|
|
|
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) |
5 |
|
Statement of financial position |
6 |
|
Notes to the financial statements |
7 |
|
|
|
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 |
|
|
office |
Close Street |
|
Carlisle |
|
|
CA1 2HA |
|
|
|
(Resigned
|
|
|
|
(Resigned
|
|
|
|
||
|
|
||
|
Company secretary |
|
|
Independent examiner |
|
|
Briar Lea House |
|
|
Brampton Road |
|
|
Longtown |
|
|
Carlisle |
|
|
Cumbria |
|
|
CA6 5TN |
|
|
|
|
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) |
|
2025 |
2024 |
|||
|
Unrestricted funds |
Restricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
£ |
|
Donations and legacies |
5 |
|
|
|
|
|
Charitable activities |
6 |
|
– |
|
|
|
Other trading activities |
7 |
|
|
|
|
|
Investment income |
8 |
|
– |
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Expenditure on charitable activities |
9,10 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Total expenditure |
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
--------- |
-------- |
--------- |
--------- |
|
|
Net expenditure |
(
|
|
(
|
(
|
|
--------- |
-------- |
--------- |
--------- |
|
|
Transfers between funds |
(545) |
545 |
– |
– |
|
--------- |
-------- |
--------- |
--------- |
|
|
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 |
|
|
|
|
--------- |
--------- |
||
|
Net assets |
|
|
|
|
--------- |
--------- |
||
|
Restricted funds |
|
|
|
|
Unrestricted funds |
|
|
|
|
--------- |
--------- |
||
|
Total charity funds |
19 |
|
|
|
--------- |
--------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Equipment |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Centre Grant |
10,256 |
– |
10,256 |
|
|
Warm Hub Grant |
– |
– |
– |
|
|
Cash for Kids |
– |
3,074 |
3,074 |
|
|
Community Cafe Grant |
– |
– |
– |
|
|
Other Grants |
2,350 |
28,356 |
30,706 |
|
|
-------- |
-------- |
-------- |
||
|
|
|
|
||
|
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Centre Grant |
– |
– |
– |
|
|
Warm Hub Grant |
– |
2,500 |
2,500 |
|
|
Cash for Kids |
– |
3,150 |
3,150 |
|
|
Community Cafe Grant |
– |
24,110 |
24,110 |
|
|
Other Grants |
1,480 |
1,657 |
3,137 |
|
|
------- |
-------- |
-------- |
||
|
|
|
|
||
|
------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Nursery Income |
|
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Lettings |
20,504 |
– |
20,504 |
|
|
Coffee Bar |
1,394 |
– |
1,394 |
|
|
Pop Up Shop |
662 |
1,693 |
2,355 |
|
|
-------- |
------- |
-------- |
||
|
|
|
|
||
|
-------- |
------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Lettings |
19,733 |
– |
19,733 |
|
|
Coffee Bar |
1,765 |
– |
1,765 |
|
|
Pop Up Shop |
– |
– |
– |
|
|
-------- |
---- |
-------- |
||
|
|
– |
|
||
|
-------- |
---- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
|
|
|
|
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Centre |
89,894 |
28,787 |
118,681 |
|
|
Nursery |
101,624 |
– |
101,624 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Centre |
108,315 |
28,412 |
136,727 |
|
|
Nursery |
81,400 |
– |
81,400 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Activities undertaken directly |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
||
|
Centre |
118,681 |
118,681 |
136,727 |
|
|
Nursery |
101,624 |
101,624 |
81,400 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
474 |
– |
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
360 |
360 |
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Employer contributions to pension plans |
