Acorah Software Products - Accounts Production 19.4.351 false true true 31 January 2025 1 February 2024 No description of principal activity true 1 February 2025 31 January 2026 31 January 2026 SC439603 Ms Kirsty Barclay Mr Paul Forsyth Mrs Carol Barnes Mrs Gemma Banks Mrs Angela Wood SC044414 true false false false false false true iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure SC439603 2025-01-31 SC439603 2026-01-31 SC439603 2025-02-01 2026-01-31 SC439603 frs-core:CurrentFinancialInstruments 2026-01-31 SC439603 frs-core:FurnitureFittings 2026-01-31 SC439603 frs-core:FurnitureFittings 2025-02-01 2026-01-31 SC439603 frs-core:FurnitureFittings 2025-01-31 SC439603 frs-char:CharitableCompanyLimitedByGuarantee 2025-02-01 2026-01-31 SC439603 frs-bus:FullAccounts 2025-02-01 2026-01-31 SC439603 frs-bus:MediumEntities 2025-02-01 2026-01-31 SC439603 frs-bus:SmallCompaniesRegimeForAccounts 2025-02-01 2026-01-31 SC439603 frs-bus:SmallCompaniesRegimeForDirectorsReport 2025-02-01 2026-01-31 SC439603 frs-char:TotalUnrestrictedFunds 2025-01-31 SC439603 frs-char:TotalUnrestrictedFunds 2026-01-31 SC439603 frs-char:TotalUnrestrictedFunds 2025-02-01 2026-01-31 SC439603 frs-char:TotalRestrictedIncomeFunds 2025-01-31 SC439603 frs-char:TotalRestrictedIncomeFunds 2026-01-31 SC439603 frs-char:TotalRestrictedIncomeFunds 2025-02-01 2026-01-31 SC439603 frs-char:UnrestrictedFundsGeneral 2025-01-31 SC439603 frs-char:UnrestrictedFundsGeneral 2025-02-01 2026-01-31 SC439603 frs-char:UnrestrictedFundsGeneral 2026-01-31 SC439603 frs-char:IndependentExaminationCharity 2025-02-01 2026-01-31 SC439603 frs-char:TotalUnrestrictedFunds frs-char:FundraisingEvents 2025-02-01 2026-01-31 SC439603 frs-char:TotalRestrictedIncomeFunds frs-char:FundraisingEvents 2025-02-01 2026-01-31 SC439603 frs-char:FundraisingEvents 2025-02-01 2026-01-31 SC439603 frs-countries:Scotland 2025-02-01 2026-01-31 SC439603 frs-char:Trustee1 2025-02-01 2026-01-31 SC439603 frs-char:Trustee2 2025-02-01 2026-01-31 SC439603 frs-char:Trustee3 2025-02-01 2026-01-31 SC439603 frs-char:Trustee4 2025-02-01 2026-01-31 SC439603 frs-char:Trustee5 2025-02-01 2026-01-31 SC439603 frs-char:Trustee6 2025-02-01 2026-01-31 SC439603 frs-char:Activity1 2025-02-01 2026-01-31 SC439603 frs-char:TotalUnrestrictedFunds frs-char:Activity1 2025-02-01 2026-01-31 SC439603 frs-char:TotalRestrictedIncomeFunds frs-char:Activity1 2025-02-01 2026-01-31 SC439603 2024-01-31 SC439603 2025-01-31 SC439603 2024-02-01 2025-01-31 SC439603 frs-core:CurrentFinancialInstruments 2025-01-31 SC439603 frs-char:TotalUnrestrictedFunds 2024-01-31 SC439603 frs-char:TotalUnrestrictedFunds 2025-01-31 SC439603 frs-char:TotalUnrestrictedFunds 2024-02-01 2025-01-31 SC439603 frs-char:TotalRestrictedIncomeFunds 2024-01-31 SC439603 frs-char:TotalRestrictedIncomeFunds 2025-01-31 SC439603 frs-char:TotalRestrictedIncomeFunds 2024-02-01 2025-01-31 SC439603 frs-char:UnrestrictedFundsGeneral 2024-01-31 SC439603 frs-char:UnrestrictedFundsGeneral 2024-02-01 2025-01-31 SC439603 frs-char:UnrestrictedFundsGeneral 2025-01-31 SC439603 frs-char:TotalUnrestrictedFunds frs-char:FundraisingEvents 2024-02-01 2025-01-31 SC439603 frs-char:TotalRestrictedIncomeFunds frs-char:FundraisingEvents 2024-02-01 2025-01-31 SC439603 frs-char:FundraisingEvents 2024-02-01 2025-01-31 SC439603 frs-char:Activity1 2024-02-01 2025-01-31 SC439603 frs-char:TotalUnrestrictedFunds frs-char:Activity1 2024-02-01 2025-01-31 SC439603 frs-char:TotalRestrictedIncomeFunds frs-char:Activity1 2024-02-01 2025-01-31
Company registration number: SC439603
Charity registration number: SC044414
Methilhill Community Children's Initiative Ltd
Trustees' Report and
Unaudited Financial Statements
For The Year Ended 31 January 2026
Douglas Briggs FCCA, FMAAT
62 Wellesley Road
Methil
Leven
Fife
KY8 3AF
Contents
Page
Trustees' Report 1—5
Independent Examiner's Report 6
