|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial statements |
|
Pages |
|
|
Trustees' annual report (incorporating the director's report) |
1 to 6 |
|
Independent examiner's report to the trustees |
7 |
|
Statement of financial activities (including income and expenditure account) |
8 |
|
Statement of financial position |
9 to 10 |
|
Statement of cash flows |
11 |
|
Notes to the financial statements |
12 to 20 |
|
|
|
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 |
|
|
office |
Arboretum Lodge |
|
Monks Road |
|
|
Lincoln |
|
|
LN2 5HU |
|
|
|
(Resigned
|
|
|
|
(Resigned
|
|
|
|
(Resigned
|
|
|
|
(Resigned
|
|
|
|
(Resigned
|
|
|
|
(Resigned
|
|
|
|
(Appointed
|
|
|
|
(Appointed
|
|
|
|
(Appointed
|
|
|
|
(Appointed
|
|
|
|
(Appointed
|
|
|
Company secretary |
|
|
Independent examiner |
|
|
7 Spring Gardens |
|
|
Gainsborough |
|
|
|
|
Charity Secretary |
|
|
|
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) |
|
2026 |
2025 |
|||
|
Unrestricted funds |
Restricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
£ |
|
Donations and legacies |
4 |
|
– |
|
|
|
Charitable activities |
5 |
|
|
|
|
|
Other trading activities |
6 |
|
– |
|
|
|
Investment income |
7 |
|
– |
|
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
||
|
Costs of other trading activities |
8 |
73,018 |
– |
73,018 |
73,612 |
|
|
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 |
|
2026 |
2025 |
||
|
(restated) |
|||
|
Note |
£ |
£ |
£ |
|
Tangible fixed assets |
15 |
|
|
|
|
Stocks |
16 |
|
|
|
|
Debtors |
17 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
-------- |
--------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
18 |
|
|
|
|
-------- |
--------- |
|||
|
Net current assets |
|
|
||
|
--------- |
--------- |
|||
|
Total assets less current liabilities |
|
|
||
|
Creditors: amounts falling due after more than one year |
19 |
– |
|
|
|
--------- |
--------- |
|||
|
Net assets |
|
|
||
|
--------- |
--------- |
|||
|
Restricted funds |
|
|
||
|
Unrestricted funds |
|
|
||
|
--------- |
--------- |
|||
|
Total charity funds |
22 |
|
|
|
|
--------- |
--------- |
|||
|
|
|
Company Limited by Guarantee |
|
Statement of financial position (continued) |
|
|
|
|
Trustee |
|
|
|
|
Company Limited by Guarantee |
|
Statement of cash flows |
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Net expenditure |
(80,521) |
(18,304) |
|
Adjustments for: |
||
|
Depreciation of tangible fixed assets |
|
|
|
Dividends, interest and rents from investments |
(787) |
(1,221) |
|
Interest payable and similar charges |
|
|
|
Accrued (income)/expenses |
(
|
|
|
Changes in: |
||
|
Stocks |
(
|
(
|
|
Trade and other debtors |
|
(
|
|
Trade and other creditors |
(
|
(
|
|
-------- |
-------- |
|
|
Cash generated from operations |
(
|
(
|
|
Interest paid |
(
|
(
|
|
-------- |
-------- |
|
|
Net cash used in operating activities |
(
|
(
|
|
-------- |
-------- |
|
|
Dividends, interest and rents from investments |
787 |
1,221 |
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale of tangible assets |
|
|
|
-------- |
-------- |
|
|
Net cash from/(used in) investing activities |
|
(
|
|
-------- |
-------- |
|
|
Proceeds from borrowings |
(
|
(
|
|
-------- |
-------- |
|
|
Net cash used in financing activities |
(
|
(
|
|
-------- |
-------- |
|
|
Net decrease in cash and cash equivalents |
(
|
(
|
|
Cash and cash equivalents at beginning of year |
71,239 |
165,216 |
|
-------- |
--------- |
|
|
Cash and cash equivalents at end of year |
|
|
|
-------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the financial statements |
|
Property improvements |
- |
|
|
|
Fixtures and fittings |
- |
|
|
|
Equipment |
- |
|
|
|
Unrestricted Funds |
Total Funds 2026 |
Unrestricted Funds |
Total Funds 2025 |
