BrightAccountsProduction v1.0.0 v1.0.0 2024-11-01 The company was not dormant during the period The company was trading for the entire period Unaudited Accounts 0 0 13614424 2025-10-31 13614424 2024-10-31 13614424 2023-10-31 13614424 2024-11-01 2025-10-31 13614424 2023-11-01 2024-10-31 13614424 uk-bus:FullAccounts 2024-11-01 2025-10-31 13614424 uk-char:Trustee1 2024-11-01 2025-10-31 13614424 uk-char:Trustee2 2024-11-01 2025-10-31 13614424 uk-char:Trustee3 2024-11-01 2025-10-31 13614424 uk-char:Trustee4 2024-11-01 2025-10-31 13614424 uk-bus:RegisteredOffice 2024-11-01 2025-10-31 13614424 uk-bus:Agent1 2024-11-01 2025-10-31 13614424 uk-char:Trustee1 2024-11-01 2025-10-31 13614424 uk-char:Trustee1 2024-11-01 2025-10-31 13614424 uk-char:Trustee1 2024-11-01 2025-10-31 13614424 uk-char:Trustee1 2024-11-01 2025-10-31 13614424 uk-char:TotalUnrestrictedFunds 2024-11-01 2025-10-31 13614424 uk-char:RestrictedIncomeFunds 2024-11-01 2025-10-31 13614424 uk-char:TotalUnrestrictedFunds 2023-11-01 2024-10-31 13614424 uk-char:TotalRestrictedIncomeFunds 2023-11-01 2024-10-31 13614424 uk-char:TotalEndowmentFunds 2024-11-01 2025-10-31 13614424 uk-char:TotalUnrestrictedFunds 2023-11-01 2024-10-31 13614424 uk-char:TotalRestrictedIncomeFunds 2023-11-01 2024-10-31 13614424 uk-core:CurrentFinancialInstruments 2025-10-31 13614424 uk-core:CurrentFinancialInstruments 2024-10-31 13614424 uk-core:Non-currentFinancialInstruments 2025-10-31 13614424 uk-core:Non-currentFinancialInstruments 2024-10-31 13614424 uk-char:Trustee1 2024-11-01 2025-10-31 13614424 uk-char:Trustee1 2024-11-01 2025-10-31 13614424 uk-bus:FRS102 2024-11-01 2025-10-31 13614424 uk-core:Land 2024-11-01 2025-10-31 13614424 uk-core:PlantMachinery 2024-11-01 2025-10-31 13614424 uk-core:FurnitureFittingsToolsEquipment 2024-11-01 2025-10-31 13614424 uk-core:TotalPropertyPlantEquipmentOtherThanExplorationEvaluationAssets 2024-11-01 2025-10-31 13614424 uk-core:TotalPropertyPlantEquipmentOtherThanExplorationEvaluationAssets 2023-11-01 2024-10-31 13614424 uk-core:Land uk-core:LongLeaseholdAssets 2024-10-31 13614424 uk-core:PlantMachinery uk-core:OwnedOrFreeholdAssets 2024-10-31 13614424 uk-core:FurnitureFittingsToolsEquipment uk-core:OwnedOrFreeholdAssets 2024-10-31 13614424 uk-core:Land uk-core:LongLeaseholdAssets 2024-11-01 2025-10-31 13614424 uk-core:PlantMachinery uk-core:OwnedOrFreeholdAssets 2024-11-01 2025-10-31 13614424 uk-core:FurnitureFittingsToolsEquipment uk-core:OwnedOrFreeholdAssets 2024-11-01 2025-10-31 13614424 uk-core:Land uk-core:LongLeaseholdAssets 2025-10-31 13614424 uk-core:PlantMachinery uk-core:OwnedOrFreeholdAssets 2025-10-31 13614424 uk-core:FurnitureFittingsToolsEquipment uk-core:OwnedOrFreeholdAssets 2025-10-31 13614424 uk-core:Land uk-core:LongLeaseholdAssets 2024-10-31 13614424 uk-core:PlantMachinery uk-core:OwnedOrFreeholdAssets 2024-10-31 13614424 uk-core:FurnitureFittingsToolsEquipment uk-core:OwnedOrFreeholdAssets 2024-10-31 13614424 uk-core:Land uk-core:LongLeaseholdAssets 2025-10-31 13614424 uk-core:PlantMachinery uk-core:OwnedOrFreeholdAssets 2025-10-31 13614424 uk-core:FurnitureFittingsToolsEquipment uk-core:OwnedOrFreeholdAssets 2025-10-31 13614424 uk-core:Land uk-core:LongLeaseholdAssets 2025-10-31 13614424 uk-core:PlantMachinery uk-core:OwnedOrFreeholdAssets 2025-10-31 13614424 uk-core:FurnitureFittingsToolsEquipment uk-core:OwnedOrFreeholdAssets 2025-10-31 13614424 uk-core:Land uk-core:LongLeaseholdAssets 2024-10-31 13614424 uk-core:PlantMachinery uk-core:OwnedOrFreeholdAssets 2024-10-31 13614424 uk-core:FurnitureFittingsToolsEquipment uk-core:OwnedOrFreeholdAssets 2024-10-31 13614424 uk-core:WithinOneYear 2025-10-31 13614424 uk-core:WithinOneYear 2024-10-31 13614424 uk-core:AfterOneYear 2025-10-31 13614424 uk-core:AfterOneYear 2024-10-31 13614424 uk-core:BetweenOneTwoYears 2025-10-31 13614424 uk-core:BetweenOneTwoYears 2024-10-31 13614424 uk-core:BetweenTwoFiveYears 2025-10-31 13614424 uk-core:BetweenTwoFiveYears 2024-10-31 13614424 uk-core:MoreThanFiveYears 2025-10-31 13614424 uk-core:MoreThanFiveYears 2024-10-31 13614424 2024-11-01 2025-10-31 13614424 uk-bus:AuditExempt-NoAccountantsReport 2024-11-01 2025-10-31 xbrli:pure iso4217:GBP iso4217:EUR xbrli:shares
 
