|
Trustee
|
|
|
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||||
| Donations and legacies | 3 |
|
|
|
|
| Charitable activities: | |||||
| Mediation and Family Support |
|
|
|
|
|
| Other trading activities | 4 |
|
|
|
|
| Investments | 5 |
|
|
|
|
| Other | 6 |
|
|
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | |||||
| Raising funds | 8 |
|
|
|
|
| Charitable activities: | 8 | ||||
| Mediation and Family Support |
( |
( |
( |
( |
|
|
( |
( |
( |
( |
||
| NET (EXPENDITURE)/INCOME |
|
( |
( |
|
|
| NET MOVEMENT IN FUNDS |
|
( |
( |
|
|
| RECONCILIATION OF FUNDS: | |||||
| Total funds brought forward |
|
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 18 |
|
|
|
|
| 2025 | ||||
|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | ||
| Notes | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||||
| Donations and legacies | 3 |
|
|
|
| Charitable activities: | ||||
| Mediation and Family Support |
|
|
|
|
| Other trading activities | 4 |
|
|
|
| Investments | 5 |
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | ||||
| Charitable activities: | 8 | |||
| Mediation and Family Support |
( |
( |
( |
|
| NET INCOME |
|
( |
|
|
| NET MOVEMENT IN FUNDS |
|
( |
|
|
| RECONCILIATION OF FUNDS: | ||||
| Total funds brought forward |
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 18 |
|
|
|
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 13 |
|
|
|
|
|
|
|
|
|
||
| CURRENT ASSETS | |||||
| Debtors | 14 |
|
|
|
|
| Cash at bank and in hand |
|
|
|
|
|
|
|
|
|
|
||
| Creditors: Amounts Falling Due Within One Year | 15 |
( |
( |
( |
( |
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|
|
|
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
|
|
| NET ASSETS |
|
|
|
|
|
| FUNDS OF THE CHARITY | |||||
| Restricted Funds |
|
|
|||
| Unrestricted Funds |
|
|
|||
| TOTAL FUNDS | 18 |
|
|
||
|
Trustee
|
|
|
| Leasehold |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 2026 | |||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| £ | £ | £ | |
| Donations and gifts |
|
|
|
| Member subscriptions and sponsorships |
|
|
|
| Gift aid |
|
|
|
| Grants |
|
|
|
|
|
|
|
|
| 2025 | |||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| £ | £ | £ | |
| Donations and gifts |
|
|
|
| Member subscriptions and sponsorships |
|
|
|
| Gift aid |
|
|
|
| Grants |
|
|
|
|
|
|
|
|
| 2026 | 2025 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Fundraising events |
|
|
| 2026 | 2025 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Bank interest receivable |
|
|
| 2026 | 2025 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Rental and other income from property |
|
|
| 2026 | 2025 | |
|---|---|---|
| £ | £ | |
| Depreciation of tangible fixed assets - owned | 5,720 | 15,770 |
| 2026 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 9 ) |
Total | |
| £ | £ | £ | |
| Raising funds |
( |
|
( |
| Mediation and Family Support |
|
|
|
| 385,854 |
|
387,354 | |
| 2025 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 9 ) |
Total | |
| £ | £ | £ | |
| Mediation and Family Support |
|
|
|
| 2026 | |
|---|---|
| Mediation and Family Support | |
| £ | |
| General administration | 1,500 |
| 2025 | |
|---|---|
| Mediation and Family Support | |
| £ | |
| General administration | 1,560 |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Independent examination of the financial statements |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| Land & Property | ||||
|---|---|---|---|---|
| Leasehold | Fixtures & Fittings | Computer Equipment | Total | |
| £ | £ | £ | £ | |
| Cost | ||||
| As at 1 April 2025 |
|
|
|
|
| As at 31 March 2026 |
|
|
|
|
| Depreciation | ||||
| As at 1 April 2025 |
|
|
|
|
| Provided during the period |
|
|
|
|
| As at 31 March 2026 |
|
|
|
|
| Net Book Value | ||||
| As at 31 March 2026 |
|
|
|
|
| As at 1 April 2025 |
|
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Other debtors | 1,571 | 11,455 | |
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Taxation and social security | - | 675 | |
