BrightAccountsProduction v1.0.0 v1.0.0 2024-04-01 The company was not dormant during the period The company was trading for the entire period Unaudited Accounts 2 0 05915464 2025-03-31 05915464 2024-03-31 05915464 2023-03-31 05915464 2024-04-01 2025-03-31 05915464 2023-04-01 2024-03-31 05915464 uk-bus:FullAccounts 2024-04-01 2025-03-31 05915464 uk-char:Trustee1 2024-04-01 2025-03-31 05915464 uk-char:Trustee2 2024-04-01 2025-03-31 05915464 uk-char:Trustee3 2024-04-01 2025-03-31 05915464 uk-char:Trustee4 2024-04-01 2025-03-31 05915464 uk-char:Trustee5 2024-04-01 2025-03-31 05915464 uk-char:Trustee6 2024-04-01 2025-03-31 05915464 uk-char:Trustee7 2024-04-01 2025-03-31 05915464 uk-char:Trustee8 2024-04-01 2025-03-31 05915464 uk-bus:RegisteredOffice 2024-04-01 2025-03-31 05915464 uk-bus:Agent1 2024-04-01 2025-03-31 05915464 uk-char:Trustee1 2024-04-01 2025-03-31 05915464 uk-char:Trustee1 2024-04-01 2025-03-31 05915464 uk-char:Trustee1 2024-04-01 2025-03-31 05915464 uk-char:Trustee1 2024-04-01 2025-03-31 05915464 uk-char:TotalUnrestrictedFunds 2024-04-01 2025-03-31 05915464 uk-char:RestrictedIncomeFunds 2024-04-01 2025-03-31 05915464 uk-char:TotalUnrestrictedFunds 2023-04-01 2024-03-31 05915464 uk-char:TotalRestrictedIncomeFunds 2023-04-01 2024-03-31 05915464 uk-char:TotalEndowmentFunds 2024-04-01 2025-03-31 05915464 uk-char:TotalUnrestrictedFunds 2023-04-01 2024-03-31 05915464 uk-char:TotalRestrictedIncomeFunds 2023-04-01 2024-03-31 05915464 uk-core:CurrentFinancialInstruments 2025-03-31 05915464 uk-core:CurrentFinancialInstruments 2024-03-31 05915464 uk-char:Trustee1 2024-04-01 2025-03-31 05915464 uk-char:Trustee1 2024-04-01 2025-03-31 05915464 uk-bus:FRS102 2024-04-01 2025-03-31 05915464 uk-core:FurnitureFittingsToolsEquipment 2024-04-01 2025-03-31 05915464 uk-core:TotalPropertyPlantEquipmentOtherThanExplorationEvaluationAssets 2024-04-01 2025-03-31 05915464 uk-core:TotalPropertyPlantEquipmentOtherThanExplorationEvaluationAssets 2023-04-01 2024-03-31 05915464 uk-core:FurnitureFittingsToolsEquipment uk-core:OwnedOrFreeholdAssets 2024-03-31 05915464 uk-core:FurnitureFittingsToolsEquipment uk-core:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 05915464 uk-core:FurnitureFittingsToolsEquipment uk-core:OwnedOrFreeholdAssets 2025-03-31 05915464 uk-core:FurnitureFittingsToolsEquipment uk-core:OwnedOrFreeholdAssets 2024-03-31 05915464 uk-core:FurnitureFittingsToolsEquipment uk-core:OwnedOrFreeholdAssets 2025-03-31 05915464 uk-core:FurnitureFittingsToolsEquipment uk-core:OwnedOrFreeholdAssets 2025-03-31 05915464 uk-core:FurnitureFittingsToolsEquipment uk-core:OwnedOrFreeholdAssets 2024-03-31 05915464 uk-core:WithinOneYear 2025-03-31 05915464 uk-core:WithinOneYear 2024-03-31 05915464 2024-04-01 2025-03-31 05915464 uk-bus:AuditExempt-NoAccountantsReport 2024-04-01 2025-03-31 xbrli:pure iso4217:GBP iso4217:EUR xbrli:shares
 
