|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Page |
|
|
Trustees' annual report (incorporating the director's report) |
1 |
|
Independent examiner's report to the trustees |
4 |
|
Statement of financial activities (including income and expenditure account) |
6 |
|
Statement of financial position |
7 |
|
Statement of cash flows |
8 |
|
Notes to the financial statements |
9 |
|
|
|
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 |
395 Bury New Road |
|
office |
Salford |
|
England |
|
|
M7 2BT |
|
|
|
||
|
|
||
|
|
||
|
Independent examiner |
|
|
158 Cromwell Road |
|
|
Salford |
|
|
M6 6DE |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Examiner's Report to the Trustees of
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Activities |
|
(including income and expenditure account) |
|
Year to 30 Sep 25 |
Period from 1 Apr 23 to 30 Sep 24 |
||
|
Unrestricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
|
Donations and legacies |
5 |
|
|
|
|
Charitable activities |
6 |
|
|
|
|
Investment income |
7 |
|
|
|
|
--------- |
--------- |
------------ |
||
|
Total income |
|
|
|
|
|
--------- |
--------- |
------------ |
||
|
Costs of raising donations and legacies |
8 |
36,610 |
36,610 |
19,933 |
|
|
Expenditure on charitable activities |
9,10 |
|
|
|
|
|
--------- |
--------- |
------------ |
|||
|
Total expenditure |
|
|
|
||
|
--------- |
--------- |
------------ |
|||
|
--------- |
--------- |
------------ |
|
|
Net (expenditure)/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 |
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 |
|
|
|
|
Creditors: amounts falling due after more than one year |
19 |
|
|
|
--------- |
--------- |
||
|
Net assets |
|
|
|
|
--------- |
--------- |
||
|
Unrestricted funds |
|
|
|
|
--------- |
--------- |
||
|
Total charity funds |
21 |
|
|
|
--------- |
--------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net (expenditure)/income |
(28,869) |
31,115 |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Government grant income |
(
|
(
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar charges |
|
|
|
Accrued expenses/(income) |
|
(
|
|
Changes in: |
||
|
Trade and other debtors |
|
|
|
Trade and other creditors |
(
|
(
|
|
--------- |
--------- |
|
|
Cash generated from operations |
(
|
(
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
--------- |
--------- |
|
|
Net cash used in operating activities |
(
|
(
|
|
--------- |
--------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
--------- |
--------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
--------- |
--------- |
|
|
Proceeds from borrowings |
(
|
(
|
|
Government grant income |
|
|
|
--------- |
--------- |
|
|
Net cash from financing activities |
|
|
|
--------- |
--------- |
|
|
Net (decrease)/increase in cash and cash equivalents |
(
|
|
|
Cash and cash equivalents at beginning of year |
41,406 |
3,881 |
|
-------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
-------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Long leasehold property |
- |
|
|
|
Plant and machinery |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Equipment |
- |
|
|
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Donations |
432,158 |
432,158 |
446,202 |
446,202 |
|
|
Government grant income |
535,306 |
535,306 |
964,608 |
964,608 |
|
|
--------- |
--------- |
------------ |
------------ |
||
|
|
|
|
|
||
|
--------- |
--------- |
------------ |
------------ |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Parenting pay compensation |
|
|
|
|
|
|
---- |
---- |
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
|
|
|
|
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Costs of raising donations and legacies - Donations |
36,610 |
36,610 |
19,933 |
19,933 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Charitable activities |
954,076 |
954,076 |
1,355,313 |
1,355,313 |
|
|
Support costs |
6,266 |
6,266 |
6,555 |
6,555 |
|
|
--------- |
--------- |
------------ |
------------ |
||
|
|
|
|
|
||
|
--------- |
--------- |
------------ |
------------ |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Charitable activities |
954,076 |
– |
954,076 |
1,355,313 |
|
|
Governance costs |
– |
6,266 |
6,266 |
6,555 |
|
|
--------- |
------- |
--------- |
------------ |
||
|
|
|
|
|
||
|
--------- |
------- |
--------- |
------------ |
||
|
Analysis of support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Governance costs |
6,266 |
6,266 |
6,555 |
|
|
------- |
------- |
------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
121,720 |
41,256 |
|
Operating lease rentals |
9,312 |
18,881 |
|
--------- |
-------- |
|
|
Period from |
||
|
Year to |
1 Apr 23 to |
|
|
30 Sep 25 |
30 Sep 24 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
6,266 |
6,555 |
|
------- |
------- |
|
|
Period from |
||
|
Year to |
1 Apr 23 to |
|
|
30 Sep 25 |
30 Sep 24 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Teaching staff |
43 |
69 |
|
Administrative Staff |
2 |
2 |
|
Maintenance and cleaning staff |
3 |
3 |
|
---- |
---- |
|
|
48 |
74 |
|
|
---- |
---- |
|
|
Long leasehold property |
Plant and machinery |
Fixtures and fittings |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1 October 2024 |
|
|
|
|
|
|
Additions |
|
|
|
|
|
|
--------- |
-------- |
--------- |
-------- |
--------- |
|
|
At 30 September 2025 |
|
|
|
|
|
|
--------- |
-------- |
--------- |
-------- |
--------- |
|
|
Depreciation |
|||||
|
At 1 October 2024 |
– |
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
--------- |
-------- |
--------- |
-------- |
--------- |
|
|
At 30 September 2025 |
|
|
|
|
|
|
--------- |
-------- |
--------- |
-------- |
--------- |
|
|
Carrying amount |
|||||
|
At 30 September 2025 |
|
|
|
|
|
|
--------- |
-------- |
--------- |
-------- |
--------- |
|
|
At 30 September 2024 |
|
|
|
|
|
|
--------- |
-------- |
--------- |
-------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Other debtors |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Amounts owed to undertakings in which the charity has a participating interest |
|
– |
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
SMP advance |
22,735
|
30,650
|
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Government grants income |
|
|
|
--------- |
--------- |
|
|
At 1 October 2024 |
Income |
Expenditure |
At 30 September 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
250,375 |
968,083 |
(996,952) |
221,506 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 April 2023 |
Income |
Expenditure |
At 30 September 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
219,260 |
1,412,916 |
(1,381,801) |
250,375 |
|
--------- |
------------ |
------------ |
--------- |
|
|
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
615,875 |
615,875 |
|
|
Current assets |
15,424 |
15,424 |
|
|
Creditors less than 1 year |
(369,156) |
(369,156) |
|
|
Creditors greater than 1 year |
(40,637) |
(40,637) |
|
|
--------- |
--------- |
||
|
Net assets |
221,506 |
221,506 |
|
|
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
678,642 |
678,642 |
|
|
Current assets |
62,150 |
62,150 |
|
|
Creditors less than 1 year |
(447,380) |
(447,380) |
|
|
Creditors greater than 1 year |
(43,037) |
(43,037) |
|
|
--------- |
--------- |
||
|
Net assets |
250,375 |
250,375 |
|
|
--------- |
--------- |
||
|
At 1 Oct 2024 |
Cash flows |
At 30 Sep 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(40,193) |
|
|
Debt due within one year |
– |
(40,460) |
(40,460) |
|
Debt due after one year |
(43,037) |
2,400 |
(40,637) |
|
-------- |
-------- |
-------- |
|
|
(
|
(
|
(
|
|
|
-------- |
-------- |
-------- |
|