Statement of Financial Activities (including Income and Expenditure Account) 7
Comparative Statement of Financial Activities (including Income and Expenditure Account) 8
Balance Sheet 9—10
Notes to the Financial Statements 11—17
Page 1
Trustees' Report
The trustees present their report and the financial statements for the year ended 31 January 2026.
Objectives and Activities
Aims and Objectives
MCCI's purpose as set out in the MCCI constitution is "to enhance the development and education of local children, young people and their famillies".
The long term aims as quoted in the MCCI Feasibility Study (July 2013) were
  • Providing a centrally located centre for children and young people within the community.
  • Offeringa pre-school nursery session 5 days a week with opportunity to develop and enhance, personal, social,and emotional wellbeing of  local pre-school children via a broad and balanced curriculum.
  • To promote outdoor learning
  • To offer additional childcare hours to meet needs of local community.
  • Offering opportunity for primary school children to have an out of school club involving not onlyplay but educational, social,and handicraft possibilities.
  • Offering parents the oppertuninty to participate in groups and activities to enhance their parenting skills/confidence and sense of community spirit.
  • Establish good relationships with parents and carers whilst offering the opportunity to be involved in all aspects of theirs child's early education experiences and to be involved in the development of the group.
  • Offering equal opportunties to all community members whilst repecting and valuing their diffences.
  • Encouraging paid staff, board members, trainees and voluteers in their continuing professional development via learning and training opportunities.
  • To monitor and evaluate the services provided to ensure the highest standards are attained and the maximum impact made on the children and young people of the community.
Significant Activities
Ensuring Our Work Delivers Our Aims
We review our aims , objectives and activities each year. We repare reports annually for the organisations who provide funding to us and we monitor and evaluate all activities and groups on a regular basis.
Achievements and Performance
Main Achievements
How our Activities Deliver Public Benefit
Our main activities and who we try to help, the children of Methilhill, are described below. For each club we summarise the analysis of attendance, activities and success of each club.
Young Volunteers
Fundraising activities and taking part in community events lets the young people work towards acredited awards.
Nature Nursery
For children from 2 to 5 years of age Nature Nursery allows children freedom to grow and learn in a safe and secure outdoor enviroment.
Nature Tots
The Community Garden is used one morning per week by a toddler group. Children are supervised by their parents while they explore and learn.
...CONTINUED
Page 1
Page 2
Main Achievements - continued
Youth club
A youth group for the primary school age children.The purpose of the youth club is to give children a chance to socialise and gain skills in outdoor activities ad learn about the garden and enviroment around them as well as develop learning about their local community.
Nature Kids
During school holidays full day activities for school age children.
Fees
MCCI charge a fee for each child attending one of the MCCI's clubs. Fees are generally set as low as possible so that a family's economic situation should not preclude children attending.
Community Events
MCCI regularily hold and attend community events. The events could be to raise the group's profile, to raise group funds, or just a fun event for our local families, especially in these difficult times. This year events have included:
  • Two Halloween parties for the children and adults alike.
  • Christmas workshops.