 
 
 
 
 
Blisworth Football Club Limited
(A company limited by guarantee, not having a share capital)
 
Annual Report and Unaudited Financial Statements
 
for the financial year ended 31 October 2025



Blisworth Football Club Limited
(A company limited by guarantee, not having a share capital)
REFERENCE AND ADMINISTRATIVE INFORMATION

 
Trustees John King
Mark Smith
Yvonne Barker
Matthew Goude
 
 
Charity Number in England and Wales 1198290
 
 
Company Registration Number 13614424
   
   
Registered Office and Principal Address Courteenhall Road
  Northampton
  Northamptonshire
  NN7 3DD
  United Kingdom
   
   
Independent Examiner ZincBooks
  Chartered Accountants
  27 Nettle Gap Close
  Wootton Fields
  Northampton
  NN4 6AH
  GB



Blisworth Football Club Limited
(A company limited by guarantee, not having a share capital)
TRUSTEES' ANNUAL REPORT
for the financial year ended 31 October 2025

 
The trustees present their Trustees' Annual Report, combining the Directors' Report and Trustees' Report, and the unaudited financial statements for the financial year ended 31 October 2025.
 

The financial statements are prepared in accordance with the Companies Act 2006, FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their financial statements in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

The Trustees' Report contains the information required to be provided in the Trustees' Annual Report under the Statement of Recommended Practice (SORP) guidelines. The trustees of the charity are also charity trustees for the purpose of charity law and under the charity's constitution are known as members of the board of trustees.

In this report the trustees of Blisworth Football Club Limited present a summary of its purpose, governance, activities, achievements and finances for the financial year 31 October 2025.

 
The charity is a registered charity and hence the report and results are presented in a form which complies with the requirements of the Companies Act 2006 and, although not obliged to comply with the Statement of Recommended Practice applicable in the UK and Republic of Ireland FRS 102, the organisation has implemented its recommendations where relevant in these financial statements.
 
