|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Pages |
|
|
Trustees' annual report (incorporating the director's report) |
1 to 3 |
|
Independent examiner's report to the trustees |
4 to 5 |
|
Statement of financial activities (including income and expenditure account) |
6 |
|
Statement of financial position |
7 |
|
Notes to the financial statements |
8 to 13 |
|
|
|
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 |
Northmace House |
|
office |
Viaduct Road |
|
Cardiff |
|
|
Wales |
|
|
CF15 9XF |
|
|
|
||
|
|
||
|
|
||
|
Independent examiner |
|
|
3B Swallowfield Courtyard |
|
|
Wolverhampton Road |
|
|
Oldbury |
|
|
West Midlands |
|
|
B69 2JG |
|
|
|
|
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) |
|
2026 |
2025 |
||
|
Unrestricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
|
Investment income |
5 |
|
|
|
|
-------- |
-------- |
-------- |
||
|
Total income |
|
|
|
|
|
-------- |
-------- |
-------- |
||
|
Investment management costs |
7 |
10,497 |
10,497 |
10,106 |
|
|
Expenditure on charitable activities |
8,9 |
|
|
|
|
|
--------- |
--------- |
-------- |
|||
|
Total expenditure |
|
|
|
||
|
--------- |
--------- |
-------- |
|||
|
Net gains on investments |
10 |
|
|
|
|
--------- |
--------- |
--------- |
|
|
Net income and net movement in funds |
|
|
|
|
--------- |
--------- |
--------- |
|
|
Total funds brought forward |
|
|
|
|
------------ |
------------ |
------------ |
|
|
Total funds carried forward |
|
|
|
|
------------ |
------------ |
------------ |
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Position |
|
2026 |
2025 |
||
|
Note |
£ |
£ |
£ |
|
Investments |
13 |
|
|
|
|
Debtors |
14 |
|
|
|
|
Investments |
15 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
-------- |
-------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
16 |
|
|
|
|
-------- |
-------- |
|||
|
Net current assets |
|
|
||
|
------------ |
------------ |
|||
|
Total assets less current liabilities |
|
|
||
|
------------ |
------------ |
|||
|
Net assets |
|
|
||
|
------------ |
------------ |
|||
|
Unrestricted funds |
|
|
||
|
------------ |
------------ |
|||
|
Total charity funds |
17 |
|
|
|
|
------------ |
------------ |
|||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Unrestricted Funds |
Total Funds 2026 |
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
£ |
||
|
Dividends and interest from UK investments |
5,847 |
5,847 |
5,896 |
5,896 |
|
|
Dividends and interest from overseas investments |
32,893 |
32,893 |
35,555 |
35,555 |
|
|
Bank interest receivable |
43 |
43 |
30 |
30 |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2026 |
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
£ |
||
|
Investment portfolio management fees |
10,353 |
10,353 |
10,106 |
10,106 |
|
|
Other costs relating to investment management |
144 |
144 |
– |
– |
|
|
-------- |
-------- |
-------- |
-------- |
||
|
10,497 |
10,497 |
10,106 |
10,106 |
||
|
-------- |
-------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2026 |
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
£ |
||
|
Grant making |
117,900 |
117,900 |
80,000 |
80,000 |
|
|
Support costs |
1,980 |
1,980 |
2,156 |
2,156 |
|
|
--------- |
--------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
--------- |
--------- |
-------- |
-------- |
||
|
Grant funding of activities |
Support costs |
Total funds 2026 |
Total fund 2025 |
||
|
£ |
£ |
£ |
£ |
||
|
Grant making |
117,900 |
– |
117,900 |
80,000 |
|
|
Governance costs |
– |
1,980 |
1,980 |
2,156 |
|
|
--------- |
------- |
--------- |
-------- |
||
|
|
|
|
|
||
|
--------- |
------- |
--------- |
-------- |
||
|
2026 |
2025 |
||
|
£ |
£ |
||
|
Caversham Baptist Church |
– |
8,000 |
|
|
Evan Roberts Institute |
3,000 |
3,000 |
|
|
Message Wales |
10,000 |
3,500 |
|
|
Oxford Debt Centre |
5,000 |
3,500 |
|
|
Red Community |
– |
2,000 |
|
|
The Divine Love Community |
10,000 |
10,000 |
|
|
Jesus Youth UK |
5,000 |
5,000 |
|
|
MMI |
59,900 |
30,000 |
|
|
Wales Wide Mentoring |
15,000 |
15,000 |
|
|
Armed Force Christian Union |
10,000 |
– |
|
|
--------- |
-------- |
||
|
Total |
117,900 |
80,000 |
|
|
--------- |
-------- |
||
|
2026 |
2025 |
||
|
£ |
£ |
||
|
Independent examination |
900 |
750 |
|
|
Accountancy and taxation |
600 |
912 |
|
|
Indemnity insurance |
398 |
392 |
|
|
Bank charges and other costs |
82 |
102 |
|
|
------- |
------- |
||
|
Total support costs |
1,980 |
2,156 |
|
|
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2026 |
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
£ |
||
|
Gains/(losses) on equities, bonds and other investments |
|
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
||
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
900 |
750 |
|
Other financial services |
600 |
912 |
|
------- |
------- |
|
|
|
|
|
|
------- |
------- |
|
|
Equities, bonds & other |
|
|
£ |
|
|
Fair value |
|
|
At 1 February 2025 |
1,529,000 |
|
Additions |
66,375 |
|
Sales proceeds on disposals |
(158,481) |
|
Fair value movements |
120,574 |
|
Equalisations |
(523) |
|
------------ |
|
|
At 31 January 2026 |
1,556,945 |
|
------------ |
|
|
Impairment |
|
|
At 1 February 2025 and 31 January 2026 |
|
|
Carrying amount |
|
|
At 31 January 2026 |
1,556,945 |
|
------------ |
|
|
At 31 January 2025 |
1,529,000 |
|
------------ |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Prepayments and accrued income |
|
|
|
---- |
---- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Short-term deposits |
13,925 |
13,466 |
|
-------- |
-------- |
|
|
2026 |
2025 |
|
|
£ |
£ |
|
|
Accruals and deferred income |
|
|
|
-------- |
------- |
|
|
At 1 February 2025 |
Income |
Expenditure |
Gains and losses |
At 31 January 2026 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
1,547,297 |
38,783 |
(130,377) |
120,574 |
1,576,277 |
|
------------ |
-------- |
--------- |
--------- |
------------ |
|
|
At 1 February 2024 |
Income |
Expenditure |
Gains and losses |
At 31 January 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
1,417,664 |
41,481 |
(92,262) |
180,414 |
1,547,297 |
|
------------ |
-------- |
-------- |
--------- |
------------ |
|
|
Unrestricted Funds |
Total Funds 2026 |
||
|
£ |
£ |
||
|
Investments |
1,556,945 |
1,556,945 |
|
|
Current assets |
31,553 |
31,553 |
|
|
Creditors less than 1 year |
(12,221) |
(12,221) |
|
|
------------ |
------------ |
||
|
Net assets |
1,576,277 |
1,576,277 |
|
|
------------ |
------------ |
||
|
Unrestricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
||
|
Investments |
1,529,000 |
1,529,000 |
|
|
Current assets |
20,551 |
20,551 |
|
|
Creditors less than 1 year |
(2,254) |
(2,254) |
|
|
------------ |
------------ |
||
|
Net assets |
1,547,297 |
1,547,297 |
|
|
------------ |
------------ |
||