|
|
|
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 |
4 |
|
Statement of financial activities (including income and expenditure account) |
6 |
|
Statement of financial position |
7 |
|
Statement of cash flows |
8 |
|
Notes to the financial statements |
9 |
|
|
|
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 |
158 Cromwell Road |
|
office |
Salford |
|
M6 6DE |
|
|
|
||
|
|
||
|
|
||
|
Independent examiner |
|
|
|
|
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 |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
£ |
|
Donations and legacies |
5 |
|
|
|
|
|
Charitable activities |
6 |
– |
– |
– |
|
|
Investment income |
7 |
|
– |
|
– |
|
--------- |
-------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Costs of raising donations and legacies |
8 |
1,000 |
– |
1,000 |
5,308 |
|
|
Expenditure on charitable activities |
9,10 |
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|||
|
Total expenditure |
|
|
|
|
||
|
--------- |
-------- |
--------- |
--------- |
|||
|
--------- |
-------- |
--------- |
--------- |
|
|
Net expenditure and 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 |
16 |
|
|
|
Debtors |
17 |
|
|
|
Cash at bank and in hand |
|
|
|
|
--------- |
-------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
18 |
(
|
(
|
|
--------- |
--------- |
||
|
Net current liabilities |
(
|
(
|
|
|
--------- |
--------- |
||
|
Total assets less current liabilities |
(
|
(
|
|
|
--------- |
--------- |
||
|
Net liabilities |
(
|
(
|
|
|
--------- |
--------- |
||
|
Unrestricted funds |
(
|
(
|
|
|
--------- |
--------- |
||
|
Total charity funds |
20 |
(
|
(
|
|
--------- |
--------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Net expenditure |
(89,471) |
(6,071) |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Other interest receivable and similar income |
(
|
– |
|
Interest payable and similar charges |
|
|
|
Accrued expenses |
|
|
|
Changes in: |
||
|
Trade and other debtors |
(
|
|
|
Trade and other creditors |
|
(
|
|
--------- |
-------- |
|
|
Cash generated from operations |
|
(
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
– |
|
--------- |
-------- |
|
|
Net cash from/(used in) operating activities |
|
(
|
|
--------- |
-------- |
|
|
Purchase of tangible assets |
(
|
(
|
|
--------- |
-------- |
|
|
Net cash used in investing activities |
(
|
(
|
|
--------- |
-------- |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
Cash and cash equivalents at beginning of year |
18,356 |
58,101 |
|
--------- |
-------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
--------- |
-------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Equipment |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations |
7,556 |
– |
7,556 |
|
|
Voluntary contributions |
1,761 |
– |
1,761 |
|
|
Legacies |
6,470 |
– |
6,470 |
|
|
Local authority grant |
664,460 |
– |
664,460 |
|
|
Grants receivable |
1,125 |
12,598 |
13,723 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
15,302 |
– |
15,302 |
|
|
Voluntary contributions |
– |
– |
– |
|
|
Legacies |
– |
– |
– |
|
|
Local authority grant |
641,925 |
– |
641,925 |
|
|
Grants receivable |
– |
– |
– |
|
|
--------- |
---- |
--------- |
||
|
|
– |
|
||
|
--------- |
---- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Fees income |
– |
– |
|
|
|
|
---- |
---- |
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
|
|
– |
– |
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Costs of raising donations and legacies - Donations |
1,000 |
1,000 |
5,308 |
5,308 |
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Direct charitable expenditure |
727,567 |
12,598 |
740,165 |
|
|
Support costs |
42,281 |
– |
42,281 |
|
|
--------- |
-------- |
--------- |
||
|
|
|
|
||
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Direct charitable expenditure |
636,657 |
– |
636,657 |
|
|
Support costs |
26,570 |
– |
26,570 |
|
|
--------- |
---- |
--------- |
||
|
|
– |
|
||
|
--------- |
---- |
--------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Direct charitable expenditure |
740,165 |
37,767 |
777,932 |
661,127 |
|
|
Governance costs |
– |
4,514 |
4,514 |
2,100 |
|
|
--------- |
-------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
-------- |
--------- |
--------- |
||
|
Analysis of support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Premises |
21,022 |
21,022 |
10,144 |
|
|
Communications and IT |
2,476 |
2,476 |
2,452 |
|
|
General office |
10,105 |
10,105 |
11,810 |
|
|
Finance costs |
4,164 |
4,164 |
64 |
|
|
Governance costs |
4,514 |
4,514 |
2,100 |
|
|
-------- |
-------- |
-------- |
||
|
42,281 |
42,281 |
26,570 |
||
|
-------- |
-------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
15,201 |
5,100 |
|
Operating lease rentals |
1,479 |
– |
|
-------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
4,514 |
2,100 |
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Employer contributions to pension plans |
20,466 |
13,910 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
Fixtures and fittings |
Equipment |
Total |
|
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 30 December 2024 |
|
|
|
|
Additions |
– |
|
|
|
------- |
-------- |
-------- |
|
|
At 29 December 2025 |
|
|
|
|
------- |
-------- |
-------- |
|
|
Depreciation |
|||
|
At 30 December 2024 |
– |
|
|
|
Charge for the year |
– |
|
|
|
------- |
-------- |
-------- |
|
|
At 29 December 2025 |
– |
|
|
|
------- |
-------- |
-------- |
|
|
Carrying amount |
|||
|
At 29 December 2025 |
|
|
|
|
------- |
-------- |
-------- |
|
|
At 29 December 2024 |
|
|
|
|
------- |
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Other debtors |
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Payments received on account |
|
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
At 30 December 2024 |
Income |
Expenditure |
At 29 December 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
(123,617) |
681,377 |
(770,848) |
(213,088) |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 30 December 2023 |
Income |
Expenditure |
At 29 December 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
(117,546) |
662,464 |
(668,535) |
(123,617) |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 30 December 2024 |
Income |
Expenditure |
At 29 December 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted Fund 1 - desc in a/cs |
– |
12,598 |
(12,598) |
– |
|
---- |
-------- |
-------- |
---- |
|
|
At 30 December 2023 |
Income |
Expenditure |
At 29 December 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted Fund 1 - desc in a/cs |
– |
– |
– |
– |
|
---- |
---- |
---- |
---- |
|
|
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
28,727 |
28,727 |
|
|
Current assets |
178,581 |
178,581 |
|
|
Creditors less than 1 year |
(420,396) |
(420,396) |
|
|
--------- |
--------- |
||
|
Net liabilities |
(213,088) |
(213,088) |
|
|
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
||
|
Tangible fixed assets |
39,973 |
39,973 |
|
|
Current assets |
33,329 |
33,329 |
|
|
Creditors less than 1 year |
(196,919) |
(196,919) |
|
|
--------- |
--------- |
||
|
Net liabilities |
(123,617) |
(123,617) |
|
|
--------- |
--------- |
||
|
At 30 Dec 2024 |
Cash flows |
At 29 Dec 2025 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
130,155 |
|
|
-------- |
--------- |
--------- |
|