||
|
(restated) |
|||||
|
£ |
£ |
£ |
£ |
||
|
Donations |
7,142 |
7,142 |
8,615 |
8,615 |
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2026 |
||
|
£ |
£ |
£ |
||
|
Course fee income |
15,400 |
– |
15,400 |
|
|
Construction income |
– |
– |
– |
|
|
Room hire |
– |
– |
– |
|
|
Awards for all |
– |
– |
– |
|
|
ACIS CLIP |
113,258 |
– |
113,258 |
|
|
Youth Futures Foundation |
– |
– |
– |
|
|
Better Together Project |
– |
30,686 |
30,686 |
|
|
COLC |
81,000 |
– |
81,000 |
|
|
Lincoln College |
61,865 |
– |
61,865 |
|
|
Grantham College |
14,999 |
– |
14,999 |
|
|
Lincolnshire County Council |
– |
312,263 |
312,263 |
|
|
CITB |
27,036 |
– |
27,036 |
|
|
Lincolnshire Community Foundation |
– |
– |
– |
|
|
BNA |
– |
16,748 |
16,748 |
|
|
Miscellaneous |
336 |
– |
336 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
(restated) |
||||
|
£ |
£ |
£ |
||
|
Course fee income |
25,001 |
– |
25,001 |
|
|
Construction income |
6,985 |
– |
6,985 |
|
|
Room hire |
500 |
– |
500 |
|
|
Awards for all |
– |
19,700 |
19,700 |
|
|
ACIS CLIP |
91,448 |
– |
91,448 |
|
|
Youth Futures Foundation |
– |
20,000 |
20,000 |
|
|
Better Together Project |
– |
15,590 |
15,590 |
|
|
COLC |
124,500 |
– |
124,500 |
|
|
Lincoln College |
– |
– |
– |
|
|
Grantham College |
14,999 |
– |
14,999 |
|
|
Lincolnshire County Council |
– |
455,221 |
455,221 |
|
|
CITB |
23,190 |
– |
23,190 |
|
|
Lincolnshire Community Foundation |
3,000 |
– |
3,000 |
|
|
BNA |
– |
– |
– |
|
|
Miscellaneous |
1,381 |
– |
1,381 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2026 |
Unrestricted Funds |
Total Funds 2025 |
||
|
(restated) |
|||||
|
£ |
£ |
£ |
£ |
||
|
Cafe |
|
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2026 |
Unrestricted Funds |
Total Funds 2025 |
||
|
(restated) |
|||||
|
£ |
£ |
£ |
£ |
||
|
Income from cash investments |
|
|
|
|
|
|
---- |
---- |
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2026 |
Unrestricted Funds |
Total Funds 2025 |
||
|
(restated) |
|||||
|
£ |
£ |
£ |
£ |
||
|
Primary purpose trading - cafe costs |
73,018 |
73,018 |
73,612 |
73,612 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2026 |
||
|
£ |
£ |
£ |
||
|
Educational Community |
409,039 |
360,522 |
769,561 |
|
|
Support costs |
4,218 |
– |
4,218 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
(restated) |
||||
|
£ |
£ |
£ |
||
|
Educational Community |
241,661 |
603,408 |
845,069 |
|
|
Support costs |
3,984 |
– |
3,984 |
|
|
--------- |
--------- |
--------- |
||
|
|
|
|
||
|
--------- |
--------- |
--------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2026 |
Total fund 2025 |
||
|
£ |
£ |
£ |
£ |
||
|
Educational Community |
769,561 |
– |
769,561 |
845,069 |
|
|
Governance costs |
– |
4,218 |
4,218 |
3,984 |
|
|
--------- |
------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
------- |
--------- |
--------- |
||
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
17,001 |
12,021 |
|
-------- |
-------- |
|
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Independent examination of the financial statements |
2,940 |
2,790 |
|
Other financial services |
1,278 |
1,194 |
|
------- |
------- |
|
|
|
|
|
|
------- |
------- |
|
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Employer contributions to pension plans |
9,076 |
9,569 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2026 |
2025 |
|
|
No. |
No. |
|
|
Direct charitable employees |
19 |
24 |
|
---- |
---- |
|
|
Land and buildings |
Fixtures and fittings |
Motor vehicles |
Equipment |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
|||||
|
At 1 April 2025 (as restated) |
|
|
|
|
|
|
Additions |
– |
– |
– |
|
|
|
Disposals |
– |
(
|
– |
(
|
(
|
|
-------- |
-------- |
-------- |
-------- |
--------- |
|
|
At 31 March 2026 |
|
