|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Page |
|
|
Trustees' annual report (incorporating the director's report) |
1 |
|
Independent examiner's report to the trustees |
10 |
|
Statement of financial activities (including income and expenditure account) |
11 |
|
Statement of financial position |
12 |
|
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 |
Broadway House |
|
office |
Third Avenue |
|
Westfield Industrial Estate |
|
|
Radstock |
|
|
BA3 4XD |
|
|
England |
|
|
|
||
|
|
(Resigned
|
|
|
|
||
|
|
(Resigned
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
Company secretary |
|
|
Independent examiner |
|
|
Bishop Jones |
|
|
9 Sadler Street |
|
|
Wells |
|
|
Somerset |
|
|
BA5 2RR |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Examiner's Report to the Trustees of
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Activities |
|
(including income and expenditure account) |
|
2025 |
2024 |
||||
|
Unrestricted funds |
Restricted funds |
Endowment funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
£ |
£ |
|
Voluntary income |
5 |
|
|
– |
|
|
|
Charitable activities |
6 |
|
– |
– |
|
|
|
Investment income |
7 |
|
– |
– |
|
|
|
--------- |
-------- |
---- |
--------- |
--------- |
||
|
Total income |
|
|
– |
|
|
|
|
--------- |
-------- |
---- |
--------- |
--------- |
||
|
Costs of raising donations and legacies |
8 |
197 |
– |
– |
197 |
216 |
|
|
Expenditure on charitable activities |
9,10 |
|
|
– |
|
|
|
|
Other expenditure |
12 |
|
– |
– |
|
|
|
|
--------- |
-------- |
---- |
--------- |
--------- |
|||
|
Total expenditure |
|
|
– |
|
|
||
|
--------- |
-------- |
---- |
--------- |
--------- |
|||
|
--------- |
-------- |
---- |
--------- |
--------- |
|
|
Net (expenditure)/income |
(
|
|
– |
(
|
|
|
--------- |
-------- |
---- |
--------- |
--------- |
|
|
Transfers between funds |
(50,000) |
– |
50,000 |
– |
– |
|
--------- |
-------- |
-------- |
--------- |
--------- |
|
|
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 |
|
|
|
Investments |
18 |
|
|
|
-------- |
-------- |
||
|
|
|
||
|
Debtors |
20 |
|
|
|
Cash at bank and in hand |
|
|
|
|
-------- |
--------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
21 |
|
|
|
-------- |
--------- |
||
|
Net current assets |
|
|
|
|
-------- |
--------- |
||
|
Total assets less current liabilities |
|
|
|
|
-------- |
--------- |
||
|
Net assets |
|
|
|
|
-------- |
--------- |
||
|
Endowment funds |
|
– |
|
|
Restricted funds |
|
|
|
|
Unrestricted funds |
|
|
|
|
-------- |
--------- |
||
|
Total charity funds |
22 |
|
|
|
-------- |
--------- |
||
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Position (continued) |
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Fixtures and fittings |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Grants and donations |
29,785 |
50,000 |
79,785 |
|
|
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Grants and donations |
345,909 |
5,000 |
350,909 |
|
|
--------- |
------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Sale of goods/services as part of direct charitable activities |
32,015 |
32,015 |
40,239 |
40,239 |
|
|
Goldies sessions income |
48,815 |
48,815 |
45,416 |
45,416 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Deposit account interest |
|
|
|
|
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Costs of generating voluntary income |
197 |
197 |
216 |
216 |
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Expenditure to further the charitable aims and objectives |
47,823 |
21,765 |
69,588 |
|
|
Support costs |
230,072 |
14,911 |
244,983 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Expenditure to further the charitable aims and objectives |
69,748 |
98 |
69,846 |
|
|
Support costs |
232,712 |
2,551 |
235,263 |
|
|
--------- |
------- |
--------- |
||
|
|
|
|
||
|
--------- |
------- |
--------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Expenditure to further the charitable aims and objectives |
69,588 |
239,767 |
309,355 |
296,179 |
|
|
Governance costs |
– |
5,216 |
5,216 |
8,930 |
|
|
-------- |
--------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
-------- |
--------- |
--------- |
--------- |
||
|
Support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Staff costs |
67,828 |
67,828 |
68,886 |
|
|
Premises |
15,498 |
15,498 |
13,734 |
|
|
Communications and IT |
5,672 |
5,672 |
1,541 |
|
|
General office |
7,253 |
7,253 |
4,233 |
|
|
Human resources |
91,254 |
91,254 |
92,408 |
|
|
Governance costs |
5,216 |
5,216 |
8,930 |
|
|
Sundries |
1,608 |
1,608 |
4,182 |
|
|
Secretarial and admin charges |
18,687 |
18,687 |
18,156 |
|
|