  • Sponsored walks.
  • Attendance at VYN online and networking events.
  • Family race night
  • 2 open days in the garden
  • Attended transition day for the primary school children.
Donations
We have been fortunate to have received some cash donations during the year and this has been bolstered by money raised from the events described earlier. But, in addition, people have been extremely generous with donations of equipment etc:
  • Donations of equipment and materials
  • Donations for raffles, hampers etc.
  • Donation of time - over 1,400 voluntary hours
  • Donations of services such as skills and trade.
Financial Review
Financial Position
The statement of financial activities shows net income of the year of £70,083 (2025:£85,755) and at 31 January 2026 total reserves stand at £261,960 (2025:£191,877) of which £12,110 (2025:£29,910) represents unrestricted funds.
Reserves Policy
For the reasons given under 'investment policy' MCCI do not have any specific reserves policy in terms of, for example, that funds not committed are invested in tangible fixed assets should be between 3 and 6 months of the annual expenditure. They are, however, clear that grant funding has to be in place before any initiative can go ahead and that future activities(including continuation of current activities
Structure, Governance and Management
Page 2
Page 3
Governing Document
The Directors have pleasure in presenting their Report for the year ended 31 January 2026. This Report is prepared in accordance with Constitution and the Statement of Recommended Practice applicable to charities preparing accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102) (Charities SORP (FRS102)), the companies Act 2006, the Charities and Trustee Investments (Scotland) Act 2005 and the Charities Accounts (Scotland) Regulations 2006 (as amended.
The charity made the transition to a charitable company limited by guarantee on the 4 January 2013 and it continues to have charitable status. It was established under a Memorandum of Association which establishedthe objectives and powers of the charitablecompany and is governed under its Articles of Association. In the eventof the company being wound up the members are required to contribute £1.
Trustee Selection Methods
The Constutution established that the Directors of the company are also trustee for the purpose of charity law and under the company's Articles are know as members of the Management Committee. Under the requirements of the Memorandum and Articles of Association the members of the Management Committee are elected to serve for a period of three years after which they must be re-elected at the Annual General Meeting.
Director induction and Training
All directors of MCCI give their time voluntarily and receive no benefitsfrom the charity. Given MCCI's rather informal and holistic structure there has been no induction training or training in manangement techniques, MCCI have, however, concentrated on training in relation to its main aim - giving children opportunities.
Reference and Administrative Details
Trustees
Ms Kirsty Barclay
Mr Paul Forsyth
Mrs Carol Barnes
Mrs Gemma Banks
Mrs Sandra Williams (resigned 14/06/2025)
Mrs Angela Wood
Other Personnel
K Barclay - Secretary
N Alexander - Senior management team
Charity Number
SC044414
Company Number
SC439603
Page 3
Page 4
Independent Examiner
Douglas Briggs FCCA FMAAT Chartered Certified Accountant
Douglas Briggs FCCA, FMAAT
62 Wellesley Road
Methil
Leven
Fife
KY8 3AF
Page 4
Page 5
Statement of Trustees' Responsibilities
The trustees (who are also the directors of Methilhill Community Children's Initiative Ltd for the purposes of company law) are responsible for preparing the Trustees' Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company law requires the trustees to prepare financial statements for each financial year. Under company law the trustees must not approve the financial statement unless they are satisfied that they give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that period. In preparing the financial statements the trustees are required to:
  • select suitable accounting policies and then apply them consistently;
  • observe the methods and principles in the Charity SORP;
  • make judgments and accounting estimates that are reasonable and prudent; and
  • prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The trustees are responsible for keeping adequate accounting records which disclose with reasonable accuracy at anytime the financial position of the charitable company and to enable them to ensure that the accounts comply with the Charities and Trustees Investment (Scotland) Act 2005, the Charities Accounts (Scotland) Regulations 2006 and the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Small Company Rules
This report has been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.
The trustees' report was approved by the board of trustees and signed on its behalf by:
Mrs Gemma Banks
Trustee
30/10/2026
Page 5
Page 6
Independent Examiner's Report to the Trustees of Methilhill Community Children's Initiative Ltd
I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 January 2026.
