|
Trustee
|
|
|
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||||
| Charitable activities: | |||||
| Project Funding |
|
|
|
|
|
| Investments | 3 |
|
|
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | |||||
| Charitable activities: | 4 | ||||
| Consultancy |
|
( |
( |
|
|
| Miscellaneous |
( |
|
( |
( |
|
| Accountancy |
( |
|
( |
( |
|
| Management charges |
( |
|
( |
( |
|
| Equipment and IT services |
|
|
|
( |
|
| Other |
( |
|
( |
( |
|
|
( |
( |
( |
( |
||
| NET (EXPENDITURE)/INCOME |
( |
( |
( |
|
|
| NET MOVEMENT IN FUNDS |
( |
( |
( |
|
|
| RECONCILIATION OF FUNDS: | |||||
| Total funds brought forward |
|
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 10 |
|
|
|
|
| 2025 | ||||
|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | ||
| Notes | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||||
| Charitable activities: | ||||
| Project Funding |
|
|
|
|
| Investments | 3 |
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | ||||
| Charitable activities: | 4 | |||
| Miscellaneous |
( |
|
( |
|
| Accountancy |
( |
|
( |
|
| Management charges |
|
( |
( |
|
| Equipment and IT services |
( |
|
( |
|
| Other |
( |
( |
( |
|
|
( |
( |
( |
||
| NET INCOME/(EXPENDITURE) |
|
|
|
|
| NET MOVEMENT IN FUNDS |
|
|
|
|
| RECONCILIATION OF FUNDS: | ||||
| Total funds brought forward |
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 10 |
|
|
|
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| CURRENT ASSETS | |||||
| Debtors | 8 |
|
|
|
|
| Cash at bank and in hand |
|
|
|
|
|
|
|
|
|
|
||
| Creditors: Amounts Falling Due Within One Year | 9 |
( |
( |
( |
|
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|
|
|
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
|
|
| NET ASSETS |
|
|
|
|
|
| FUNDS OF THE CHARITY | |||||
| Restricted Funds |
|
|
|||
| Unrestricted Funds |
|
|
|||
| TOTAL FUNDS | 10 |
|
|
||
|
Trustee
|
|
|
| 2026 | 2025 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Bank interest receivable |
|
|
| 2026 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 5 ) |
Total | |
| £ | £ | £ | |
| Consultancy |
|
|
|
| Miscellaneous |
|
|
|
| Accountancy |
|
|
|
| Management charges |
|
|
|
| Other |
|
|
|
| 88,364 |
|
90,896 | |
| 2025 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 5 ) |
Total | |
| £ | £ | £ | |
| Miscellaneous |
|
|
|
| Accountancy |
|
|
|
| Management charges |
|
|
|
| Equipment and IT services |
|
|
|
| Other |
|
|
|
| 6,460 |
|
9,354 | |
| 2026 | ||||
|---|---|---|---|---|
| Miscellaneous | Accountancy | Other | Total | |
| £ | £ | £ | £ | |
| General administration | 47 | 2,400 | - | 2,447 |
| Interest payable | - | - | 85 | 85 |
|
|
|
|
|
|
| 2025 | ||||
|---|---|---|---|---|
| Miscellaneous | Accountancy | Other | Total | |
| £ | £ | £ | £ | |
| General administration | 234 | 2,400 | 100 | 2,734 |
| Interest payable | - | - | 160 | 160 |
|
|
|
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Independent examination of the financial statements | 2,400 | 2,400 | |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
( |
|
| As at 1 April 2025 | Income | Expenditure | As at 31 March 2026 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Designated: | ||||
| Advent Fundraiser | 92 | - | - | 92 |
| LCST Funds | 6,871 | - | - | 6,871 |
| Contingency Fund | - | - | (17,040) | (17,040) |
|
|
|
( |
( |
|
| Total unrestricted funds |
|
|
( |
|
| Restricted funds | ||||
| Broadband Aid | 664 | - | - | 664 |
| Pathways Thomas Estley | 3,910 | - | - | 3,910 |
| Pathways to Education (B'Leys) | (2,494) | - | - | (2,494) |
| Washing Machine Aid | 1,757 | - | - | 1,757 |
| Yule Never Walk Alone | (435) | - | - | (435) |
| Other Grants | 9,756 | - | - | 9,756 |
| Community Foundation | 67,201 | 6,356 | (70,000) | 3,557 |
| London Marathon 2027 | - | - | (480) | (480) |
| Total restricted funds |
|
|
( |
|
| Total funds |
|
|
( |
|
| As at 1 April 2024 | Income | Expenditure | As at 31 March 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Designated: | ||||
| Advent Fundraiser | 171 | - | (79) | 92 |
| LCST Funds | 6,871 | - | - | 6,871 |
|
|
|
( |
|
|
| Total unrestricted funds |
|
|
( |
|
| Restricted funds | ||||
| Broadband Aid | 664 | - | - | 664 |
| Pathways Thomas Estley | 3,910 | - | - | 3,910 |
| Pathways to Education (B'Leys) | (2,494) | - | - | (2,494) |
| Washing Machine Aid | 1,757 | - | - | 1,757 |
| Yule Never Walk Alone | (435) | - | - | (435) |
| Other Grants | 9,756 | - | - | 9,756 |
| Community Foundation | 64,419 | 8,882 | (6,100) | 67,201 |
| Total restricted funds |
|
|
( |
|
| Total funds |
|
|
( |
|
| 2026 | 2025 | |
|---|---|---|
| Total funds | Total funds | |
| £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||
| Charitable Activities: | ||
| Project Funding | ||
| Project funding | 6,356 | 8,882 |
| 6,356 | 8,882 | |
| Investments | ||
| Bank interest receivable | 15,804 | 19,527 |
| 15,804 | 19,527 | |
| 22,160 | 28,410 | |
| EXPENDITURE ON: | ||
| Charitable Activities: | ||
| Consultancy | ||
| Consultancy fees | (70,480) | - |
| (70,480) | - | |
| Miscellaneous | ||
| Sundry expenses | (47) | (234) |
| (47) | (234) | |
| Accountancy | ||
| Independent examiner's fees | (2,400) | (2,400) |
| (2,400) | (2,400) | |
| Management charges | ||
| Management fees | (17,884) | (6,000) |
| (17,884) | (6,000) | |
| Equipment and IT services | ||
| Equipment and IT services | - | (381) |
| - | (381) | |
| Other | ||
| Distributed funding | - | (79) |
| Donations | - | (100) |
| Bank charges | (85) | (160) |
| (85) | (339) | |
| (90,896) | (9,354) | |
| NET (EXPENDITURE)/INCOME | (68,736) | 19,056 |