|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Page |
|
|
Trustees' annual report (incorporating the director's report) |
1 |
|
Independent auditor's report to the trustees |
6 |
|
Statement of financial activities (including income and expenditure account) |
11 |
|
Statement of financial position |
12 |
|
Statement of cash flows |
13 |
|
Notes to the financial statements |
14 |
|
|
|
Company Limited by Guarantee |
|
Trustees' Annual Report (Incorporating the Director's Report) |
|
Registered charity name |
|
|
Charity registration number |
|
|
Company registration number |
|
|
Principal office and registered |
Tynegate Precinct |
|
office |
Sunderland Road |
|
Gateshead |
|
|
Tyne & Wear |
|
|
NE8 3HY |
|
|
|
(Retired
|
|
|
|
||
|
|
(Appointed
|
|
|
|
(Appointed
|
|
|
Auditor |
|
|
Accountants & statutory auditor |
|
|
2nd Floor - Parkgates |
|
|
Bury New Road |
|
|
Prestwich |
|
|
Manchester |
|
|
M25 0TL |
|
|
Bankers |
|
|
15 West Street |
|
|
Gateshead |
|
|
Tyne & Wear |
|
|
NE8 1DP |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Auditor's Report to the Trustees |
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Accountants & statutory auditor |
|
2nd Floor - Parkgates |
|
Bury New Road |
|
Prestwich |
|
Manchester |
|
M25 0TL |
|
|
|
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 |
|
– |
|
|
|
Investment income |
7 |
|
– |
|
|
|
Other income |
8 |
|
– |
|
|
|
------------ |
--------- |
------------ |
------------ |
||
|
Total income |
|
|
|
|
|
|
------------ |
--------- |
------------ |
------------ |
||
|
Costs of raising donations and legacies |
9 |
27,695 |
– |
27,695 |
1,658 |
||
|
Expenditure on charitable activities |
10,11 |
|
|
|
|
||
|
------------ |
--------- |
------------ |
------------ |
||||
|
Total expenditure |
|
|
|
|
|||
|
------------ |
--------- |
------------ |
------------ |
||||
|
------------ |
--------- |
------------ |
------------ |
|
|
Net income/(expenditure) |
|
|
|
(
|
|
------------ |
--------- |
------------ |
------------ |
|
|
Transfers between funds |
235,000 |
(235,000) |
– |
– |
|
------------ |
--------- |
------------ |
------------ |
|
|
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 |
|
|
|
|
Stocks |
18 |
|
|
|
|
Debtors |
19 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
--------- |
--------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
20 |
|
|
|
|
--------- |
--------- |
|||
|
Net current assets |
|
|
||
|
--------- |
--------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
21 |
|
|
|
|
--------- |
--------- |
|||
|
Net assets |
|
|
||
|
--------- |
--------- |
|||
|
Unrestricted funds |
|
|
||
|
--------- |
--------- |
|||
|
Total charity funds |
23 |
|
|
|
|
--------- |
--------- |
|||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net income/(expenditure) |
242,406 |
(113,701) |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar charges |
|
|
|
Accrued expenses/(income) |
|
(
|
|
Changes in: |
||
|
Stocks |
(
|
(
|
|
Trade and other debtors |
(
|
|
|
Trade and other creditors |
|
|
|
--------- |
--------- |
|
|
Cash generated from operations |
|
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
--------- |
-------- |
|
|
Net cash from operating activities |
|
|
|
--------- |
-------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
--------- |
-------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
--------- |
-------- |
|
|
Proceeds from borrowings |
(
|
(
|
|
--------- |
-------- |
|
|
Net cash used in financing activities |
(
|
(
|
|
--------- |
-------- |
|
|
Net increase in cash and cash equivalents |
|
|
|
Cash and cash equivalents at beginning of year |
82,226 |
76,892 |
|
--------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Freehold property |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Motor vehicles |
- |
|
|
|
Equipment |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations |
262,131 |
200,000 |
462,131 |
|
|
Grants received from public authority |
– |
642,502 |
642,502 |
|
|
C S T grants receivable |
– |
82,775 |
82,775 |
|
|
--------- |
--------- |
------------ |
||
|
|
|
|
||
|
--------- |
--------- |
------------ |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
112,860 |
– |
112,860 |
|
|
Grants received from public authority |
– |
518,364 |
518,364 |
|
|
C S T grants receivable |
– |
78,346 |
78,346 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Other income from charitable activities |
|
|
|
|
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
|
|
|
|
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Voluntary contributions |
106,142 |
106,142 |
155,622 |
155,622 |
|
|
Childcare |
1,089,113 |
1,089,113 |
781,652 |
781,652 |
|
|
Transport |
48,906 |
48,906 |
28,199 |
28,199 |
|
|
Services Rendered |
69,696 |
69,696 |
68,896 |
68,896 |
|
|
------------ |
------------ |
------------ |
------------ |
||
|
|
|
|
|
||
|
------------ |
------------ |