 
 
 
 
 
Harmony Variety Clubs Limited
(A company limited by guarantee, not having a share capital)
 
Annual Report and Unaudited Financial Statements
 
for the financial year ended 31 March 2025



Harmony Variety Clubs Limited
(A company limited by guarantee, not having a share capital)
REFERENCE AND ADMINISTRATIVE INFORMATION

 
Trustees Zoe Sparkle
Siobhan McManmon (Resigned 21 October 2025)
Rosalyn Howard
Sharna Rose Bevan
Matthew Leathem
Nicola Brooker (Resigned 22 October 2024)
Emma Finnegan (Appointed 15 July 2025)
Anna Marie Glascott (Appointed 25 October 2025)
 
 
Charity Number in England and Wales 1128315
 
 
Company Registration Number 05915464
   
   
Registered Office C/O Bta
  Suite B Stable Block
  East Malling
  West Malling
  Kent
  ME19 6DZ
   
   
Independent Examiner The Focus Partnership Limited
  Chartered Accountants
  F2 East Court
  Enterprise Road
  Maidstone
  Kent
  ME15 6JF



Harmony Variety Clubs Limited
(A company limited by guarantee, not having a share capital)
TRUSTEES' ANNUAL REPORT
for the financial year ended 31 March 2025

 
The trustees present their Trustees' Annual Report, combining the Directors' Report and Trustees' Report, and the unaudited financial statements for the financial year ended 31 March 2025.
 

The financial statements are prepared in accordance with the Companies Act 2006, FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their financial statements in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

The Trustees' Report contains the information required to be provided in the Trustees' Annual Report under the Statement of Recommended Practice (SORP) guidelines. The trustees of the charity are also charity trustees for the purpose of charity law and under the charity's constitution are known as members of the board of trustees.

In this report the trustees of Harmony Variety Clubs Limited present a summary of its purpose, governance, activities, achievements and finances for the financial year 31 March 2025.

 
The charity is a registered charity and hence the report and results are presented in a form which complies with the requirements of the Companies Act 2006 and, although not obliged to comply with the Statement of Recommended Practice applicable in the UK and Republic of Ireland FRS 102, the organisation has implemented its recommendations where relevant in these financial statements.
 
Principal Activity

The principal activity continued to be specialising in activities including singing and dancing to technical and prop making for the disadvantaged and all others that can care and share in the community.

Through Harmony we offer the young and the not so young, opportunities to discover talents and develop skills which in turn will enable them to grow in confidence.

 
Mission, Objectives and Strategy
 
Mission Statement

Harmony is a voluntary based fully integrated performing arts group, specialising in activities including singing and dancing to technical and prop making for the disadvantaged and all others that can care and share in the community.

Through Harmony we offer the young and the not so young, opportunities to discover talents and develop skills which in turn will enable them to grow in confidence.

 
Objectives

Our objectives are:

1. To promote self confidence, personal development and social awareness through teaching children, young people and adults of all abilities

2. To teach the skills of constructing and designing theatrical sets and props, skills of stage lighting and technical work

3. To provide entertainment through performance art and technical work

4. To provide and run a centre for its activities to be also used by the local community for suitable recreational purposes

 
Strategy

The charity runs classes & workshops for people of all ages in drama on Tuesday nights, dance on a Wednesday & music once a month via a jam night for under 18’s, as well as production classes like stage lighting, videography and engineering.

Currently Harmony has around eighty people engaged on a weekly basis, all who attend the arts centre which is leased from the local authority.

     
Structure, Governance and Management
     
Structure
The charities governing document was the memorandum and articles of association incorporation 24 August 2006  which were updated to the model charity articles in 2009.
     
Review of Activities, Achievements and Performance

We have a number of dedicated volunteers who are considered beneficiaries, they access support and mentoring as well as a sense of purpose and community. We have already seen volunteer benefits in building community, confidence, friendships, and professional partnerships. Our attendees say they ‘feel at home here’ and that we provide a ‘great environment, that's welcoming and judgment free’.

