|
|
|
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 |
4 |
|
Statement of financial activities (including income and expenditure account) |
8 |
|
Statement of financial position |
9 |
|
Statement of cash flows |
10 |
|
Notes to the financial statements |
11 |
|
|
|
Company Limited by Guarantee |
|
Trustees' Annual Report (Incorporating the Director's Report) |
|
Registered charity name |
|
|
Charity registration number |
|
|
Company registration number |
|
|
Principal office |
6 Coke Street West |
|
Salford |
|
|
M7 4AH |
|
|
Registered office |
47 Bury New Road |
|
Prestwich |
|
|
Manchester |
|
|
M25 9JY |
|
|
|
||
|
|
||
|
Auditor |
|
|
Chartered Accountants & statutory auditor |
|
|
Brulimar House |
|
|
Jubilee Road |
|
|
Middleton |
|
|
Manchester |
|
|
M24 2LX |
|
|
|
|
|
Trustee |
Charity Secretary |
|
|
|
Company Limited by Guarantee |
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered Accountants & statutory auditor |
|
Brulimar House |
|
Jubilee Road |
|
Middleton |
|
Manchester |
|
M24 2LX |
|
|
|
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 |
|
|
|
|
|
Investment income |
6 |
|
– |
|
|
|
Other income |
7 |
|
– |
|
|
|
------------ |
-------- |
------------ |
------------ |
||
|
Total income |
|
|
|
|
|
|
------------ |
-------- |
------------ |
------------ |
||
|
Expenditure on charitable activities |
8,9 |
|
|
|
|
|
------------ |
-------- |
------------ |
------------ |
||
|
Total expenditure |
|
|
|
|
|
|
------------ |
-------- |
------------ |
------------ |
||
|
------------ |
-------- |
------------ |
------------ |
|
|
Net income 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 |
15 |
|
|
|
|
Debtors |
16 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
--------- |
--------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
17 |
|
|
|
|
--------- |
--------- |
|||
|
Net current assets |
|
|
||
|
--------- |
--------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
18 |
|
|
|
|
--------- |
--------- |
|||
|
Net assets |
|
|
||
|
--------- |
--------- |
|||
|
Unrestricted funds |
|
|
||
|
--------- |
--------- |
|||
|
Total charity funds |
19 |
|
|
|
|
--------- |
--------- |
|||
|
|
|
|
Trustee |
|
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net income |
312,729 |
268,845 |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar charges |
|
|
|
Accrued (income)/expenses |
(
|
|
|
Changes in: |
||
|
Trade and other debtors |
(
|
(
|
|
Trade and other creditors |
|
|
|
--------- |
--------- |
|
|
Cash generated from operations |
(
|
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
-------- |
-------- |
|
|
Net cash (used in)/from operating activities |
(
|
|
|
-------- |
-------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
-------- |
-------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
-------- |
-------- |
|
|
Proceeds from borrowings |
(
|
(
|
|
-------- |
-------- |
|
|
Net cash used in financing activities |
(
|
(
|
|
-------- |
-------- |
|
|
Net (decrease)/increase in cash and cash equivalents |
(
|
|
|
Cash and cash equivalents at beginning of year |
177,147 |
170,015 |
|
--------- |
--------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Fixtures & Fittings |
- |
|
|
|
Portacabin |
- |
10% straight line |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations |
31,059 |
– |
31,059 |
|
|
Grants receivable |
408,892 |
35,783 |
444,676 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
31,176 |
– |
31,176 |
|
|
Grants receivable |
301,749 |
39,022 |
340,771 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
|
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Childcare income |
973,850 |
973,850 |
943,470 |
943,470 |
|
|
Hall rental |
6,150 |
6,150 |
16,959 |
16,959 |
|
|
Other income type 7 |
509 |
509 |
– |
– |
|
|
--------- |
--------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Costs of running the school |
