|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Page |
|
|
Trustees' annual report (incorporating the directors' report) |
1 |
|
Independent auditor's report to the members |
11 |
|
Statement of financial activities (including income and expenditure account) |
15 |
|
Statement of financial position |
16 |
|
Statement of cash flows |
17 |
|
Notes to the financial statements |
18 |
|
|
|
Company Limited by Guarantee |
|
Trustees' Annual Report (Incorporating the Directors' Report) |
|
Registered charity name |
|
|
Charity registration number |
NIC104734 |
|
Company registration number |
|
|
Principal office and registered |
36 Clooney Terrace |
|
office |
Londonderry |
|
BT47 6AR |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Auditor |
|
|
Chartered Accountants & statutory auditor |
|
|
3 Limavady Road |
|
|
Londonderry |
|
|
BT47 6JU |
|
|
Bankers |
|
|
29 Clooney Terrace |
|
|
Waterside |
|
|
Londonderry |
|
|
BT47 6AS |
|
|
Solicitors |
|
|
9 Limavady Road |
|
|
Londonderry |
|
|
BT47 6JU |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered Accountants & statutory auditor |
|
3 Limavady Road |
|
Londonderry |
|
BT47 6JU |
|
|
|
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 |
|
– |
|
|
|
Other income |
9 |
|
– |
|
– |
|
--------- |
------------ |
------------ |
------------ |
||
|
Total income |
|
|
|
|
|
|
--------- |
------------ |
------------ |
------------ |
||
|
Costs of other trading activities |
10 |
1,225 |
– |
1,225 |
635 |
||
|
Expenditure on charitable activities |
11,12 |
|
|
|
|
||
|
--------- |
------------ |
------------ |
------------ |
||||
|
Total expenditure |
|
|
|
|
|||
|
--------- |
------------ |
------------ |
------------ |
||||
|
--------- |
------------ |
------------ |
------------ |
|
|
Net income |
|
(
|
|
|
|
--------- |
------------ |
------------ |
------------ |
|
|
Transfers between funds |
(38,467) |
38,467 |
– |
– |
|
Gains from revaluation of fixed assets |
|
– |
|
|
|
--------- |
------------ |
------------ |
------------ |
|
|
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 |
17 |
|
|
|
|
Debtors |
18 |
|
|
|
|
Investments |
19 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
------------ |
------------ |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
21 |
|
|
|
|
------------ |
------------ |
|||
|
Net current assets |
|
|
||
|
------------ |
------------ |
|||
|
Total assets less current liabilities |
|
|
||
|
------------ |
------------ |
|||
|
Net assets |
|
|
||
|
------------ |
------------ |
|||
|
Restricted funds |
|
|
|
|
Revaluation reserve |
|
|
|||
|
Other unrestricted income funds |
1,530,506 |
1,428,260 |
|||
|
------------ |
------------ |
||||
|
Total unrestricted funds |
|
|
|||
|
------------ |
------------ |
||||
|
Total charity funds |
23 |
|
|
||
|
------------ |
------------ |
||||
|
|
|
|
Trustee |
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Net income |
125,638 |
82,938 |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Dividends, interest and rents from investments |
(10,030) |
(11,042) |
|
Accrued income |
(
|
(
|
|
Changes in: |
||
|
Trade and other debtors |
(
|
(
|
|
Trade and other creditors |
(
|
(
|
|
--------- |
-------- |
|
|
Cash generated from operations |
|
(
|
|
-------- |
-------- |
|
|
Net cash from/(used in) operating activities |
|
(
|
|
-------- |
-------- |
|
|
Dividends, interest and rents from investments |
10,030 |
11,042 |
|
Purchase of tangible assets |
(
|
(
|
|
-------- |
--------- |
|
|
Net cash from/(used in) investing activities |
|
(
|
|
-------- |
--------- |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
|
Cash and cash equivalents at beginning of year |
770,892 |
944,032 |
|
|
--------- |
--------- |
||
|
Cash and cash equivalents at end of year |
20 |
|
|
|
--------- |
--------- |
||
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Buildings |
- |
|
|
|
Fixtures & fittings |
- |
|
|
|
Motor Vehicles |
- |
|
|
|
Equipment |
- |
|
|
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Mission donations |
14,810 |
14,810 |
13,309 |
13,309 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Grant income - Supporting People |
– |
1,000,888 |
1,000,888 |
|
|
Grant income - W.H.S.C.T. |
106,327 |
– |