Responsibilities and Basis of Report
As the charity trustees of the Company (and also its directors for the purposes of company law), you are responsible for the preparation of the accounts in accordance with the terms of the Charities and Trustee Investment (Scotland) Act 2005 and the Charities Accounts (Scotland) Regulations 2006 (as amended). The charity trustees consider that the audit requirement of Regulation 10(1) (a) to (c) of the 2006 Accounts Regulations does not apply. It is my responsibility to examine the accounts as required under section 44(1) (c) of the Act and to state whether particular matters have come to my attention.
My examination is carried out in accordance with Regulation 11 of the 2006 Accounts Regulations. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeks explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently I do not express an audit opinion on the view given by the accounts.
Independent Examiner's Statement
Since the Charity has prepared its accounts on an accruals basis and is registered in Scotland your examiner must be a member of a body listed in Regulation 11(2) of the Charities Accounts (Scotland) Regulations 2006 (as amended). I confirm that I am qualified to undertake the examination because I am a member of The Association of Chartered Certified Accountants, which is one of the listed bodies.
       In the course of my examination, no matter has come to my attention
  • which gives me reasonable cause to believe that in any material respect the requirements:
    • to keep accounting records in accordance with Section 44(1) (a) of the 2005 Act and Regulation 4 of the 2006 Accounts Regulations
    • to prepare accounts which accord with the accounting records and comply with Regulation 8 of the 2006 Accounts Regulations
       have not been met, or
  • to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.
Douglas Briggs FCCA FMAAT Chartered Certified Accountant
05/10/2026
62 Wellesley Road
Methil
Leven
Fife
KY8 3AF
Page 6
Page 7
Statement of Financial Activities (including Income and Expenditure Account)
2026 2025
Unrestricted funds Restricted funds Total funds Total funds
Notes £ £ £ £
INCOME AND ENDOWMENTS FROM:
Charitable activities:
- 281,044 281,044 266,952
Other trading activities 4 157,671 (9,618 ) 148,053 82,435
Investments 5 63 - 63 -
157,734 271,426 429,160 349,387
EXPENDITURE ON:
Raising funds 7 (95,953 ) (287,870 ) (383,823 ) -
Charitable activities: 7
- - - (263,632 )
(95,953 ) (287,870 ) (383,823 ) (263,632 )
NET INCOME 61,781 (16,444 ) 45,337 85,755
NET MOVEMENT IN FUNDS 61,781 (16,444 ) 45,337 85,755
RECONCILIATION OF FUNDS:
Total funds brought forward 29,910 161,967 191,877 106,122
TOTAL FUNDS CARRIED FORWARD 17 91,691 145,523 237,214 191,877
The notes on pages 11 to 17 form part of these financial statements.
Page 7
Page 8
Comparative Statement of Financial Activities (including Income and Expenditure Account)
2025
Unrestricted funds Restricted funds Total funds
Notes £ £ £
INCOME AND ENDOWMENTS FROM:
Charitable activities:
- 266,952 266,952
Other trading activities 4 82,435 - 82,435
82,435 266,952 349,387
EXPENDITURE ON:
Charitable activities: 7
(76,553 ) (187,079 ) (263,632 )
NET INCOME 5,882 79,873 85,755
NET MOVEMENT IN FUNDS 5,882 79,873 85,755
RECONCILIATION OF FUNDS:
Total funds brought forward 24,028 82,094 106,122
TOTAL FUNDS CARRIED FORWARD 17 29,910 161,967 191,877
The notes on pages 11 to 17 form part of these financial statements.
Page 8
Page 9
Balance Sheet
2026 2025
Unrestricted funds Restricted funds Total funds Total funds
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 12 14,744 - 14,744 18,430
14,744 - 14,744 18,430
CURRENT ASSETS
Stocks 13 358 - 358 -
Debtors 14 1,442 - 1,442 11,650
Cash at bank and in hand 207,182 30,063 237,245 169,170
208,982 30,063 239,045 180,820
Creditors: Amounts Falling Due Within One Year 15 (16,574 ) (1 ) (16,575 ) (7,373 )
NET CURRENT ASSETS (LIABILITIES) 192,408 30,062 222,470 173,447
TOTAL ASSETS LESS CURRENT LIABILITIES 207,152 30,062 237,214 191,877
NET ASSETS 207,152 30,062 237,214 191,877
FUNDS OF THE CHARITY
Restricted Funds 145,523 161,967
Unrestricted Funds 91,691 29,910
TOTAL FUNDS 17 237,214 191,877
Page 9
Page 10
For the year ending 31 January 2026 the charitable company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
On behalf of the board
Mrs Gemma Banks
Trustee
30/10/2026
The notes on pages 11 to 17 form part of these financial statements.