Principal Activity
A grassroots football club providing access to play amateur football.
       
Financial Review
The results for the financial year are set out on page 7 and additional notes are provided showing income and expenditure in greater detail.
       
Financial Results
At the end of the financial year the charity has assets of £799,117 (2024 - £491,762) and liabilities of £269,088 (2024 - £191,039). The net assets of the charity have increased by £229,306.
       
Trustees
The trustees who served throughout the financial year, except as noted, were as follows:
       
John King
Mark Smith
Yvonne Barker
Matthew Goude
     
In accordance with the Constitution, the trustees offer themselves for re-election.
       
Compliance with Sector-Wide Legislation and Standards
The charity engages pro-actively with legislation, standards and codes which are developed for the sector. Blisworth Football Club Limited subscribes to and is compliant with the following:
- The Companies Act 2006
- The Charities SORP (FRS 102)
       
Approved by the Board of Trustees on 31 July 2026 and signed on its behalf by:
       
       
 
________________________________ ________________________________
John King Mark Smith
Trustee Trustee
       



Blisworth Football Club Limited
(A company limited by guarantee, not having a share capital)
STATEMENT OF TRUSTEES' RESPONSIBILITIES
for the financial year ended 31 October 2025

 
The trustees, who are also directors of Blisworth Football Club Limited for the purposes of company law, are responsible for preparing the financial statements in accordance with applicable law and regulations.
 

Company law requires the trustees as the directors to prepare financial statements for each financial year. Under that law the trustees have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law) including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" Section 1A (Small Entities). Under company law the trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the surplus or deficit of the company for that period.

In preparing these financial statements, the trustees are required to:

- select suitable accounting policies and apply them consistently;
- make judgements and estimates that are reasonable and prudent;
- state whether the financial statements have been prepared in accordance with the relevant financial reporting framework, identify those standards, and note the effect and the reasons for any material departure from those standards; and
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in operation.
 
The trustees confirm that they have complied with the above requirements in preparing the financial statements.
 
The trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the charity's transactions and disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
     
     
Approved by the Board of Trustees on 31 July 2026 and signed on its behalf by:
     
     
________________________________ ________________________________
John King Mark Smith
Trustee Trustee



Blisworth Football Club Limited
(A company limited by guarantee, not having a share capital)

INDEPENDENT EXAMINER'S REPORT TO THE BOARD OF TRUSTEES OF BLISWORTH FOOTBALL CLUB LIMITED
 
We have examined the financial statements of the charity for the financial year ended 31 October 2025, which comprise the Statement of Financial Activities (incorporating an Income and Expenditure Account), the Balance Sheet and the related notes.
 
This report is made solely to the charity's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our work has been undertaken so that we might compile the financial statements that we have been engaged to compile, report to the Board of Trustees that we have done so, and state those matters that we have agreed to state to them in this report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charity and the charity's members, as a body, for our work, or for this report.
 
Respective responsibilities of trustees and examiner
The charity's trustees (who are also the directors of the company for the purposes of company law) are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006. The charity's trustees consider that an audit is not required for this financial year under Chapter 3 of Part 16 of the Companies Act 2006 and that an independent examination is required.
 
It is our responsibility to:
- examine the financial statements under section 145 of the Act;
- follow the procedures laid down by the general Directions given by the Charity Commission under section 145(5) of the Charities Act 2011; and
- state whether particular matters have come to our attention.
 
Basis of independent examiner's report
Our examination was carried out in accordance with the general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the financial statements presented with those records. It also includes consideration of any unusual items or disclosures in the financial statements and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit and consequently no opinion is given as to whether the accounts present a ‘true and fair’ view and the report is limited to those matters set out in the statement below.
 