Although we focus on creative skills and building confidence and resilience through performance-based workshops, we also access funds that allow us to support our community in other ways.

     
Financial Review
The results for the financial year are set out on page 8 and additional notes are provided showing income and expenditure in greater detail.
     
Income
Total income amounted to £61,154 (2024: £27,549), of this £35,065 was from grant income, Harmony is developing strategies to reduce it's reliance on grant income.
     
Expenditure
Total expenditure amounted to £35,980 (2024: £23,762), Harmony has £20,598 of income left to spend on projects that will complete later in 2025.
     
Financial Results
At the end of the financial year the charity has assets of £33,479 (2024 - £17,746) and liabilities of £1,451 (2024 - £10,892). The net assets of the charity have increased by £25,174.
     
Reserves Position and Policy

Reserves are held in order to cover 6 months overheads and we are building funds in order to be able to recruit members of staff to assist with the day-to-day operations and grant applications.

The total reserves amounted to £32,028, of this £20,598 are restricted, with monies to be spent on projects due to finish in 2025, and £11,430 unrestricted.

     
Principal Risks and Uncertainties

Harmony made the decision in December 2024 not to renew the least at Hillary Hall due to high overhead and maintenance costs and moved out in January 2025.

This also meant we could have better local outreach in the local town centre as Hillary Hall was difficult to get to via public transport.

Since then the landlord at Fremlin walk and council allowed us to operate on a short term basis from a unit of Fremlin walk, however in July 2025 the landlord informed us they plan to lease the unit and Harmony is now looking for a new premises to operate from, we are hoping to establish a premises in the town centre to benefit the local community.

     
Trustees
The trustees who served throughout the financial year, except as noted, were as follows:
     
Zoe Sparkle
Siobhan McManmon (Resigned 21 October 2025)
Rosalyn Howard
Sharna Rose Bevan
Matthew Leathem
Nicola Brooker (Resigned 22 October 2024)
Emma Finnegan (Appointed 15 July 2025)
Anna Marie Glascott (Appointed 25 October 2025)
   
In accordance with the Constitution, the trustees retire by rotation and, being eligible, offer themselves for re-election.
     
Compliance with Sector-Wide Legislation and Standards
The charity engages pro-actively with legislation, standards and codes which are developed for the sector. Harmony Variety Clubs Limited subscribes to and is compliant with the following:
The Companies Act 2006
The Charities SORP (FRS 102)
     
Transactions Involving Trustees

During the year the following Trustees were paid for services provided, these were for specific works undertaken valued at market rates:

M Leathem - £1,990

N Brooker - £1,230

S McManmon - £400

SR Bevan - £40

Z Sparkle - £3,600

R Howard - £Nil

Volunteer hours amounted to:

M Leathem - 85

Z Sparkle - 1,154

R Howard - 146

     
Approved by the Board of Trustees on 13 November 2025 and signed on its behalf by:
     
     
________________________________
Zoe Sparkle
Director
     



Harmony Variety Clubs Limited
(A company limited by guarantee, not having a share capital)
STATEMENT OF TRUSTEES' RESPONSIBILITIES
for the financial year ended 31 March 2025

 
The trustees, who are also directors of Harmony Variety Clubs Limited for the purposes of company law, are responsible for preparing the financial statements in accordance with applicable law and regulations.
 

Company law requires the trustees as the directors to prepare financial statements for each financial year. Under that law the trustees have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law) including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" Section 1A (Small Entities). Under company law the trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the surplus or deficit of the company for that period.

In preparing these financial statements, the trustees are required to:

select suitable accounting policies and apply them consistently;
make judgements and estimates that are reasonable and prudent;
state whether the financial statements have been prepared in accordance with the relevant financial reporting framework, identify those standards, and note the effect and the reasons for any material departure from those standards; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in operation.
 
