |
| Total funds |
( |
|
( |
( |
| As at 30 August 2023 | Income | Expenditure | As at 29 August 2024 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
( |
|
( |
( |
| Total funds |
( |
|
( |
( |
| 2025 | 2024 | |
|---|---|---|
| Total funds | Total funds | |
| £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||
| Donations and legacies | ||
| Donations | 138,664 | 104,770 |
| Gift aid | 32,125 | 21,377 |
| 170,789 | 126,147 | |
| Other trading activities | ||
| Fees | 326,646 | 291,811 |
| 326,646 | 291,811 | |
| Other | ||
| Other income | 4,156 | 35 |
| 4,156 | 35 | |
| 501,591 | 417,993 | |
| EXPENDITURE ON: | ||
| Charitable Activities: | ||
| Support Costs | ||
| Wages and salaries | (341,519) | (302,816) |
| Travel and subsistence expenses | (1,543) | (63) |
| Rent | (45,602) | (47,730) |
| Rates | (1,787) | (6,253) |
| Light and heat | (6,568) | (3,749) |
| Repairs and maintenance | (21,701) | (824) |
| Cleaning | (542) | (59) |
| Insurance | (801) | (561) |
| Printing, postage and stationery | (4,843) | (1,580) |
| Terminal Charges | (3,673) | (6,119) |
| Equipment Write Off | (1,509) | (1,661) |
| Advertising costs | (2,348) | (1,895) |
| Training expenses | (121) | (360) |
| Event expenses | (1,470) | (1,884) |
| Telecommunications and data costs | (498) | (2,397) |
| Fines and penalitities | (195) | (400) |
| Office Supplies | (2,779) | (339) |
| Website costs | - | (179) |
| Accountancy fees | (2,000) | (2,000) |
| Consultancy fees | (25,549) | (18,870) |
| Subscriptions | (6,431) | (3,604) |
| Bank charges | (114) | (35) |
| Entertaining | (3,487) | (2,258) |
| Sundry expenses | (4,371) | - |
| (479,451) | (405,636) | |
| (479,451) | (405,636) | |
| NET INCOME | 22,140 | 12,357 |
|---|---|---|