Independent examiner's statement
In connection with our examination, no matter has come to our attention which gives us cause to believe that in, any material respect:
- accounting records were not kept in accordance with section 386 of the Companies Act 2006
- the financial statements do not accord with those accounting records
- the financial statements do not comply with the accounting requirements of the Charities Act
- the financial statements have not been prepared in accordance with the accounting requirements of section 396 of the Companies Act 2006 and with the methods and principles of the Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102)
- there is further information needed for a proper understanding of the accounts to be reached.
 
We have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the financial statements to be reached.
 
 
__________________________________
ZINCBOOKS
Chartered Accountants
27 Nettle Gap Close
Wootton Fields
Northampton
NN4 6AH
GB
 
Date: 31 July 2026



Blisworth Football Club Limited
(A company limited by guarantee, not having a share capital)
STATEMENT OF FINANCIAL ACTIVITIES
(Incorporating an Income and Expenditure Account)

for the financial year ended 31 October 2025
 
Unrestricted Restricted Total Unrestricted Restricted Total
Funds Funds Funds Funds Funds Funds
2025 2025 2025 2024 2024 2024
Notes £ £ £ £ £ £
Income
 
Donations and legacies 3.1 23,290 - 23,290 3,646 - 3,646
Charitable activities
- Grants from governments and other co-funders 3.2 750 267,283 268,033 50,346 245,599 295,945
Other trading activities 3.3 72,290 - 72,290 6,710 - 6,710
Other income 3.4 1 - 1 204 - 204
───────── ───────── ───────── ───────── ───────── ─────────
Total income 96,331 267,283 363,614 60,906 245,599 306,505
───────── ───────── ───────── ───────── ───────── ─────────
Expenditure
               
Charitable activities 4.1 134,308 - 134,308 85,659 - 85,659
    ───────── ───────── ───────── ───────── ───────── ─────────
Net income/(expenditure)   (37,977) 267,283 229,306 (24,753) 245,599 220,846
               
Transfers between funds   - - - (53,612) 53,612 -
    ───────── ───────── ───────── ───────── ───────── ─────────
Net movement in funds for the financial year   (37,977) 267,283 229,306 (78,365) 299,211 220,846
               
Reconciliation of funds:
Total funds beginning of the year 15 300,723 - 300,723 133,491 (53,614) 79,877
    ───────── ───────── ───────── ───────── ───────── ─────────
Total funds at the end of the year   262,746 267,283 530,029 55,126 245,597 300,723
    ═════════ ═════════ ═════════ ═════════ ═════════ ═════════
               
The Statement of Financial Activities includes all gains and losses recognised in the financial year.
All income and expenditure relate to continuing activities.



Blisworth Football Club Limited
(A company limited by guarantee, not having a share capital)
Company Number: 13614424
BALANCE SHEET
as at 31 October 2025

 
2025 2024
Notes £ £
Fixed Assets
Tangible assets 9 728,390 455,025
───────── ─────────
 
Current Assets
Debtors 10 61,567 30,306
Cash at bank and in hand 9,160 6,431
───────── ─────────
70,727 36,737
───────── ─────────
Creditors: Amounts falling due within one year 11 (154,994) (191,039)
───────── ─────────
Net Current Liabilities (84,267) (154,302)
───────── ─────────
Total Assets less Current Liabilities 644,123 300,723
 
Creditors
Amounts falling due after more than one year 12 (106,955) -
 
Grants receivable 13 (7,139) -
───────── ─────────
Total Net Assets 530,029 300,723
═════════ ═════════
Funds
Restricted trust funds 267,283 245,597
General fund (unrestricted) 262,746 55,126
───────── ─────────
Total funds 15 530,029 300,723
═════════ ═════════
           
These financial statements have been prepared in accordance with the special provisions relating to small companies within Part 15 of the Companies Act 2006.
           
For the financial year ended 31 October 2025 the charity was entitled to exemption from audit under section 477 of the Companies Act 2006; and no notice has been deposited under section 476.
           
The trustees confirm that the members have not required the company to obtain an audit of its financial statements for the financial year in question in accordance with section 476 of the Companies Act 2006.
           