Page 10
Page 11
Notes to the Financial Statements
1. General Information
Methilhill Community Children's Initiative Ltd is a company limited by guarantee, incorporated in Scotland, registered number SC439603 and registered charity number SC044414 . The registered office is .
2. Statement of Compliance
The financial statements have been prepared in accordance with the Charities SORP (FRS 102) "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)", Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
3. Accounting Policies
3.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention.
The charitable company is a Public Benefit Entity as defined by FRS 102.
3.2. Financial Reporting Standard 102 - Reduced Disclosure Exemptions
The charitable company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
3.3. Going Concern Disclosure
The trustees have not identified any material uncertainties related to events or conditions that may cast significant doubt about the charitable company's ability to continue as a going concern.
3.4. Fund Accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Designated funds comprise unrestricted funds that have been set aside by the trustees for a specific purpose.
Restricted funds are to be used for specific purposes as laid down by the donor.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
3.5. Incoming Resources
All income resources are included in the statement of financial activities when entitlement has to the charity; it is probable that the economic benefits associated with the transaction will flow to the charity and the amount can be reliably measured. The following specific polocies are applied to particular categories of income:
  • income from donations or grants is recognised when there is evidence of entitlement to the gift,receipt is probable and its amount can be measured reliably.
  • legacy income is recognised when receipt is probable and entitlement is established.
  • Income from donated goods is measured at the fair value of the goods unless this is impractical to measure reliably, in which case the value is derived from the cost to the donor or the estimated resale value. Donated facilities and services are recognised in the accounts ehen received if the value can be reliably measured. No amounts are  included for the contribution of general volunteers.
  • Income from contracts for the supply of services is recognised with the delivery of the contracted service. This is classified as unrestricted funds unless there is a contractural requirement for it to be spenton a particuilar purpose and returned if unspent, in which case it may be regarded restricted.
Page 11
Page 12
3.6. Resources Expended
Liabilities are recognised as resources expended as soonas there is a legal or constructive obligation committing the company to the expenditure.The company is not registereredfor VAT and accordingly expenditure is gross.
3.7. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Fixtures & Fittings 20% reducing balance
Impairment of Fixed Assets
A review for indicators of impairment is carried out at each reporting date, eith the recoverable being estimated where such indicators exsist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.
For the purpose of impairment testing, when its not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash generating unit to which the asset belongs. The cash generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or group of assets.
3.8. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks.
Cost is determined using the first-in, first-out method. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.
Work in progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
At the end of each reporting period stocks are assessed for impairment. If an item of stock is impaired, the identified stock is reduced to its selling price less costs to complete and sell and an impairment charge is recognised in the statement of financial activities. Where a reversal of the impairment is required the impairment charge is reversed, up to the original impairment loss, and is recognised as a credit in the statement of financial activities.
3.9. Cash and Cash Equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks, other short-term highly liquid investments that mature in no more than three months from the date of acquisition and are readily convertible to a known amount of cash with insignificant risk of change in value, and bank overdrafts.
3.10. Financial Instruments
The company only has the financial assets and financial liabilities of a kinfd that qualify as basic financial instruments. Basic financial instruments are intially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at the carrying value plus accrued interest less repayments. The financing charge to expenditure is at a constant rate calculated using the effective interest method.
Page 12
Page 13
3.11. Pensions
The charitable company operates a defined pension contribution scheme. Contributions are charged to the Statement of Financial Activities as they become payable in accordance with the rules of the scheme.