------------ |
------------ |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Costs of raising donations and legacies - Grants receivable |
27,695 |
27,695 |
1,658 |
1,658 |
|
|
-------- |
-------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Teaching & educational expenditure |
1,048,928 |
690,277 |
1,739,204 |
|
|
Welfare Expenses |
363,000 |
– |
363,000 |
|
|
Support costs |
133,428 |
– |
133,429 |
|
|
------------ |
--------- |
------------ |
||
|
|
|
|
||
|
------------ |
--------- |
------------ |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Teaching & educational expenditure |
884,128 |
596,710 |
1,480,838 |
|
|
Welfare Expenses |
330,000 |
– |
330,000 |
|
|
Support costs |
46,679 |
– |
46,679 |
|
|
------------ |
--------- |
------------ |
||
|
|
|
|
||
|
------------ |
--------- |
------------ |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Teaching & educational expenditure |
1,739,204 |
123,529 |
1,862,733 |
1,517,617 |
|
|
Welfare Expenses |
363,000 |
– |
363,000 |
330,000 |
|
|
Governance costs |
– |
9,900 |
9,900 |
9,900 |
|
|
------------ |
--------- |
------------ |
------------ |
||
|
|
|
|
|
||
|
------------ |
--------- |
------------ |
------------ |
||
|
Analysis of support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Staff costs |
102,181 |
102,181 |
23,667 |
|
|
General office |
21,347 |
21,347 |
13,112 |
|
|
Governance costs |
9,900 |
9,900 |
9,900 |
|
|
--------- |
--------- |
-------- |
||
|
133,428 |
133,428 |
46,679 |
||
|
--------- |
--------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
53,360 |
44,422 |
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
------- |
------- |
|
|
Other non-audit services |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
– |
|
Employer contributions to pension plans |
9,328 |
3,159 |
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Number of administrative staff |
5 |
3 |
|
Number of teaching staff (full & part time) |
80 |
73 |
|
---- |
---- |
|
|
85 |
76 |
|
|
---- |
---- |
|
|
Land and buildings |
Fixtures and fittings |
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1 December 2024 |
|
|
|
|
|
|
Additions |
|
|
– |
– |
|
|
--------- |
--------- |
------- |
-------- |
--------- |
|
|
At 30 November 2025 |
|
|
|
|
|
|
--------- |
--------- |
------- |
-------- |
--------- |
|
|
Depreciation |
|||||
|
At 1 December 2024 |
|
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
--------- |
--------- |
------- |
-------- |
--------- |
|
|
At 30 November 2025 |
|
|
|
|
|
|
--------- |
--------- |
------- |
-------- |
--------- |
|
|
Carrying amount |
|||||
|
At 30 November 2025 |
|
|
|
|
|
|
--------- |
--------- |
------- |
-------- |
--------- |
|
|
At 30 November 2024 |
|
|
|
|
|
|
--------- |
--------- |
------- |
-------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Raw materials and consumables |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
At 1 December 2024 |
Income |
Expenditure |
Transfers |
At 30 November 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
318,218 |
1,580,457 |
(1,573,051) |
235,000 |
560,624 |
|
--------- |
------------ |
------------ |
--------- |
--------- |
|
|
At 1 December 2023 |
Income |
Expenditure |
Transfers |
At 30 November 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
431,919 |
1,148,764 |
(1,262,465) |
– |
318,218 |
|
--------- |
------------ |
------------ |
---- |
--------- |
|
|
At 1 December 2024 |
Income |
Expenditure |
Transfers |
At 30 November 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Restricted fund - grants receivable |
– |
925,277 |
(690,277) |
(235,000) |
– |
|
---- |
--------- |
--------- |
--------- |
---- |
|
|
At 1 December 2023 |
Income |
Expenditure |
Transfers |
At 30 November 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Restricted fund - grants receivable |
– |
596,710 |
(596,710) |
– |
– |
|
---- |
--------- |
--------- |
---- |
---- |
|
|
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
591,222 |
591,222 |
|
|
Current assets |
441,545 |
441,545 |
|
|
Creditors less than 1 year |
(356,041) |
(356,041) |
|
|
Creditors greater than 1 year |
(116,102) |
(116,102) |
|
|
--------- |
--------- |
||
|
Net assets |
560,624 |
560,624 |
|
|
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
381,314 |
381,314 |
|
|
Current assets |
355,396 |
355,396 |
|
|
Creditors less than 1 year |
(278,500) |
(278,500) |
|
|
Creditors greater than 1 year |
(139,992) |
(139,992) |
|
|
--------- |
--------- |
||
|
Net assets |
318,218 |
318,218 |
|
|
--------- |
--------- |
||
|
At 1 Dec 2024 |
Cash flows |
At 30 Nov 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
52,508 |
|
|
Debt due within one year |
(13,888) |
(1) |
(13,889) |
|
Debt due after one year |
(74,075) |
13,890 |
(60,185) |
|
-------- |
-------- |
--------- |
|
|
(
|
|
|
|
|
-------- |
-------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements (continued) |