106,327 |
|
|
Hostel accommodation & personal charges |
698,274 |
– |
698,274 |
|
|
Room hire & related income |
29,623 |
– |
29,623 |
|
|
Project & activities income |
12,931 |
3,676 |
16,607 |
|
|
--------- |
------------ |
------------ |
||
|
|
|
|
||
|
--------- |
------------ |
------------ |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Grant income - Supporting People |
– |
973,637 |
973,637 |
|
|
Grant income - W.H.S.C.T. |
99,150 |
– |
99,150 |
|
|
Hostel accommodation & personal charges |
560,603 |
– |
560,603 |
|
|
Room hire & related income |
32,055 |
– |
32,055 |
|
|
Project & activities income |
3,037 |
5,574 |
8,612 |
|
|
--------- |
--------- |
------------ |
||
|
|
|
|
||
|
--------- |
--------- |
------------ |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Fundraising events |
|
|
|
|
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Income from listed investments |
2,149 |
2,149 |
2,080 |
2,080 |
|
|
Income from cash investments |
7,881 |
7,881 |
8,962 |
8,962 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Gain on disposal of tangible fixed assets held for charity's own use |
|
|
– |
– |
|
|
------- |
------- |
---- |
---- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Fundraising costs |
1,225 |
1,225 |
635 |
635 |
|
|
------- |
------- |
---- |
---- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Clooney Hall activities |
54,837 |
– |
54,837 |
|
|
General charitable |
179,099 |
– |
179,099 |
|
|
Homeless Services |
460,451 |
962,585 |
1,423,037 |
|
|
34 Clooney |
8,740 |
– |
8,740 |
|
|
Support costs |
35,872 |
57,054 |
92,925 |
|
|
--------- |
------------ |
------------ |
||
|
|
|
|
||
|
--------- |
------------ |
------------ |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Clooney Hall activities |
64,714 |
– |
64,714 |
|
|
General charitable |
58,024 |
– |
58,024 |
|
|
Homeless Services |
522,337 |
875,366 |
1,397,702 |
|
|
34 Clooney |
7,526 |
– |
7,526 |
|
|
Support costs |
34,463 |
56,376 |
90,841 |
|
|
--------- |
--------- |
------------ |
||
|
|
|
|
||
|
--------- |
--------- |
------------ |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Clooney Hall activities |
54,837 |
– |
54,837 |
64,850 |
|
|
General charitable |
179,099 |
1,602 |
180,701 |
59,436 |
|
|
Homeless Services |
1,423,037 |
50,039 |
1,473,076 |
1,447,344 |
|
|
34 Clooney |
8,740 |
2,731 |
11,471 |
10,256 |
|
|
Governance costs |
– |
38,553 |
38,553 |
36,921 |
|
|
------------ |
-------- |
------------ |
------------ |
||
|
|
|
|
|
||
|
------------ |
-------- |
------------ |
------------ |
||
|
Support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Finance costs |
1,299 |
1,299 |
991 |
|
|
Governance costs |
29,622 |
29,622 |
36,922 |
|
|
Other Support costs |
53,072 |
53,072 |
53,069 |
|
|
-------- |
-------- |
-------- |
||
|
83,993 |
83,993 |
90,982 |
||
|
-------- |
-------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
11,516 |
11,818 |
|
Gains on disposal of tangible fixed assets |
(2,000) |
– |
|
Fees payable for the audit of the financial statements |
12,600 |
11,434 |
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Employer contributions to pension plans |
26,697 |
24,567 |
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Number of staff |
44 |
42 |
|
---- |
---- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
£60,000 to £69,999 |
1 |
1 |
|
---- |
---- |
|
|
Land and buildings |
Fixtures and fittings |
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1 January 2025 |
|
|
|
|
|
|
Additions |
– |
|
– |
|
|
|
Disposals |
– |
– |
(
|
– |
(
|
|
--------- |
--------- |
-------- |
-------- |
--------- |
|
|
At 31 December 2025 |
|
|
– |
|
|
|
--------- |
--------- |
-------- |
-------- |
--------- |
|
|
Depreciation |
|||||
|
At 1 January 2025 |
|
|
|
|
|
|
Charge for the year |
|
|
– |
|
|
|
Disposals |
– |
– |
(
|
– |
(
|
|
--------- |
--------- |
-------- |
-------- |
--------- |
|
|
At 31 December 2025 |
|
|
– |
|
|
|
--------- |
--------- |
-------- |
-------- |
--------- |
|
|
Carrying amount |
|||||
|
At 31 December 2025 |
|
|
– |
|
|
|
--------- |
--------- |
-------- |
-------- |
--------- |
|
|
At 31 December 2024 |
|
|
– |
|
|
|
--------- |
--------- |
-------- |