| Accruals and deferred income | 43,710 | 54,443 | |
|
|
|
||
| 2026 | 2025 | |
|---|---|---|
| £ | £ | |
| Balance at the start of the period |
|
|
| Income deferred in the current period | 42,210 | 52,843 |
| Amounts released in income from previous periods |
( |
( |
| Balance at the end of the period |
|
|
| As at 1 April 2025 | Income | Expenditure | As at 31 March 2026 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Restricted funds | ||||
| Intensive Family Support | 57,053 | 139,904 | (151,336) | 45,621 |
| Child Contact | 2,432 | 71,137 | (72,246) | 1,323 |
| Alcohol & Drug Support/Counselling | 35,121 | 49,449 | (48,442) | 36,128 |
| Counselling & Family Mediation | 32,673 | 25,668 | (43,609) | 14,732 |
| Total restricted funds |
|
|
( |
|
| Total funds |
|
|
( |
|
| As at 1 April 2024 | Income | Expenditure | As at 31 March 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Restricted funds | ||||
| Intensive Family Support | 66,928 | 133,343 | (143,218) | 57,053 |
| Child Contact | 604 | 71,137 | (69,309) | 2,432 |
| Alcohol & Drug Support/Counselling | 43,845 | 37,117 | (45,841) | 35,121 |
| Counselling & Family Mediation | 48,909 | - | (16,236) | 32,673 |
| Total restricted funds |
|
|
( |
|
| Total funds |
|
|
( |
|
| 2026 | 2025 | |
|---|---|---|
| £ | £ | |
| Travel |
|
|
| 2026 | 2025 | |
|---|---|---|
| Total funds | Total funds | |
| £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||
| Donations and legacies | ||
| Client Donations | 5,556 | 5,550 |
| Misc Donations | 985 | 1,731 |
| Donations from organisations | 28,648 | 22,676 |
| Other General Grants | 20,209 | 18,430 |
| Lottery | 28,654 | 37,093 |
| The Robertson Trust | 25,000 | 25,000 |
| Orkney Alcohol and Drug Partnership | 49,215 | 34,137 |
| Henry Smith Foundation | 72,810 | 64,350 |
| Gift aid | 611 | 846 |
| Grants | 22,000 | 7,000 |
| Government Grants | 118,144 | 118,144 |
| 371,832 | 334,957 | |
| Charitable Activities: | ||
| Mediation and Family Support | ||
| Income from charitable activities | 900 | 695 |
| Work Place Mediation | 1,300 | 750 |
| 2,200 | 1,445 | |
| Other trading activities | ||
| Fundraising events | 1,156 | 223 |
| 1,156 | 223 | |
| Investments | ||
| Bank interest receivable | 4,951 | 6,081 |
| 4,951 | 6,081 | |
| Other | ||
| Room Rental Income | 631 | - |
| 631 | - | |
| 380,770 | 342,706 | |
| EXPENDITURE ON: | ||
| Raising funds | ||
| Wages and salaries | 675 | - |
| 675 | - |
| Charitable Activities: | ||
|---|---|---|
| Mediation and Family Support | ||
| Advertising, marketing, direct mail and publicity | (720) | - |
| Wages and salaries | (258,986) | (234,336) |
| Employers pensions - defined contribution schemes | (19,454) | (17,485) |
| Travel and subsistence expenses | (3,069) | (1,221) |
| Training Costs | (3,876) | (1,816) |
| Recruitment costs | (343) | (828) |
| Supervision | (7,143) | (6,079) |
| Practitioners Fees - FSW | (10,546) | (2,773) |
| Practitioners Fees - Counselling | (16,893) | (10,185) |
| Practitioners Fees - Mediation | (5,243) | (2,982) |
| Consultancy fees | (1,208) | (879) |
| Accountancy | (294) | (134) |
| CPD | (3,567) | (1,775) |
| Room Hire | (8,762) | (2,800) |
| Utilities | (13,793) | (13,663) |
| Premises costs | (9,572) | 4,434 |
| Computer software, IT consumables and maintenance | (6,011) | (3,903) |
| Repairs, renewals and maintenance | (222) | (1,063) |
| Insurance | (1,387) | (1,341) |
| Marketing and advertising costs | - | (358) |
| Support and administration costs | (3,377) | (1,924) |
| Data and telecommunications costs | (1,491) | (1,601) |
| Consumable items | (1,423) | (623) |
| Printing, postage and stationery | (1,132) | (1,004) |
| Subscriptions | (1,697) | (1,035) |
| Salary Charges - VAO | (600) | (600) |
| Depreciation | (5,720) | (15,770) |
| Independent examiner's fees | (1,500) | (1,560) |
| (388,029) | (323,304) | |
| (387,354) | (323,304) | |
| NET (EXPENDITURE)/INCOME | (6,584) | 19,402 |