The trustees acknowledge their responsibilities for ensuring that the charity keeps accounting records which comply with section 386 and for preparing financial statements which give a true and fair view of the state of affairs of the charity as at the end of the financial year and of its profit and loss for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the charity.
           
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland", applying Section 1A of that Standard.
           
Approved by the Board of Trustees and authorised for issue on 31 July 2026 and signed on its behalf by
           
           
   
________________________________     ________________________________
John King     Mark Smith
Trustee     Trustee
           



Blisworth Football Club Limited
(A company limited by guarantee, not having a share capital)
NOTES TO THE FINANCIAL STATEMENTS
for the financial year ended 31 October 2025

   
1. GENERAL INFORMATION
 
Blisworth Football Club Limited is a company limited by guarantee incorporated in the United Kingdom. The registered office of the charity is Courteenhall Road, Northampton, Northamptonshire, NN7 3DD, United Kingdom which is also the principal place of business of the charity. The financial statements have been presented in Pound (£) which is also the functional currency of the charity.
           
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the charity’s financial statements.
 
Basis of preparation

The financial statements have been prepared on the going concern basis under the historical cost convention, modified to include certain items at fair value. The financial statements have been prepared in accordance with the Statement of Recommended Practice (SORP) "Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland FRS 102", applying Section 1A of that Standard.

As permitted by the Companies Act 2006, the charity has varied the standard formats in that act for the Statement of Financial Activities and the Balance Sheet. Departures from the standard formats are to comply with the requirements of the Charities SORP and are in compliance with section 4.7, 10.6 and 15.2 of that SORP.

 
Statement of compliance
The financial statements of the charity for the financial year ended 31 October 2025 have been prepared on the going concern basis and in accordance with the Statement of Recommended Practice (SORP) "Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland FRS 102", applying Section 1A of that Standard.
 
Fund accounting
The following are the categories of funds maintained:
 
Restricted funds
Restricted funds represent income received which can only be used for particular purposes, as specified by the donors. Such purposes are within the overall objectives of the charity.
 
Unrestricted funds

Unrestricted funds consist of General and Designated funds.

- General funds represent amounts which are expendable at the discretion of the board, in furtherance of the objectives of the charity.

- Designated funds comprise unrestricted funds that the board has, at its discretion, set aside for particular purposes. These designations have an administrative purpose only, and do not legally restrict the board's discretion to apply the fund.

 
Income
Income is recognised by inclusion in the Statement of Financial Activities only when the charity is legally entitled to the income, performance conditions attached to the item(s) of income have been met, the amounts involved can be measured with sufficient reliability and it is probable that the income will be received by the charity.
 
Income from charitable activities

Income from charitable activities include income earned from the supply of services under contractual arrangements and from performance related grants which have conditions that specify the provision of particular services to be provided by the charity. Income from government and other co-funders is recognised when the charity is legally entitled to the income because it is fulfilling the conditions contained in the related funding agreements. Where a grant is received in advance, its recognition is deferred and included in creditors. Where entitlement occurs before income is received, it is accrued in debtors.

Grants from governments and other co-funders typically include one of the following types of conditions:

- Performance based conditions: whereby the charity is contractually entitled to funding only to the extent that the core objectives of the grant agreement are achieved. Where the charity is meeting the core objectives of a grant agreement, it recognises the related expenditure, to the extent that it is reimbursable by the donor, as income.

-Time based conditions: whereby the charity is contractually entitled to funding on the condition that it is utilised in a particular period. In these cases the charity recognises the income to the extent it is utilised within the period specified in the agreement.

In the absence of such conditions, assuming that receipt is probable and the amount can be reliably measured, grant income is recognised once the charity is notified of entitlement.

Grants received towards capital expenditure are credited to the Statement of Financial Activities when received or receivable, whichever is earlier.

 
Expenditure
Expenditure is analysed between costs of charitable activities and raising funds. The costs of each activity are separately accumulated and disclosed, and analysed according to their major components. Expenditure is recognised when a legal or constructive obligation exists as a result of a past event, a transfer of economic benefits is required in settlement and the amount of the obligation can be reliably measured. Support costs are those functions that assist the work of the charity but cannot be attributed to one activity. Such costs are allocated to activities in proportion to staff time spent or other suitable measure for each activity.
 