Motor expenses |
500 |
500 |
– |
|
|
Depreciation |
3,687 |
3,687 |
4,610 |
|
|
Advertising materials and promotions |
27,780 |
27,780 |
18,583 |
|
|
--------- |
--------- |
--------- |
||
|
244,983 |
244,983 |
235,263 |
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank charges |
|
|
|
|
|
|
---- |
---- |
---- |
---- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
3,687 |
4,610 |
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
500 |
500 |
|
Other financial services |
3,912 |
3,930 |
|
------- |
------- |
|
|
|
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Finance officer |
1 |
1 |
|
Fundraising |
1 |
1 |
|
Shop management |
2 |
2 |
|
---- |
---- |
|
|
4 |
4 |
|
|
---- |
---- |
|
|
Fixtures and fittings |
|
|
£ |
|
|
Cost |
|
|
At 1 October 2024 and 30 September 2025 |
|
|
-------- |
|
|
Depreciation |
|
|
At 1 October 2024 |
|
|
Charge for the year |
|
|
-------- |
|
|
At 30 September 2025 |
|
|
-------- |
|
|
Carrying amount |
|
|
At 30 September 2025 |
|
|
-------- |
|
|
At 30 September 2024 |
|
|
-------- |
|
|
Shares in group undertakings |
|
|
£ |
|
|
Cost or valuation |
|
|
At 1 October 2024 and 30 September 2025 |
1 |
|
---- |
|
|
Impairment |
|
|
At 1 October 2024 and 30 September 2025 |
– |
|
---- |
|
|
Carrying amount |
|
|
At 30 September 2025 |
1 |
|
---- |
|
|
At 30 September 2024 |
1 |
|
---- |
|
|
Shares in group undertakings |
|
|
£ |
|
|
At 30 September 2025 |
|
|
Held at fair value |
– |
|
Held at historical cost less impairment |
1 |
|
---- |
|
|
Held at fair value |
– |
|
Held at historical cost less impairment |
1 |
|
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Amounts owed by group undertakings |
|
|
|
Prepayments and accrued income |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
At 1 October 2024 |
Income |
Expenditure |
Transfers |
At 30 September 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
218,420 |
112,364 |
(278,796) |
(50,000) |
1,988 |
|
--------- |
--------- |
--------- |
-------- |
------- |
|
|
At 1 October 2023 |
Income |
Expenditure |
Transfers |
At 30 September 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
88,630 |
432,916 |
(303,126) |
– |
218,420 |
|
-------- |
--------- |
--------- |
---- |
--------- |
|
|
At 1 October 2024 |
Income |
Expenditure |
Transfers |
At 30 September 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
The Wolfson Foundation |
8,690 |
– |
(8,690) |
– |
– |
|
Lottery grant - People and Places (Go Cyrmu) |
1,209 |
– |
(1,209) |
– |
– |
|
The Clothworkers' Foundation |
4,777 |
– |
(4,777) |
– |
– |
|
Julia Rausing Fund |
– |
50,000 |
(22,000) |
– |
28,000 |
|
-------- |
-------- |
-------- |
---- |
-------- |
|
|
14,676 |
50,000 |
(36,676) |
– |
28,000 |
|
|
-------- |
-------- |
-------- |
---- |
-------- |
|
|
At 1 October 2023 |
Income |
Expenditure |
Transfers |
At 30 September 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
The Wolfson Foundation |
10,815 |
– |
(2,125) |
– |
8,690 |
|
Lottery grant - People and Places (Go Cyrmu) |
1,510 |
– |
(301) |
– |
1,209 |
|
The Clothworkers' Foundation |
– |
5,000 |
(223) |
– |
4,777 |
|
Julia Rausing Fund |
– |
– |
– |
– |
– |
|
-------- |
------- |
------- |
---- |
-------- |
|
|
12,325 |
5,000 |
(2,649) |
– |
14,676 |
|
|
-------- |
------- |
------- |
---- |
-------- |
|
|
At 1 October 2024 |
Income |
Expenditure |
Transfers |
At 30 September 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Edward Gostling Foundation |
– |
– |
– |
50,000 |
50,000 |
|
---- |
---- |
---- |
-------- |
-------- |
|
|
At 1 October 2023 |
Income |
Expenditure |
Transfers |
At 30 September 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Edward Gostling Foundation |
– |
– |
– |
– |
– |
|
---- |
---- |
---- |
---- |
---- |
|
|
Unrestricted Funds |
Restricted Funds |
Endowment Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
£ |
||
|
Tangible fixed assets |
8,158 |
6,591 |
– |
14,749 |
|
|
Investments |
1 |
– |
– |
1 |
|
|
Current assets |
23,638 |
21,409 |
50,000 |
95,047 |
|
|
Creditors less than 1 year |
(29,809) |
– |
– |
(29,809) |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Net assets |
1,988 |
28,000 |
50,000 |
79,988 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Endowment Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Tangible fixed assets |
10,844 |
7,592 |
– |
18,436 |
|
|
Investments |
1 |
– |
– |
1 |
|
|
Current assets |
225,031 |
7,084 |
– |
232,115 |
|
|
Creditors less than 1 year |
(17,456) |
– |
– |
(17,456) |
|
|
--------- |
-------- |
---- |
--------- |
||
|
Net assets |
218,420 |
14,676 |
– |
233,096 |
|
|
--------- |
-------- |
---- |
--------- |
||