The trustees confirm that they have complied with the above requirements in preparing the financial statements.
 
The trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the charity's transactions and disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
     
     
Approved by the Board of Trustees on 13 November 2025 and signed on its behalf by:
     
     
________________________________
Zoe Sparkle
Director



Harmony Variety Clubs Limited
(A company limited by guarantee, not having a share capital)

INDEPENDENT EXAMINER'S REPORT TO THE BOARD OF TRUSTEES OF HARMONY VARIETY CLUBS LIMITED
 
We have examined the financial statements of the charity for the financial year ended 31 March 2025, which comprise the Statement of Financial Activities (incorporating an Income and Expenditure Account), the Balance Sheet and the related notes.
 
This report is made solely to the charity's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our work has been undertaken so that we might compile the financial statements that we have been engaged to compile, report to the Board of Trustees that we have done so, and state those matters that we have agreed to state to them in this report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charity and the charity's members, as a body, for our work, or for this report.
 
Respective responsibilities of trustees and examiner
The charity's trustees (who are also the directors of the company for the purposes of company law) are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006. The charity's trustees consider that an audit is not required for this financial year under Chapter 3 of Part 16 of the Companies Act 2006 and that an independent examination is required.
 
It is our responsibility to:
examine the financial statements under section 145 of the Act;
follow the procedures laid down by the general Directions given by the Charity Commission under section 145(5) of the Charities Act 2011; and
state whether particular matters have come to our attention.
 
Basis of independent examiner's report
Our examination was carried out in accordance with the general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the financial statements presented with those records. It also includes consideration of any unusual items or disclosures in the financial statements and seeking 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 no opinion is given as to whether the accounts present a ‘true and fair’ view and the report is limited to those matters set out in the statement below.
 
Independent examiner's statement
In connection with our examination, no matter has come to our attention which gives us cause to believe that in, any material respect:
accounting records were not kept in accordance with section 386 of the Companies Act 2006
the financial statements do not accord with those accounting records
the financial statements do not comply with the accounting requirements of the Charities Act
the financial statements have not been prepared in accordance with the accounting requirements of section 396 of the Companies Act 2006 and with the methods and principles of the 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 (FRS102)
there is further information needed for a proper understanding of the accounts to be reached.
 
We have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the financial statements to be reached.
 
 
__________________________________
The Focus Partnership Limited
THE FOCUS PARTNERSHIP LIMITED
Chartered Accountants
F2 East Court
Enterprise Road
Maidstone
Kent
ME15 6JF
 
Date: 6 November 2025



Harmony Variety Clubs Limited
(A company limited by guarantee, not having a share capital)
STATEMENT OF FINANCIAL ACTIVITIES
(Incorporating an Income and Expenditure Account)

for the financial year ended 31 March 2025
 
Unrestricted Restricted Total Unrestricted Restricted Total
Funds Funds Funds Funds Funds Funds
2025 2025 2025 2024 2024 2024
Notes £ £ £ £ £ £
Income
 
Donations and legacies 3.1 6,914 - 6,914 2,682 - 2,682
Charitable activities
Grants & income from government and other co-funders & generated from charitable activities 3.2 5,010 35,065 40,075 10,607 9,278 19,885
Other income 3.3 14,165 - 14,165 4,982 - 4,982
───────── ───────── ───────── ───────── ───────── ─────────
Total income 26,089 35,065 61,154 18,271 9,278 27,549
───────── ───────── ───────── ───────── ───────── ─────────
Expenditure
               
Raising funds 4.1 - - - 90 - 90
Charitable activities 4.2 19,006 16,187 35,193 15,888 7,559 23,447
Other expenditure 4.3 787 - 787 225 - 225
    ───────── ───────── ───────── ───────── ───────── ─────────
Total Expenditure   19,793 16,187 35,980 16,203 7,559 23,762
    ───────── ───────── ───────── ───────── ───────── ─────────
Net income/(expenditure)   6,296 18,878 25,174 2,068 1,719 3,787
               
