|
|
|
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 trustees of
|
6 |
|
Statement of financial activities (including income and expenditure account) |
11 |
|
Statement of financial position |
12 |
|
Statement of cash flows |
13 |
|
Notes to the financial statements |
14 |
|
|
|
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 |
51 Rigby Street |
|
office |
Salford |
|
M7 4NX |
|
|
|
||
|
|
||
|
|
||
|
|
(Appointed
|
|
|
Auditor |
|
|
Accountants & statutory auditor |
|
|
2nd Floor - Parkgates |
|
|
Bury New Road |
|
|
Prestwich |
|
|
Manchester |
|
|
M25 0TL |
|
|
Bankers |
|
|
64 Bury Old Road |
|
|
Manchester |
|
|
M8 5NW |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Auditor's Report to the Trustees of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Accountants & statutory auditor |
|
2nd Floor - Parkgates |
|
Bury New Road |
|
Prestwich |
|
Manchester |
|
M25 0TL |
|
|
|
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 |
|
|
|
|
|
--------- |
------------ |
------------ |
------------ |
||
|
Total income |
|
|
|
|
|
|
--------- |
------------ |
------------ |
------------ |
||
|
Costs of raising donations and legacies |
7 |
1,721 |
– |
1,721 |
7,596 |
|
|
Expenditure on charitable activities |
8,9 |
|
|
|
|
|
|
--------- |
------------ |
------------ |
------------ |
|||
|
Total expenditure |
|
|
|
|
||
|
--------- |
------------ |
------------ |
------------ |
|||
|
--------- |
------------ |
------------ |
------------ |
|
|
Net income/(expenditure) |
|
|
|
(
|
|
--------- |
------------ |
------------ |
------------ |
|
|
Transfers between funds |
150,000 |
(150,000) |
– |
– |
|
--------- |
------------ |
------------ |
------------ |
|
|
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 |
|
|
||
|
------------ |
------------ |
|||
|
Net assets |
|
|
||
|
------------ |
------------ |
|||
|
Unrestricted funds |
|
|
||
|
------------ |
------------ |
|||
|
Total charity funds |
20 |
|
|
|
|
------------ |
------------ |
|||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net income/(expenditure) |
166,148 |
(155,886) |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Accrued expenses/(income) |
|
(
|
|
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 increase/(decrease) in cash and cash equivalents |
|
(
|
|
Cash and cash equivalents at beginning of year |
215,425 |
690,228 |
|
--------- |
--------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Fixtures, fittings & equipment |
- |
|
|
|
Motor vehicles |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations |
205,776 |
– |
205,776 |
|
|
Grants receivable |
– |
69,321 |
69,321 |
|
|
Delapage Limited |
– |
150,000 |
150,000 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
76,792 |
– |
76,792 |
|
|
Grants receivable |
– |
59,952 |
59,952 |
|
|
Delapage Limited |
– |
– |
– |
|
|
-------- |
-------- |
--------- |
||
|
|
|
|
||
|
-------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Childcare |
88,371 |
– |
88,371 |
|
|
Salford City Council |
– |
1,792,841 |
1,792,841 |
|
|
Bury MBC |
– |
1,168,820 |
1,168,820 |
|
|
Manchester City Council |
– |
138,090 |
138,090 |
|
|
Leeds City Council |
– |
33,333 |
33,333 |
|
|
-------- |
------------ |
------------ |
||
|
|
|
|
||
|
-------- |
------------ |
------------ |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Childcare |
89,524 |
– |
89,524 |
|
|
Salford City Council |
– |
1,483,900 |
1,483,900 |
|
|
Bury MBC |
– |
1,085,887 |
1,085,887 |
|
|
Manchester City Council |
– |
129,459 |
129,459 |
|
|
Leeds City Council |
– |
– |
– |
|
|
-------- |
------------ |
------------ |
||
|
|
|
|
||
|
-------- |
------------ |
------------ |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Costs of raising donations and legacies |
1,721 |
1,721 |
7,596 |
7,596 |
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
