| Trustees |
|
|
|
|
|
|
|
| Charity Number |
|
| Company Number |
|
| Registered Office | 26 Clapton Common |
| London | |
| E5 9BA | |
| Independent Examiner | Menacem Oberlander MAAT- Accounts Completed Ltd |
|
137 Church Parade,
Canvey Island SS8 9RD |
|
|
Trustee
|
|
|
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||||
| Donations and legacies | 4 |
|
|
|
|
| Other trading activities | 6 |
|
|
|
|
| Investments |
|
|
|
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | |||||
| Raising funds | 8 |
|
|
|
( |
| Charitable activities | 8 |
( |
( |
( |
( |
|
( |
( |
( |
( |
||
| NET INCOME |
|
( |
|
|
|
| NET MOVEMENT IN FUNDS |
|
( |
|
|
|
| RECONCILIATION OF FUNDS: | |||||
| Total funds brought forward |
|
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 19 |
|
|
|
|
| 2025 | ||||
|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | ||
| Notes | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||||
| Donations and legacies | 4 |
|
|
|
| Other trading activities | 6 |
|
|
|
| Investments |
|
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | ||||
| Raising funds | 8 |
( |
|
( |
| Charitable activities | 8 |
( |
( |
( |
|
( |
( |
( |
||
| NET INCOME/(EXPENDITURE) |
|
( |
|
|
| NET MOVEMENT IN FUNDS |
|
( |
|
|
| RECONCILIATION OF FUNDS: | ||||
| Total funds brought forward |
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 19 |
|
|
|
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 14 |
|
|
|
|
|
|
|
|
|
||
| CURRENT ASSETS | |||||
| Debtors | 15 |
|
|
|
|
| Cash at bank and in hand |
|
|
|
|
|
|
|
|
|
|
||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
|
( |
( |
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|
|
|
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
|
|
| Creditors: Amounts Falling Due After More Than One Year | 17 |
( |
|
( |
|
| NET ASSETS |
|
|
|
|
|
| FUNDS OF THE CHARITY | |||||
| Restricted Funds |
|
|
|||
| Unrestricted Funds |
|
|
|||
| TOTAL FUNDS | 19 |
|
|
||
|
Trustee
|
|
|
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash (used in)/generated from operations | 1 |
( |
|
|
| Interest paid |
( |
|
||
| Net cash (used in)/generated from operating activities |
( |
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
|
||
| Interest received |
|
|
||
| Net cash (used in)/generated from investing activities |
( |
|
||
| Cash flows from financing activities | ||||
| Proceeds from new bank borrowings |
|
|
||
| (Decrease)/increase in cash and cash equivalents |
( |
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Net income |
|
|
|
| Adjustments for: | |||
| Interest expense |
|
|
|
| Income from investments | - | (6) | |
| Depreciation of tangible assets |
|
|
|
| Movements in working capital: | |||
| Increase in trade and other debtors |
( |
|
|
| Increase in trade and other creditors |
|
|
|
| Net cash (used in)/generated from operations |
( |
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 February 2025 | Cash flows | As at 31 January 2026 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(83,086) |
|
| Debts falling due within one year |
|
(1,147) |
( |
| Debts falling due after more than one year | - | (48,625) | (48,625) |
| 97,696 | (132,858) | (35,162) | |
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| 2026 | |||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| £ | £ | £ | |
| Donations and gifts |
|
|
|
| Gift aid |
|
|
|
|
|
|
|
|
| 2025 | |||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| £ | £ | £ | |
| Donations and gifts |
|
|
|
| Gift aid |
|
|
|
|
|
|
|
|
| 2026 | 2025 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Income from other trading activities | - | 2,150 |
| Charitable trading activity | 27,650 | - |
|
|
|
|
| 2026 | 2025 | |
|---|---|---|
| £ | £ | |
| Depreciation of tangible fixed assets - owned | 31,572 | - |
| 2026 | ||||
|---|---|---|---|---|
| Activities undertaken directly | Grant funding of activities (see note 9 ) |
Support costs (see note 10 ) |
Total | |
| £ | £ | £ | £ | |
| Charitable activities |
|
26,000 |
|
|
| 2025 | ||||
|---|---|---|---|---|
| Activities undertaken directly | Grant funding of activities (see note 9 ) |
Support costs (see note 10 ) |
Total | |
| £ | £ | £ | £ | |
| Raising funds |
|
- |
|
|
| Charitable activities |
|
1,950 |
|
|
| 362,739 |
|
|
417,416 | |
| 2026 | |||
|---|---|---|---|
| Grants to | Grants to | ||
| Institutions | Individuals | Total | |
| £ | £ | £ | |
| Charitable activities | 26,000 | - | 26,000 |
| 2025 | |||
|---|---|---|---|
| Grants to | Grants to | ||
| Institutions | Individuals | Total | |
| £ | £ | £ | |
| Charitable activities | - | 1,950 | 1,950 |
| 2026 | 2025 | |
|---|---|---|
| Charitable activities | Charitable activities | |
| £ | £ | |
| Employee costs | 37,971 | 30,991 |
| General administration | 13,212 | 20,536 |
| Depreciation | 31,572 | - |
| Interest payable | 407 | - |
| Governance costs | 2,040 | 1,200 |
|
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Independent examination of the financial statements | 1,200 | 1,200 | |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Motor Vehicles | |
|---|---|
| £ | |
| Cost | |
| As at 1 February 2025 |
|
| Additions |
|
| As at 31 January 2026 |
|
| Depreciation | |
| As at 1 February 2025 |
|
| Provided during the period |
|
| As at 31 January 2026 |
|
| Net Book Value | |
| As at 31 January 2026 |
|
| As at 1 February 2025 |
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Other debtors | 80,784 | - | |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Bank loans and overdrafts |
|
|
|
| Accruals and deferred income | 30,700 | 1,200 | |
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due within one year or on demand: | |||
| Bank loans |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due between one and five years: | |||
| Bank loans |
|
|
|
| As at 1 February 2025 | Income | Expenditure | As at 31 January 2026 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Restricted funds | ||||
| Restricted fund |
|
|
( |
|
| Total funds |
|
|
( |
|
| As at 1 February 2024 | Income | Expenditure | As at 31 January 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Restricted funds | ||||
| Restricted fund |
|
|
( |
|
| Total funds |
|
|
( |
|
| 2026 | 2025 | |
|---|---|---|
| £ | £ | |