Transfers between funds   - - - - - -
    ───────── ───────── ───────── ───────── ───────── ─────────
Net movement in funds for the financial year   6,296 18,878 25,174 2,068 1,719 3,787
               
Reconciliation of funds:
Total funds beginning of the year 12 5,134 1,720 6,854 3,067 - 3,067
    ───────── ───────── ───────── ───────── ───────── ─────────
Total funds at the end of the year   11,430 20,598 32,028 5,135 1,719 6,854
    ═════════ ═════════ ═════════ ═════════ ═════════ ═════════
               
The Statement of Financial Activities includes all gains and losses recognised in the financial year.
All income and expenditure relate to continuing activities.



Harmony Variety Clubs Limited
(A company limited by guarantee, not having a share capital)
Company Number: 05915464
BALANCE SHEET
as at 31 March 2025

 
2025 2024
Notes £ £
Fixed Assets
Tangible assets 7 2,361 675
───────── ─────────
 
Current Assets
Stocks 8 250 250
Debtors 9 956 1,016
Cash at bank and in hand 29,912 15,805
───────── ─────────
31,118 17,071
───────── ─────────
Creditors: Amounts falling due within one year 10 (1,451) (10,892)
───────── ─────────
Net Current Assets 29,667 6,179
───────── ─────────
Total Assets less Current Liabilities 32,028 6,854
═════════ ═════════
Funds
Restricted trust funds 20,598 1,719
General fund (unrestricted) 11,430 5,135
───────── ─────────
Total funds 12 32,028 6,854
═════════ ═════════
           
These financial statements have been prepared in accordance with the special provisions relating to small companies within Part 15 of the Companies Act 2006.
           
For the financial year ended 31 March 2025 the charity was entitled to exemption from audit under section 477 of the Companies Act 2006; and no notice has been deposited under section 476.
           
The trustees confirm that the members have not required the company to obtain an audit of its financial statements for the financial year in question in accordance with section 476 of the Companies Act 2006.
           
The trustees acknowledge their responsibilities for ensuring that the charity keeps accounting records which comply with section 386 and for preparing financial statements which give a true and fair view of the state of affairs of the charity as at the end of the financial year and of its profit and loss for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the charity.
           
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland", applying Section 1A of that Standard.
           
Approved by the Board of Trustees and authorised for issue on 13 November 2025 and signed on its behalf by
           
           
         
________________________________          
Zoe Sparkle          
Director          
           



Harmony Variety Clubs Limited
(A company limited by guarantee, not having a share capital)
NOTES TO THE FINANCIAL STATEMENTS
for the financial year ended 31 March 2025

   
1. GENERAL INFORMATION
 
Harmony Variety Clubs Limited is a company limited by guarantee incorporated in the United Kingdom. The registered office of the charity is C/O Bta, Suite B Stable Block, East Malling, West Malling, Kent, ME19 6DZ.
       
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the charity’s financial statements.
 
Basis of preparation

The financial statements have been prepared on the going concern basis under the historical cost convention, modified to include certain items at fair value. The financial statements have been prepared in accordance with the Statement of Recommended Practice (SORP) "Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland FRS 102", applying Section 1A of that Standard.

As permitted by the Companies Act 2006, the charity has varied the standard formats in that act for the Statement of Financial Activities and the Balance Sheet. Departures from the standard formats are to comply with the requirements of the Charities SORP and are in compliance with section 4.7, 10.6 and 15.2 of that SORP.

 
Statement of compliance

The financial statements of the charity for the financial year ended 31 March 2025 have been prepared on the going concern basis and in accordance with the Statement of Recommended Practice (SORP) "Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland FRS 102", applying Section 1A of that Standard.

 
Fund accounting
The following are the categories of funds maintained:
 
Restricted funds

Restricted funds represent income received which can only be used for particular purposes, as specified by the donors. Such purposes are within the overall objectives of the charity.

These include ongoing projects that will be completed in 2025.