Tangible fixed assets and depreciation
Tangible fixed assets are stated at cost or at valuation, less accumulated depreciation. The charge to depreciation is calculated to write off the original cost or valuation of tangible fixed assets, less their estimated residual value, over their expected useful lives as follows:
 
  Long leasehold property   2% Straight line  
  Plant and machinery   15% Straight line  
  Fixtures, fittings and equipment   15% Straight line  
 
Debtors
Debtors are recognised at the settlement amount due after any discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due. Income recognised by the charity from government agencies and other co-funders, but not yet received at financial year end, is included in debtors.
 
Cash at bank and in hand
Cash at bank and in hand comprises cash on deposit at banks requiring less than three months notice of withdrawal.
 
Taxation and deferred taxation
No current or deferred taxation arises as the charity has been granted charitable exemption. Irrecoverable valued added tax is expensed as incurred.
 

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the charity's taxable income and its results as stated in the financial statements.

Deferred tax is measured on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

           
3. INCOME
3.1 DONATIONS AND LEGACIES Unrestricted Restricted 2025 2024
  Funds Funds    
  £ £ £ £
           
Donations and legacies 23,290 - 23,290 3,646
  ═════════ ═════════ ═════════ ═════════
           
3.2 CHARITABLE ACTIVITIES Unrestricted Restricted 2025 2024
  Funds Funds    
  £ £ £ £
Grants from governments and other co-funders:
Income from charitable activities 750 267,283 268,033 295,945
  ═════════ ═════════ ═════════ ═════════
           
3.3 OTHER TRADING ACTIVITIES Unrestricted Restricted 2025 2024
  Funds Funds    
  £ £ £ £
 
Other trading activities 72,290 - 72,290 6,710
  ═════════ ═════════ ═════════ ═════════
           
3.4 OTHER INCOME Unrestricted Restricted 2025 2024
  Funds Funds    
  £ £ £ £
 
Other income 1 - 1 204
  ═════════ ═════════ ═════════ ═════════
             
4. EXPENDITURE
4.1 CHARITABLE ACTIVITIES Direct Other Support 2025 2024
  Costs Costs Costs    
  £ £ £ £ £
 
Expenditure on charitable activites 110,450 - 23,858 134,308 85,659
  ═════════ ═════════ ═════════ ═════════ ═════════
         
4.2 SUPPORT COSTS Charitable 2025 2024
  Activities    
  £ £ £
 
Support 23,858 23,858 12,308
  ═════════ ═════════ ═════════
       
5. ANALYSIS OF SUPPORT COSTS
  2025 2024
  £ £
 
Support 23,858 12,308
  ═════════ ═════════
       
6. NET INCOME 2025 2024
  £ £
Net Income is stated after charging/(crediting):
Depreciation of tangible assets 4,770 3,864
Grants receivable received (5,039) (5,039)
  ═════════ ═════════
       
7. INVESTMENT AND OTHER INCOME 2025 2024
  £ £
 
Revenue grants received 5,039 5,039
Bank interest 1 204
  ───────── ─────────
  5,040 5,243
  ═════════ ═════════
       
8. EMPLOYEES AND REMUNERATION
 
The staff costs comprise: 2025 2024
  £ £
 
Wages and salaries 4,493 4,260
  ═════════ ═════════
           
9. TANGIBLE FIXED ASSETS
  Long Plant and Fixtures, Total
  leasehold machinery fittings and  
  property   equipment  
  £ £ £ £
Cost
At 1 November 2024 436,452 24,610 3,225 464,287
Additions 269,754 2,984 5,674 278,412
  ───────── ───────── ───────── ─────────
At 31 October 2025 706,206 27,594 8,899 742,699
  ───────── ───────── ───────── ─────────
Depreciation
At 1 November 2024 900 7,495 867 9,262
Charge for the financial year 243 3,058 1,746 5,047
  ───────── ───────── ───────── ─────────
At 31 October 2025 1,143 10,553 2,613 14,309
  ───────── ───────── ───────── ─────────
Net book value
At 31 October 2025 705,063 17,041 6,286 728,390
  ═════════ ═════════ ═════════ ═════════
At 31 October 2024 435,552 17,115 2,358 455,025
  ═════════ ═════════ ═════════ ═════════
       