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
--------- |
|
|
Depreciation |
|||||
|
At 1 April 2025 |
|
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
Disposals |
– |
(
|
– |
(
|
(
|
|
-------- |
-------- |
-------- |
-------- |
--------- |
|
|
At 31 March 2026 |
|
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
--------- |
|
|
Carrying amount |
|||||
|
At 31 March 2026 |
|
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
--------- |
|
|
At 31 March 2025 |
|
|
|
|
|
|
-------- |
-------- |
-------- |
-------- |
--------- |
|
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Raw materials and consumables |
|
|
|
------- |
------- |
|
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Prepayments and accrued income |
|
– |
|
Other debtors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
– |
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Bank loans and overdrafts |
– |
|
|
---- |
------- |
|
|
2026 |
2025 |
|
|
(restated) |
||
|
£ |
£ |
|
|
At 1 April 2025 |
3,780 |
– |
|
Amount released to income |
(2,479) |
– |
|
Amount deferred in year |
– |
3,780 |
|
------- |
------- |
|
|
At 31 March 2026 |
1,301 |
3,780 |
|
------- |
------- |
|
|
At 1 April 2025 |
Income |
Expenditure |
At 31 March 2026 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
224,913 |
406,579 |
(486,275) |
145,217 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 April 2024 |
Income |
Expenditure |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
150,320 |
393,850 |
(319,257) |
224,913 |
|
--------- |
--------- |
--------- |
--------- |
|
|
At 1 April 2025 |
Income |
Expenditure |
At 31 March 2026 |
|
|
£ |
£ |
£ |
£ |
|
|
Enable, LCC and YMCA Community Learning |
– |
312,263 |
(312,263) |
– |
|
Cafe improvements and equipment |
11,891 |
– |
(825) |
11,066 |
|
Awards for all |
– |
– |
– |
– |
|
Youth Futures Foundation |
– |
– |
– |
– |
|
Better Together Project |
– |
30,686 |
(30,686) |
– |
|
BNA |
– |
16,748 |
(16,748) |
– |
|
-------- |
--------- |
--------- |
-------- |
|
|
11,891 |
359,697 |
(360,522) |
11,066 |
|
|
-------- |
--------- |
--------- |
-------- |
|
|
At 1 April 2024 |
Income |
Expenditure |
At 31 March 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Enable, LCC and YMCA Community Learning |
– |
455,221 |
(455,221) |
– |
|
Cafe improvements and equipment |
12,793 |
– |
(902) |
11,891 |
|
Awards for all |
– |
19,700 |
(19,700) |
– |
|
Youth Futures Foundation |
– |
20,000 |
(20,000) |
– |
|
Better Together Project |
– |
15,590 |
(15,590) |
– |
|
BNA |
91,995 |
– |
(91,995) |
– |
|
--------- |
--------- |
--------- |
-------- |
|
|
104,788 |
510,511 |
(603,408) |
11,891 |
|
|
--------- |
--------- |
--------- |
-------- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2026 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
83,355 |
11,066 |
94,421 |
|
|
Current assets |
93,304 |
– |
93,304 |
|
|
Creditors less than 1 year |
(31,442) |
– |
(31,442) |
|
|
Creditors greater than 1 year |
– |
– |
– |
|
|
--------- |
-------- |
--------- |
||
|
Net assets |
145,217 |
11,066 |
156,283 |
|
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
100,903 |
11,891 |
112,794 |
|
|
Current assets |
159,277 |
– |
159,277 |
|
|
Creditors less than 1 year |
(27,035) |
– |
(27,035) |
|
|
Creditors greater than 1 year |
(8,232) |
– |
(8,232) |
|
|
--------- |
-------- |
--------- |
||
|
Net assets |
224,913 |
11,891 |
236,804 |
|
|
--------- |
-------- |
--------- |
||
|
At 1 Apr 2025 |
Cash flows |
At 31 Mar 2026 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(64,890) |
|
|
Debt due within one year |
(10,001) |
2,081 |
(7,920) |
|
Debt due after one year |
(8,232) |
8,232 |
– |
|
-------- |
-------- |
------- |
|
|
|
(
|
(
|
|
|
-------- |
-------- |
------- |
|