 
Unrestricted funds

Unrestricted funds consist of General and Designated funds.

○ General funds represent amounts which are expendable at the discretion of the board, in furtherance of the objectives of the charity.

○ Designated funds comprise unrestricted funds that the board has, at its discretion, set aside for particular purposes. These designations have an administrative purpose only, and do not legally restrict the board's discretion to apply the fund.

 
Income
Income is recognised by inclusion in the Statement of Financial Activities only when the charity is legally entitled to the income, performance conditions attached to the item(s) of income have been met, the amounts involved can be measured with sufficient reliability and it is probable that the income will be received by the charity.
 
Income from charitable activities

Income from charitable activities include income earned from the supply of services under contractual arrangements and from performance related grants which have conditions that specify the provision of particular services to be provided by the charity. Income from government and other co-funders is recognised when the charity is legally entitled to the income because it is fulfilling the conditions contained in the related funding agreements. Where a grant is received in advance, its recognition is deferred and included in creditors. Where entitlement occurs before income is received, it is accrued in debtors.

Grants from governments and other co-funders typically include one of the following types of conditions:

○ Performance based conditions: whereby the charity is contractually entitled to funding only to the extent that the core objectives of the grant agreement are achieved. Where the charity is meeting the core objectives of a grant agreement, it recognises the related expenditure, to the extent that it is reimbursable by the donor, as income.

○Time based conditions: whereby the charity is contractually entitled to funding on the condition that it is utilised in a particular period. In these cases the charity recognises the income to the extent it is utilised within the period specified in the agreement.

In the absence of such conditions, assuming that receipt is probable and the amount can be reliably measured, grant income is recognised once the charity is notified of entitlement.

Grants received towards capital expenditure are credited to the Statement of Financial Activities when received or receivable, whichever is earlier.

 
Expenditure
Expenditure is analysed between costs of charitable activities and raising funds. The costs of each activity are separately accumulated and disclosed, and analysed according to their major components. Expenditure is recognised when a legal or constructive obligation exists as a result of a past event, a transfer of economic benefits is required in settlement and the amount of the obligation can be reliably measured. Support costs are those functions that assist the work of the charity but cannot be attributed to one activity. Such costs are allocated to activities in proportion to staff time spent or other suitable measure for each activity.
 
Tangible fixed assets and depreciation
Tangible fixed assets are stated at cost or at valuation, less accumulated depreciation. The charge to depreciation is calculated to write off the original cost or valuation of tangible fixed assets, less their estimated residual value, over their expected useful lives as follows:
 
Fixtures, fittings and equipment - 25% reducing balance
 
Inventories
Inventories are stated at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. Cost includes all costs incurred in the normal course of business in bringing them to their present location and condition. Inventories comprise fundraising materials. It is not considered practicable to value inventories of unsold donated goods at the financial year end.
 
Debtors
Debtors are recognised at the settlement amount due after any discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due. Income recognised by the charity from government agencies and other co-funders, but not yet received at financial year end, is included in debtors.
 
Cash at bank and in hand
Cash at bank and in hand comprises cash on deposit at banks requiring less than three months notice of withdrawal.
 
Taxation and deferred taxation
 

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the charity's taxable income and its results as stated in the financial statements.

Deferred tax is measured on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

           
3. INCOME
3.1 DONATIONS AND LEGACIES Unrestricted Restricted 2025 2024
  Funds Funds    
  £ £ £ £
           
Donations and legacies 6,914 - 6,914 2,682
  ═════════ ═════════ ═════════ ═════════
           
3.2 CHARITABLE ACTIVITIES Unrestricted Restricted 2025 2024
  Funds Funds    
  £ £ £ £
Grants from governments and other co-funders & income from charitable activities:
Income from charitable activities 5,010 35,065 40,075 19,885
  ═════════ ═════════ ═════════ ═════════
           
