|
Trustee
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||||
| Donations and legacies | 3 |
|
|
|
|
| Charitable activities: | |||||
| Charitable Activities |
|
|
|
|
|
| Other trading activities | 4 |
|
|
|
|
| Investments | 5 |
|
|
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | |||||
| Charitable activities: | 7 | ||||
| Charitable Activities |
( |
( |
( |
( |
|
| Other |
( |
( |
( |
( |
|
|
( |
( |
( |
( |
||
| NET EXPENDITURE |
( |
|
( |
( |
|
| NET MOVEMENT IN FUNDS |
( |
|
( |
( |
|
| RECONCILIATION OF FUNDS: | |||||
| Total funds brought forward |
|
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 15 |
|
|
|
|
| 2024 | ||||
|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | ||
| Notes | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||||
| Donations and legacies | 3 |
|
|
|
| Charitable activities: | ||||
| Charitable Activities |
|
|
|
|
| Other trading activities | 4 |
|
|
|
| Investments | 5 |
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | ||||
| Charitable activities: | 7 | |||
| Charitable Activities |
( |
( |
( |
|
| Other |
( |
|
( |
|
|
( |
( |
( |
||
| NET EXPENDITURE |
( |
|
( |
|
| NET MOVEMENT IN FUNDS |
( |
|
( |
|
| RECONCILIATION OF FUNDS: | ||||
| Total funds brought forward |
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 15 |
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total 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 |
|
|
|
|
|
| NET ASSETS |
|
|
|
|
|
| FUNDS OF THE CHARITY | |||||
| Restricted Funds |
|
|
|||
| Unrestricted Funds |
|
|
|||
| TOTAL FUNDS | 15 |
|
|
||
|
Trustee
|
|
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| 2025 | |||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| £ | £ | £ | |
| Donations and gifts |
|
|
|
| Grants |
|
|
|
|
|
|
|
|
| 2024 | |||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| £ | £ | £ | |
| Donations and gifts |
|
|
|
| Grants |
|
|
|
|
|
|
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Income from other trading activities | 101,442 | 98,464 |
| 2025 | 2024 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Bank interest receivable |
|
|
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Depreciation of tangible fixed assets - owned | 898 | 1,183 |
| 2025 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 8 ) |
Total | |
| £ | £ | £ | |
| Charitable Activities |
|
|
|
| Other |
|
|
|
| 5,649 |
|
143,649 | |
| 2024 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 8 ) |
Total | |
| £ | £ | £ | |
| Charitable Activities |
|
|
|
| Other |
|
|
|
| 7,118 |
|
141,757 | |
| 2025 | |
|---|---|
| Other | |
| £ | |
| Employee costs | 94,650 |
| Premises expenses | 30,888 |
| General administration | 11,564 |
| Depreciation | 898 |
|
|
|
| 2024 | |
|---|---|
| Other | |
| £ | |
| Employee costs | 91,430 |
| Premises expenses | 31,400 |
| General administration | 10,626 |
| Depreciation | 1,183 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| Motor Vehicles | Fixtures & Fittings | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost | |||
| As at 1 November 2024 |
|
|
|
| As at 31 October 2025 |
|
|
|
| Depreciation | |||
| As at 1 November 2024 |
|
|
|
| Provided during the period |
|
|
|
| As at 31 October 2025 |
|
|
|
| Net Book Value | |||
| As at 31 October 2025 |
|
|
|
| As at 1 November 2024 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Other debtors | 1,552 | 1,240 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Other creditors | 275 | 333 | |
| Taxation and social security | 520 | 696 | |
| Accruals and deferred income | 960 | 2,448 | |
|
|
|
||
| As at 1 November 2024 | Income | Expenditure | As at 31 October 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Restricted funds | ||||
| Restricted Funds |
|
|
( |
|
| Total funds |
|
|
( |
|
| As at 1 November 2023 | Income | Expenditure | As at 31 October 2024 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Restricted funds | ||||
| Restricted Funds |
|
|
( |
|
| Total funds |
|
|
( |
|
| 2025 | 2024 | |
|---|---|---|
| Total funds | Total funds | |
| £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||
| Donations and legacies | ||
| Donations and gifts | 24,712 | 34,241 |
| Grants | 7,890 | 4,070 |
| 32,602 | 38,311 | |
| Charitable Activities: | ||
| Charitable Activities | ||
| Income from charitable activities | 385 | 288 |
| 385 | 288 | |
| Other trading activities | ||
| Income from other trading activities | 101,442 | 98,464 |
| 101,442 | 98,464 | |
| Investments | ||
| Bank interest receivable | 381 | 569 |
| 381 | 569 | |
| 134,810 | 137,632 | |
| EXPENDITURE ON: | ||
| Charitable Activities: | ||
| Charitable Activities | ||
| Purchases | (5,649) | (7,118) |
| (5,649) | (7,118) | |
| Other | ||
| Wages and salaries | (89,177) | (87,121) |
| Employers NI | (571) | - |
| Employers pensions - defined contributions scheme | (1,638) | (1,532) |
| Staff welfare | (584) | (971) |
| Travel expenses | (2,680) | (1,806) |
| Rent | (14,700) | (14,200) |
| Rates | (613) | (519) |
| Light and heat | (7,301) | (8,840) |
| Repairs and maintenance | (1,951) | (26) |
| Cleaning | (5,151) | (6,481) |
| Premises insurance | (1,172) | (1,334) |
| Computer software, consumables and maintenance | (277) | (277) |
| Postage | (179) | (129) |
| Stationery | (611) | (1,038) |
| Advertising and marketing costs | (150) | (210) |
| Telecommunications and data costs | (1,337) | (1,255) |
| Accountancy fees | (2,554) | (2,261) |
| Legal fees | (3,157) | (3,157) |
| Subscriptions | (1,407) | (1,009) |
| Bank charges | (1,112) | (1,037) |
| Sundry expenses | (780) | (253) |
| Depreciation | (898) | (1,183) |
| (138,000) | (134,639) | |
| (143,649) | (141,757) | |
| NET EXPENDITURE | (8,839) | (4,125) |
|---|---|---|