|
Trustee
|
|
|
|
for and on behalf of
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| Unrestricted funds | Unrestricted funds | ||
| Notes | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||
| Donations and legacies | 4 |
|
|
| Charitable activities: | |||
| Rental income |
|
|
|
|
|
|
||
| EXPENDITURE ON: | |||
| Raising funds | 5 |
( |
( |
| Charitable activities: | 5 | ||
| NET INCOME |
|
|
|
| Gains on revaluation of fixed assets |
|
|
|
| NET MOVEMENT IN FUNDS |
|
|
|
| RECONCILIATION OF FUNDS: | |||
| Total funds brought forward |
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 15 |
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| Unrestricted funds | Total funds | ||
| Notes | £ | £ | |
| FIXED ASSETS | |||
| Investment Properties | 10 |
|
|
|
|
|
||
| CURRENT ASSETS | |||
| Debtors | 11 |
|
|
| Cash at bank and in hand |
|
|
|
|
|
|
||
| Creditors: Amounts Falling Due Within One Year | 12 |
( |
( |
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
| Creditors: Amounts Falling Due After More Than One Year | 13 |
( |
( |
| NET ASSETS |
|
|
|
| FUNDS OF THE CHARITY | |||
| Unrestricted Funds |
|
|
|
| TOTAL FUNDS | 15 |
|
|
|
Trustee
|
|
|
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Further item of operating activities 1 | - | (3,879,350) | ||
| Net cash generated from/(used in) operating activities |
|
( |
||
| Cash flows from financing activities | ||||
| Proceeds from new bank borrowings |
|
|
||
| Repayment of bank borrowings |
( |
|
||
| Net cash (used in)/generated from financing activities |
( |
|
||
| Increase in cash and cash equivalents |
|
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Net income |
|
|
|
| Adjustments for: | |||
| Interest expense |
|
|
|
| Movements in working capital: | |||
| Increase in trade and other debtors | - |
( |
|
| (Decrease)/increase in trade and other creditors |
( |
|
|
| Net cash generated from operations |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 January 2025 | Cash flows | As at 31 December 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
5,676 |
|
| Debts falling due within one year |
( |
(502,787) |
( |
| Debts falling due after more than one year | (2,950,059) | 779,585 | (2,170,474) |
| (3,336,899) | 282,474 | (3,054,425) | |
| 2025 | 2024 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Donations and gifts |
|
|
| Grants |
|
|
|
|
|
|
| 2025 | |||
|---|---|---|---|
| Grant funding of activities (see note 6 ) |
Support costs (see note 7 ) |
Total | |
| £ | £ | £ | |
| Raising funds | 12,000 |
|
|
| 2024 | |
|---|---|
| Support costs (see note 7 ) |
|
| £ | |
| Raising funds |
|
| 2025 | |||
|---|---|---|---|
| Grants to | |||
| Institutions | Support costs | Total | |
| £ | £ | £ | |
| Raising funds | 12,000 | 12,000 | 24,000 |
| 2024 | |||
|---|---|---|---|
| Grants to | |||
| Institutions | Support costs | Total | |
| £ | £ | £ | |
| Raising funds | - | - | - |
| 2025 | 2024 | |
|---|---|---|
| Raising funds | Raising funds | |
| £ | £ | |
| Premises expenses | 11,100 | 39,100 |
| General administration | 11,681 | 134,625 |
| Interest payable | 270,164 | 265,522 |
| Governance costs | 7,200 | 7,200 |
|
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2025 | |
|---|---|
| £ | |
| Fair Value | |
| As at 1 January 2025 |
|
| Revaluations | 80,183 |
| As at 31 December 2025 |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Other debtors |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Bank loans and overdrafts |
|
|
|
| Other creditors |
|
|
|
| Accruals |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Bank loans |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due within one year or on demand: | |||
| Bank loans |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due between one and five years: | |||
| Bank loans |
|
|
|
| As at 1 January 2025 | Income | Expenditure | Gains and losses | As at 31 December 2025 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Unrestricted funds | |||||
| General: | |||||
| General unrestricted fund |
|
|
( |
|
|
| Total funds |
|
|
( |
|
|
| As at 1 January 2024 | Income | Expenditure | As at 31 December 2024 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Total funds |
|
|
( |
|
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |