|
Trustee
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| Unrestricted funds | Unrestricted funds | ||
| Notes | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||
| Donations and legacies | 3 |
|
|
| Charitable activities: | |||
| Supported Living |
|
|
|
| Residents Licence - Top-up |
|
|
|
| Other trading activities | 4 |
|
|
| Investments | 5 |
|
|
|
|
|
||
| EXPENDITURE ON: | |||
| Raising funds | 7 |
( |
( |
| Charitable activities: | 7 | ||
| Supported Living |
( |
( |
|
| Wages |
( |
( |
|
| Night Shelter Cost |
( |
( |
|
| Pension Costs |
( |
( |
|
| Other |
( |
( |
|
|
( |
( |
||
| NET INCOME/(EXPENDITURE) |
|
( |
|
| NET MOVEMENT IN FUNDS |
|
( |
|
| RECONCILIATION OF FUNDS: | |||
| Total funds brought forward |
( |
( |
|
| TOTAL FUNDS CARRIED FORWARD | 17 |
( |
( |
| 2026 | 2025 | ||
|---|---|---|---|
| Unrestricted funds | Total funds | ||
| Notes | £ | £ | |
| FIXED ASSETS | |||
| Tangible Assets | 11 |
|
|
|
|
|
||
| CURRENT ASSETS | |||
| Debtors | 12 |
|
|
| Cash at bank and in hand |
|
|
|
|
|
|
||
| Creditors: Amounts Falling Due Within One Year | 13 |
( |
( |
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
| Creditors: Amounts Falling Due After More Than One Year | 14 |
( |
( |
| NET LIABILITIES |
( |
( |
|
| FUNDS OF THE CHARITY | |||
| Unrestricted Funds |
( |
( |
|
| TOTAL FUNDS | 17 |
( |
( |
|
Trustee
|
|
|
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Interest received |
|
|
||
| Cash flows from financing activities | ||||
| Repayment of bank borrowings |
( |
( |
||
| Repayment of other loans | (10,250) | (6,062) | ||
| Net cash used in financing activities |
( |
( |
||
| Increase in cash and cash equivalents |
|
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Net income/(expenditure) |
|
( |
|
| Adjustments for: | |||
| Interest expense |
|
|
|
| Interest income |
( |
( |
|
| Depreciation of tangible assets | - |
( |
|
| Movements in working capital: | |||
| Increase in trade and other debtors |
( |
( |
|
| Increase in trade and other creditors |
|
|
|
| Net cash generated from operations |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| Overdraft facilities repayable on demand |
( |
|
|
| Cash and cash equivalents as stated in the Statement of Cash Flows | 10,936 | 4,805 | |
| As at 30 March 2025 | Cash flows | As at 29 March 2026 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
6,528 |
|
| Overdraft facilities repayable on demand | - | (397) | (397) |
| Cash and cash equivalents |
|
6,131 |
|
| Debts falling due within one year |
( |
10,235 |
( |
| Debts falling due after more than one year | (283,242) | 4,207 | (279,035) |
| (340,426) | 20,573 | (319,853) | |
| Freehold |
|
| Motor Vehicles |
|
| Computer Equipment |
|
| 2026 | 2025 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Donations and gifts |
|
|
| Grants |
|
|
|
|
|
|
| 2026 | 2025 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Social Enterprise | 283,840 | 318,949 |
| 2026 | 2025 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Bank interest receivable |
|
|
| 2026 | 2025 | |
|---|---|---|
| £ | £ | |
| Depreciation of tangible fixed assets - owned | - | (2,427) |
| 2026 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 8 ) |
Total | |
| £ | £ | £ | |
| Raising funds |
|
|
|
| Supported Living |
|
|
|
| Wages |
|
|
|
| Night Shelter Cost |
|
|
|
| Pension Costs |
|
|
|
| Other |
|
|
|
| 587,369 |
|
615,547 | |
| 2025 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 8 ) |
Total | |
| £ | £ | £ | |
| Raising funds |
|
|
|
| Supported Living |
|
|
|
| Wages |
|
|
|
| Night Shelter Cost |
|
|
|
| Pension Costs |
|
|
|
| Other |
|
|
|
| 564,157 |
|
568,774 | |
| 2026 | |
|---|---|
| Other | |
| £ | |
| Employee costs | 3,030 |
| General administration | 2,688 |
| Interest payable | 22,460 |
|
|
|
| 2025 | |
|---|---|
| Other | |
| £ | |
| Employee costs | 227 |
| General administration | 4,390 |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| Land & Property | ||||
|---|---|---|---|---|
| Freehold | Motor Vehicles | Computer Equipment | Total | |
| £ | £ | £ | £ | |
| Cost | ||||
| As at 30 March 2025 |
|
|
|
|
| As at 29 March 2026 |
|
|
|
|
| Depreciation | ||||
| As at 30 March 2025 |
|
|
|
|
| As at 29 March 2026 |
|
|
|
|
| Net Book Value | ||||
| As at 29 March 2026 |
|
|
|
|
| As at 30 March 2025 |
|
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Other debtors | 34,722 | 29,630 | |
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Bank loans and overdrafts |
|
|
|
| Other loans |
|
|
|
| Other creditors | 2,380 | 8,912 | |
| Taxation and social security | 112,564 | 80,808 | |
| Accruals and deferred income | 2,653 | 2,575 | |
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans |
|
|
|
| Other creditors | 5,039 | 5,039 | |
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due within one year or on demand: | |||
| Bank loans |
|
|
|
| Other loans |
|
|
|
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due between one and five years: | |||
| Bank loans |
|
|
|
| As at 30 March 2025 | Income | Expenditure | As at 29 March 2026 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
( |
|
( |
( |
| Total funds |
( |
|
( |
( |
| As at 30 March 2024 | Income | Expenditure | As at 29 March 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
( |
|
( |
( |
| Total funds |
( |
|
( |
( |
| 2026 | 2025 | |
|---|---|---|
| Total funds | Total funds | |
| £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||
| Donations and legacies | ||
| Donations and gifts | 21,156 | 41,371 |
| Grants | 126,505 | 8,545 |
| 147,661 | 49,916 | |
| Charitable Activities: | ||
| Supported Living | ||
| Income from charitable activities | 70,771 | 72,565 |
| 70,771 | 72,565 | |
| Residents Licence - Top-up | ||
| Residents Licence Top up | 152,523 | 127,181 |
| 152,523 | 127,181 | |
| Other trading activities | ||
| Social Enterprise | 283,840 | 318,949 |
| 283,840 | 318,949 | |
| Investments | ||
| Bank interest receivable | 20 | 11 |
| 20 | 11 | |
| 654,815 | 568,622 | |
| EXPENDITURE ON: | ||
| Raising funds | ||
| Fundraising Costs | (1,162) | (3,422) |
| Operating charity shops | (40,645) | (50,963) |
| Travel and subsistence expenses | 1 | - |
| (41,806) | (54,385) | |
| Charitable Activities: | ||
| Supported Living | ||
| Rent collection, property repairs and maintenance charges | (186,123) | (166,854) |
| Workshop consumables | - | (131) |
| Data and telecommunications costs | (1,022) | (1,239) |
| (187,145) | (168,224) | |
| Wages | ||
| Wages and salaries | (205,212) | (203,973) |
| Employers NI | (1,596) | (4,496) |
| (206,808) | (208,469) | |
| Night Shelter Cost | ||
| Workshop consumables | (10,162) | (4,637) |
| (10,162) | (4,637) |
| Pension Costs | ||
|---|---|---|
| Employers pensions - defined contribution schemes | (4,094) | (4,171) |
| (4,094) | (4,171) | |
| Other | ||
| Travel and subsistence expenses | (11,115) | (11,035) |
| Staff and volunteers expenses | (65,178) | (71,693) |
| Vehicle running costs | (24,436) | (9,252) |
| Premises costs | (6,930) | (8,167) |
| Computer software, IT consumables and maintenance | (2,046) | (1,219) |
| Data and telecommunications costs | (9,664) | (8,389) |
| Printing, postage and stationery | (717) | (473) |
| Subscriptions | (1,615) | (1,079) |
| Depreciation | - | 2,427 |
| Bank charges | (955) | (750) |
| Bank loan interest | (14,698) | (14,641) |
| Staff training | (2,133) | (132) |
| Staff welfare | (897) | (95) |
| Accountancy fees | (2,653) | (2,575) |
| Professional fees | 25 | (609) |
| Bookkeeping fees | (60) | - |
| Sundry expenses | - | (1,206) |
| Late payment tax charges | (22,460) | - |
| (165,532) | (128,888) | |
| (615,547) | (568,774) | |
| NET INCOME/(EXPENDITURE) | 39,268 | (152) |