4. Income from Other Trading Activities
2026
Unrestricted funds Restricted funds Total funds
£ £ £
Income from other trading activities 149,930 (9,618) 140,312
Fundraising events 7,741 - 7,741
157,671 (9,618 ) 148,053
2025
Unrestricted funds Restricted funds Total funds
£ £ £
Income from other trading activities 78,706 - 78,706
Fundraising events 3,729 - 3,729
82,435 - 82,435
5. Investment Income
2026 2025
Unrestricted Unrestricted
funds funds
£ £
Bank interest receivable 63 -
6. Net Income/(Expenditure)
The net income is stated after charging/(crediting):
2026 2025
£ £
Depreciation of tangible fixed assets - owned - 4,605
Depreciation of tangible fixed assets - finance leases and hire purchase contracts 3,686 -
Page 13
Page 14
7. Analysis of Expenditure
2026
Activities undertaken directly Support costs
(see note 8 )
Total
£ £ £
Raising funds 244,036 139,787 383,823
2025
Activities undertaken directly Support costs
(see note 8 )
Total
£ £ £
Raising funds 148,188 (148,188 ) -
65,316 198,316 263,632
213,504 50,128 263,632
8. Support Costs
2026
Raising funds
£
Employee costs 55,692
Premises expenses 18,242
General administration 62,167
Depreciation 3,686
139,787
2025
Raising funds Total
£ £ £
Employee costs (197,029) 192,045 (4,984)
Premises expenses 17,887 - 17,887
General administration 32,620 - 32,620
Depreciation - 4,605 4,605
Governance costs (1,666) 1,666 -
(148,188 ) 198,316 50,128
Page 14
Page 15
9. Independent Examiner's Remuneration
2026 2025
£ £
Independent examination of the financial statements 1,200 -
10. Staff Costs
Staff costs were as follows:
2026 2025
£ £
Wages and salaries 225,909 173,254
Other pension costs 25,025 8,443
250,934 181,697
No employees received employee benefits (excluding employer pension costs) for the reporting period of more than £60,000.
11. Average Number of Employees
Average number of employees during the year was: 18 (2025: 18)
18 18
12. Tangible Assets
Fixtures & Fittings
£
Cost
As at 1 February 2025 63,771
As at 31 January 2026 63,771
Depreciation
As at 1 February 2025 45,341
Provided during the period 3,686
As at 31 January 2026 49,027
Net Book Value
As at 31 January 2026 14,744
As at 1 February 2025 18,430
13. Stocks
2026 2025
£ £
Materials 358 -
Page 15
Page 16
14. Debtors
2026 2025
£ £
Due within one year
Trade debtors - 11,338
Other debtors 1,442 312
1,442 11,650
15. Creditors: Amounts Falling Due Within One Year
2026 2025
£ £
Trade creditors 15,375 397
Other creditors - 2,190
Taxation and social security - 3,586
Accruals and deferred income 1,200 1,200
16,575 7,373
16. Pension Commitments
The charitable company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the charitable company in an independently administered fund.
During the year the charge to the statement of financial activities in respect of defined contribution schemes was £25,025 (2025: £8,443).
At the balance sheet date contributions of £NIL were due to the fund and are included in creditors.
17. Movement in Funds
As at 1 February 2025 Income Expenditure As at 31 January 2026
£ £ £ £
Unrestricted funds
General:
General unrestricted fund 29,910 157,734 (95,953 ) 91,691
Restricted funds
Charitable activities 161,967 271,426 (287,870 ) 145,523
Total funds 191,877 429,160 (383,823 ) 237,214
Page 16
Page 17
As at 1 February 2024 Income Expenditure As at 31 January 2025
£ £ £ £
Unrestricted funds
General:
General unrestricted fund 24,028 82,435 (76,553 ) 29,910
Restricted funds
Charitable activities 82,094 266,952 (187,079 ) 161,967
Total funds 106,122 349,387 (263,632 ) 191,877
18. Transactions with Trustees
During the year the expenses reimbursed to the trustees or paid directly to third parties were as follows:
2026 2025
£ £
19. Related Party Disclosures
Key management personnel (including directors) received compensation of £22,117 (2025: £19,673)
22,117 19,673
20. Company limited by guarantee
The company is limited by guarantee and has no share capital.
Every member of the company undertakes to contribute to the assets of the company, in the event of a winding up, such an amount as may be required not exceeding £1.
Page 17