|
99,506 |
3,202,405 |
3,301,910 |
|
|
Support costs |
176,772 |
– |
176,773 |
|
|
--------- |
------------ |
------------ |
||
|
|
|
|
||
|
--------- |
------------ |
------------ |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
|
127,755 |
2,759,198 |
2,886,952 |
|
|
Support costs |
186,851 |
– |
186,852 |
|
|
--------- |
------------ |
------------ |
||
|
|
|
|
||
|
--------- |
------------ |
------------ |
||
|
Activities undertaken directly |
Grant funding of activities |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
£ |
||
|
|
3,299,680 |
2,230 |
168,192 |
3,470,102 |
3,066,003 |
|
|
Governance costs |
– |
– |
8,581 |
8,581 |
7,801 |
|
|
------------ |
------- |
--------- |
------------ |
------------ |
||
|
|
|
|
|
|
||
|
------------ |
------- |
--------- |
------------ |
------------ |
||
|
Analysis of support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Staff costs |
168,192 |
168,192 |
179,051 |
|
|
Governance costs |
8,581 |
8,581 |
7,801 |
|
|
--------- |
--------- |
--------- |
||
|
176,773 |
176,773 |
186,852 |
||
|
--------- |
--------- |
--------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
SEN grants |
2,230 |
15,750 |
|
------- |
-------- |
|
|
Total grants |
2,230 |
15,750 |
|
------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
53,504 |
54,947 |
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------- |
------- |
|
|
Other non-audit services |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Employer contributions to pension plans |
37,640 |
26,514 |
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Number of administrative staff |
10 |
10 |
|
Number of teaching staff |
133 |
114 |
|
---- |
---- |
|
|
143 |
124 |
|
|
---- |
---- |
|
|
Land and buildings |
Fixtures and fittings |
Motor vehicles |
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 |
|
|
£ |
£ |
|
|
Supplier creditors |
|
– |
|
Accruals |
|
|
|
Social security and other taxes |
|
|
|
Loans |
– |
|
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
At 1 September 2024 |
Income |
Expenditure |
Transfers |
At 31 August 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
1,397,083 |
294,147 |
(277,999) |
150,000 |
1,563,231 |
|
------------ |
--------- |
--------- |
--------- |
------------ |
|
|
At 1 September 2023 |
Income |
Expenditure |
Transfers |
At 31 August 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
1,552,969 |
166,316 |
(322,202) |
– |
1,397,083 |
|
------------ |
--------- |
--------- |
---- |
------------ |
|
|
At 1 September 2024 |
Income |
Expenditure |
Transfers |
At 31 August 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Restricted Fund – grants received |
– |
3,352,405 |
(3,202,405) |
(150,000) |
– |
|
---- |
------------ |
------------ |
--------- |
---- |
|
|
At 1 September 2023 |
Income |
Expenditure |
Transfers |
At 31 August 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Restricted Fund – grants received |
– |
2,759,198 |
(2,759,198) |
– |
– |
|
---- |
------------ |
------------ |
---- |
---- |
|
|
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
1,651,587 |
1,651,587 |
|
|
Current assets |
573,371 |
573,371 |
|
|
Creditors less than 1 year |
(661,727) |
(661,727) |
|
|
------------ |
------------ |
||
|
Net assets |
1,563,231 |
1,563,231 |
|
|
------------ |
------------ |
||
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
1,489,851 |
1,489,851 |
|
|
Current assets |
222,346 |
222,346 |
|
|
Creditors less than 1 year |
(315,114) |
(315,114) |
|
|
------------ |
------------ |
||
|
Net assets |
1,397,083 |
1,397,083 |
|
|
------------ |
------------ |
||
|
At 1 Sep 2024 |
Cash flows |
At 31 Aug 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
301,437 |
|
|
--------- |
--------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements (continued) |