1,128,404 |
35,783 |
1,164,188 |
|
|
Support costs |
23,242 |
– |
23,242 |
|
|
------------ |
-------- |
------------ |
||
|
|
|
|
||
|
------------ |
-------- |
------------ |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Costs of running the school |
1,022,059 |
39,022 |
1,061,081 |
|
|
Support costs |
16,236 |
– |
16,236 |
|
|
------------ |
-------- |
------------ |
||
|
|
|
|
||
|
------------ |
-------- |
------------ |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Costs of running the school |
1,164,188 |
– |
1,164,188 |
1,061,081 |
|
|
Governance costs |
– |
23,242 |
23,242 |
16,236 |
|
|
------------ |
-------- |
------------ |
------------ |
||
|
|
|
|
|
||
|
------------ |
-------- |
------------ |
------------ |
||
|
Analysis of support costs activity 1 |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Finance costs |
864 |
864 |
1,039 |
|
|
Accountancy |
10,967 |
10,967 |
4,620 |
|
|
Depreciation |
11,410 |
11,410 |
10,576 |
|
|
-------- |
-------- |
-------- |
||
|
23,241 |
23,241 |
16,235 |
||
|
-------- |
-------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
11,410 |
10,575 |
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
Fixtures and fittings |
User defined asset |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 September 2024 |
|
76,583 |
|
|
Additions |
|
– |
|
|
-------- |
-------- |
-------- |
|
|
At 31 August 2025 |
|
76,583 |
|
|
-------- |
-------- |
-------- |
|
|
Depreciation |
|||
|
At 1 September 2024 |
|
33,632 |
|
|
Charge for the year |
|
7,658 |
|
|
-------- |
-------- |
-------- |
|
|
At 31 August 2025 |
|
41,290 |
|
|
-------- |
-------- |
-------- |
|
|
Carrying amount |
|||
|
At 31 August 2025 |
|
35,293 |
|
|
-------- |
-------- |
-------- |
|
|
At 31 August 2024 |
|
42,951 |
|
|
-------- |
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Other debtors |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
– |
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
-------- |
-------- |
|
|
At 1 September 2024 |
Income |
Expenditure |
At 31 August 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
416,428 |
1,464,375 |
(1,151,646) |
729,157 |
|
--------- |
------------ |
------------ |
--------- |
|
|
At 1 September 2023 |
Income |
Expenditure |
At 31 August 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
147,583 |
1,307,140 |
(1,038,295) |
416,428 |
|
--------- |
------------ |
------------ |
--------- |
|
|
At 1 September 2024 |
Income |
Expenditure |
At 31 August 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted Fund 1 - desc in a/cs |
– |
35,783 |
(35,783) |
– |
|
---- |
-------- |
-------- |
---- |
|
|
At 1 September 2023 |
Income |
Expenditure |
At 31 August 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted Fund 1 - desc in a/cs |
– |
39,022 |
(39,022) |
– |
|
---- |
-------- |
-------- |
---- |
|
|
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
45,630 |
45,630 |
|
|
Current assets |
777,746 |
777,746 |
|
|
Creditors less than 1 year |
(70,211) |
(70,211) |
|
|
Creditors greater than 1 year |
(24,008) |
(24,008) |
|
|
--------- |
--------- |
||
|
Net assets |
729,157 |
729,157 |
|
|
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
52,870 |
52,870 |
|
|
Current assets |
458,147 |
458,147 |
|
|
Creditors less than 1 year |
(64,932) |
(64,932) |
|
|
Creditors greater than 1 year |
(29,657) |
(29,657) |
|
|
--------- |
--------- |
||
|
Net assets |
416,428 |
416,428 |
|
|
--------- |
--------- |
||
|
At 1 Sep 2024 |
Cash flows |
At 31 Aug 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(37,901) |
|
|
Debt due within one year |
(5,649) |
– |
(5,649) |
|
Debt due after one year |
(29,657) |
5,649 |
(24,008) |
|
--------- |
-------- |
--------- |
|
|
|
(
|
|
|
|
--------- |
-------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements (continued) |