2,324 |
1,723 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Number of staff |
6 |
6 |
|
---- |
---- |
|
|
Equipment |
|
|
£ |
|
|
Cost |
|
|
At 1 November 2024 |
– |
|
Additions |
|
|
-------- |
|
|
At 31 October 2025 |
|
|
-------- |
|
|
Depreciation |
|
|
At 1 November 2024 |
– |
|
Charge for the year |
|
|
-------- |
|
|
At 31 October 2025 |
|
|
-------- |
|
|
Carrying amount |
|
|
At 31 October 2025 |
|
|
-------- |
|
|
At 31 October 2024 |
– |
|
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
------- |
-------- |
|
|
|
|
|
|
------- |
-------- |
|
|
At 1 November 2024 |
Income |
Expenditure |
Transfers |
At 31 October 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Centre |
51,444 |
34,468 |
(86,641) |
729 |
– |
|
Nursery |
113,170 |
93,366 |
(104,877) |
(1,274) |
100,385 |
|
--------- |
--------- |
--------- |
------- |
--------- |
|
|
164,614 |
127,834 |
(191,518) |
(545) |
100,385 |
|
|
--------- |
--------- |
--------- |
------- |
--------- |
|
|
At 1 November 2023 |
Income |
Expenditure |
Transfers |
At 31 October 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Centre |
133,490 |
26,269 |
(108,315) |
– |
51,444 |
|
Nursery |
99,604 |
94,966 |
(81,400) |
– |
113,170 |
|
--------- |
--------- |
--------- |
---- |
--------- |
|
|
233,094 |
121,235 |
(189,715) |
– |
164,614 |
|
|
--------- |
--------- |
--------- |
---- |
--------- |
|
|
At 1 November 2024 |
Income |
Expenditure |
Transfers |
At 31 October 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Hepa Grant |
1,034 |
– |
– |
– |
1,034 |
|
Making Spaces |
4,950 |
– |
– |
– |
4,950 |
|
Warm Hub Grant |
4,536 |
– |
– |
– |
4,536 |
|
Cash for Kids Grant |
2,624 |
3,074 |
(2,971) |
– |
2,727 |
|
Lottery Mother and Toddler Grant |
7,304 |
– |
(5,019) |
– |
2,285 |
|
Community Cafe |
2,353 |
– |
(2,353) |
– |
– |
|
Nursery Expansion |
– |
12,150 |
– |
– |
12,150 |
|
Pop Up Shop |
– |
7,924 |
(8,469) |
545 |
– |
|
HAF Funding |
– |
9,975 |
(9,975) |
– |
– |
|
-------- |
-------- |
-------- |
---- |
-------- |
|
|
22,801 |
33,123 |
(28,787) |
545 |
27,682 |
|
|
-------- |
-------- |
-------- |
---- |
-------- |
|
|
At 1 November 2023 |
Income |
Expenditure |
Transfers |
At 31 October 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Hepa Grant |
1,034 |
– |
– |
– |
1,034 |
|
Making Spaces |
4,950 |
– |
– |
– |
4,950 |
|
Warm Hub Grant |
3,671 |
4,157 |
(3,292) |
– |
4,536 |
|
Cash for Kids Grant |
430 |
3,150 |
(956) |
– |
2,624 |
|
Lottery Mother and Toddler Grant |
9,711 |
– |
(2,407) |
– |
7,304 |
|
Community Cafe |
– |
24,110 |
(21,757) |
– |
2,353 |
|
Nursery Expansion |
– |
– |
– |
– |
– |
|
Pop Up Shop |
– |
– |
– |
– |
– |
|
HAF Funding |
– |
– |
– |
– |
– |
|
-------- |
-------- |
-------- |
---- |
-------- |
|
|
19,796 |
31,417 |
(28,412) |
– |
22,801 |
|
|
-------- |
-------- |
-------- |
---- |
-------- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
13,734 |
– |
13,734 |
|
|
Current assets |
89,438 |
27,682 |
117,120 |
|
|
Creditors less than 1 year |
(2,787) |
– |
(2,787) |
|
|
--------- |
-------- |
--------- |
||
|
Net assets |
100,385 |
27,682 |
128,067 |
|
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
– |
– |
– |
|
|
Current assets |
177,583 |
22,801 |
200,384 |
|
|
Creditors less than 1 year |
(12,969) |
– |
(12,969) |
|
|
--------- |
-------- |
--------- |
||
|
Net assets |
164,614 |
22,801 |
187,415 |
|
|
--------- |
-------- |
--------- |
||