10. DEBTORS 2025 2024
  £ £
 
Trade debtors 3,550 100
Amounts owed by group entities 12,285 3,235
Taxation and social security costs 15,732 22,971
Prepayments and accrued income 30,000 4,000
  ───────── ─────────
  61,567 30,306
  ═════════ ═════════
       
11. CREDITORS 2025 2024
Amounts falling due within one year £ £
 
Trade creditors 119,722 178,438
Other creditors 35,272 -
Accruals and deferred income - 12,601
  ───────── ─────────
  154,994 191,039
  ═════════ ═════════
       
12. CREDITORS 2025 2024
Amounts falling due after more than one year £ £
 
Bank loan 106,955 -
  ═════════ ═════════
 
 
Repayable between one and two years 11,883 -
Repayable between two and five years 23,768 -
Repayable in five years or more 71,304 -
  ───────── ─────────
  106,955 -
  ═════════ ═════════
       
13. GRANTS RECEIVABLE 2025 2024
  £ £
 
Capital grants received and receivable
At 1 November 2024 7,139 -
 
  ═════════ ═════════
         
14. RESERVES
  Funds   Total
       
       
  £ £ £
 
At the beginning of the year 26,265 274,458 300,723
Surplus for the financial year 229,306 - 229,306
  ───────── ───────── ─────────
At the end of the year 255,571 274,458 530,029
  ═════════ ═════════ ═════════
         
15. FUNDS
15.1 RECONCILIATION OF MOVEMENT IN FUNDS Unrestricted Restricted Total
  Funds Funds Funds
  £ £ £
 
At 1 November 2023 133,491 (53,614) 79,877
Movement during the financial year (78,365) 299,211 220,846
  ───────── ───────── ─────────
At 31 October 2024 300,723 - 300,723
Movement during the financial year (37,977) 267,283 229,306
  ───────── ───────── ─────────
At 31 October 2025 262,746 267,283 530,029
  ═════════ ═════════ ═════════
           
15.2 ANALYSIS OF MOVEMENTS ON FUNDS
  Balance Income Expenditure Balance
  1 November     31 October
  2024     2025
  £ £ £ £
Restricted funds
Restricted - 267,283 - 267,283
Unrestricted funds
Unrestricted General 300,723 96,331 134,308 262,746
  ───────── ───────── ───────── ─────────
Total funds 300,723 363,614 134,308 530,029
  ═════════ ═════════ ═════════ ═════════
               
15.3 ANALYSIS OF NET ASSETS BY FUND
  Fixed Current Current Long-term Long-term Total
  assets assets liabilities liabilities deferred  
  - charity use       income  
  £ £ £ £ £ £
 
Unrestricted general funds 728,390 39,263 (154,994) (106,955) (7,139) 498,565
  ───────── ───────── ───────── ───────── ───────── ─────────
  728,390 39,263 (154,994) (106,955) (7,139) 498,565
  ═════════ ═════════ ═════════ ═════════ ═════════ ═════════
   
16. STATUS
 
The charity is a company limited by guarantee not having a share capital.
 

The liability of the members is limited.

Every member of the company undertakes to contribute to the assets of the company in the event of its being wound up while they are members, or within one financial year thereafter, for the payment of the debts and liabilities of the company contracted before they ceased to be members, and the costs, charges and expenses of winding up, and for the adjustment of the rights of the contributors among themselves, such amount as may be required, not exceeding £ 1.

   
17. POST-BALANCE SHEET EVENTS
 
There have been no significant events affecting the Charity since the financial year-end.