-------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Listed investments |
38,637 |
38,106 |
|
Unlisted investments |
655,868 |
633,970 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Cash at bank and in hand |
|
|
|
Bank overdrafts |
(
|
(
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Other creditors |
|
|
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
At 1 Jan 2025 |
Income |
Expenditure |
Transfers |
Gains and losses |
At 31 Dec 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
679,008 |
76,336 |
(64,802) |
– |
– |
690,542 |
|
Revaluation reserve |
50,632 |
– |
– |
– |
22,429 |
73,061 |
|
Designated fund - Homeless services |
749,252 |
804,601 |
(675,422) |
(38,467) |
– |
839,964 |
|
------------ |
--------- |
--------- |
-------- |
-------- |
------------ |
|
|
1,478,892 |
880,937 |
(740,224) |
(38,467) |
22,429 |
1,603,567 |
|
|
------------ |
--------- |
--------- |
-------- |
-------- |
------------ |
|
|
At 1 Jan 2024 |
Income |
Expenditure |
Transfers |
Gains and losses |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
688,468 |
63,415 |
(72,875) |
– |
– |
679,008 |
|
Revaluation reserve |
27,384 |
– |
– |
– |
23,248 |
50,632 |
|
Designated fund - Homeless services |
711,700 |
659,753 |
(614,824) |
(7,377) |
– |
749,252 |
|
------------ |
--------- |
--------- |
------- |
-------- |
------------ |
|
|
1,427,552 |
723,168 |
(687,699) |
(7,377) |
23,248 |
1,478,892 |
|
|
------------ |
--------- |
--------- |
------- |
-------- |
------------ |
|
|
At 1 Jan 2025 |
Income |
Expenditure |
Transfers |
Gains and losses |
At 31 Dec 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Restricted Fund - Others |
– |
3,676 |
(3,676) |
– |
– |
– |
|
Restricted Fund - SP Homeless services |
96,880 |
1,000,888 |
(1,015,963) |
38,467 |
– |
120,272 |
|
-------- |
------------ |
------------ |
-------- |
---- |
--------- |
|
|
96,880 |
1,004,564 |
(1,019,639) |
38,467 |
– |
120,272 |
|
|
-------- |
------------ |
------------ |
-------- |
---- |
--------- |
|
|
At 1 Jan 2024 |
Income |
Expenditure |
Transfers |
Gains and losses |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Restricted Fund - Others |
2,481 |
5,574 |
(8,055) |
– |
– |
– |
|
Restricted Fund - SP Homeless services |
39,553 |
973,637 |
(923,687) |
7,377 |
– |
96,880 |
|
-------- |
--------- |
--------- |
------- |
---- |
-------- |
|
|
42,034 |
979,211 |
(931,742) |
7,377 |
– |
96,880 |
|
|
-------- |
--------- |
--------- |
------- |
---- |
-------- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
143,233 |
– |
143,233 |
|
|
Investments |
694,505 |
– |
694,505 |
|
|
Current assets |
918,948 |
120,271 |
1,039,219 |
|
|
Creditors less than 1 year |
(153,118) |
– |
(153,118) |
|
|
------------ |
--------- |
------------ |
||
|
Net assets |
1,603,568 |
120,271 |
1,723,839 |
|
|
------------ |
--------- |
------------ |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
152,174 |
– |
152,174 |
|
|
Investments |
672,076 |
– |
672,076 |
|
|
Current assets |
804,968 |
96,880 |
901,848 |
|
|
Creditors less than 1 year |
(150,326) |
– |
(150,326) |
|
|
------------ |
-------- |
------------ |
||
|
Net assets |
1,478,892 |
96,880 |
1,575,772 |
|
|
------------ |
-------- |
------------ |
||
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Trade debtors |
12,785 |
11,148 |
|
|
Cash at bank and in hand |
872,683 |
774,572 |
|
|
Investments |
694,505 |
672,076 |
|
|
------------ |
------------ |
||
|
Total |
1,579,973 |
1,457,796 |
|
|
------------ |
------------ |
||
|
2025 |
2024 |
||
|
£ |
£ |
||
|
Trade creditors |
8,659 |
13,324 |
|
|
Credit card |
6,670 |
3,680 |
|
|
-------- |
-------- |
||
|
Total |
15,329 |
17,004 |
|
|
-------- |
-------- |
||
|
At 1 Jan 2025 |
Cash flows |
At 31 Dec 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
98,111 |
|
|
Bank overdrafts |
(3,680) |
(2,990) |
(6,670) |
|
Current asset investments |
|
22,429 |
|
|
------------ |
--------- |
------------ |
|
|
|
|
|
|
|
------------ |
--------- |
------------ |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements (continued) |
|
Transaction value |
Balance owed by/(owed to) |
|||
|
2025 |
2024 |
2025 |
2024 |
|
|
£ |
£ |
£ |
£ |
|
|
|
|
|
– |
– |
|
-------- |
-------- |
---- |
---- |
|