3.3 OTHER INCOME Unrestricted Restricted 2025 2024
  Funds Funds    
  £ £ £ £
 
Other income 14,165 - 14,165 4,982
  ═════════ ═════════ ═════════ ═════════
             
4. EXPENDITURE
4.1 RAISING FUNDS Direct Other Support 2025 2024
  Costs Costs Costs    
  £ £ £ £ £
 
Raising funds - - - - 90
  ═════════ ═════════ ═════════ ═════════ ═════════
             
4.2 CHARITABLE ACTIVITIES Direct Other Support 2025 2024
  Costs Costs Costs    
  £ £ £ £ £
 
Expenditure on charitable activites 20,574 - 14,619 35,193 23,447
  ═════════ ═════════ ═════════ ═════════ ═════════
             
4.3 OTHER EXPENDITURE Direct Other Support 2025 2024
  Costs Costs Costs    
  £ £ £ £ £
 
Other expenditure - 787 - 787 225
  ═════════ ═════════ ═════════ ═════════ ═════════
         
4.4 SUPPORT COSTS Charitable 2025 2024
  Activities    
  £ £ £
 
Support 14,619 14,619 -
  ═════════ ═════════ ═════════
       
5. NET INCOME 2025 2024
  £ £
Net Income is stated after charging/(crediting):
Depreciation of tangible assets 787 225
  ═════════ ═════════
       
6. EMPLOYEES AND REMUNERATION
 
Number of employees
The average number of persons employed (including executive trustees) during the financial year was as follows:
 
  2025 2024
  Number Number
 
Average number of employees 2 -
  ═════════ ═════════
 
The staff costs comprise: 2025 2024
  £ £
 
Wages and salaries 3,226 800
  ═════════ ═════════
       
7. TANGIBLE FIXED ASSETS
  Fixtures, Total
  fittings and  
  equipment  
  £ £
Cost
At 1 April 2024 31,192 31,192
Additions 2,473 2,473
  ───────── ─────────
At 31 March 2025 33,665 33,665
  ───────── ─────────
Depreciation
At 1 April 2024 30,517 30,517
Charge for the financial year 787 787
  ───────── ─────────
At 31 March 2025 31,304 31,304
  ───────── ─────────
Net book value
At 31 March 2025 2,361 2,361
  ═════════ ═════════
At 31 March 2024 675 675
  ═════════ ═════════
       
8. STOCKS 2025 2024
  £ £
 
Stock (non trading) 250 250
  ═════════ ═════════
       
9. DEBTORS 2025 2024
  £ £
 
Trade debtors 187 272
Other debtors - 640
Prepayments and accrued income 769 104
  ───────── ─────────
  956 1,016
  ═════════ ═════════
       
10. CREDITORS 2025 2024
Amounts falling due within one year £ £
 
Trade creditors - 260
Taxation and social security costs 10 -
Other creditors 622 2,530
Accruals and deferred income 819 8,102
  ───────── ─────────
  1,451 10,892
  ═════════ ═════════
       
11. RESERVES
     
  2025 2024
  £ £
 
At the beginning of the year 6,854 3,067
Surplus for the financial year 25,174 3,787
  ───────── ─────────
At the end of the year 32,028 6,854
  ═════════ ═════════
         
12. FUNDS
12.1 RECONCILIATION OF MOVEMENT IN FUNDS Unrestricted Restricted Total
  Funds Funds Funds
  £ £ £
 
At 1 April 2023 3,067 - 3,067
Movement during the financial year 2,068 1,719 3,787
  ───────── ───────── ─────────
At 31 March 2024 5,134 1,720 6,854
Movement during the financial year 6,296 18,878 25,174
  ───────── ───────── ─────────
At 31 March 2025 11,430 20,598 32,028
  ═════════ ═════════ ═════════
             
12.2 ANALYSIS OF MOVEMENTS ON FUNDS
  Balance Income Expenditure Transfers Balance
  1 April     between 31 March
  2024     funds 2025
  £ £ £ £ £
Restricted funds
Restricted 1,720 35,065 16,187 - 20,598
Unrestricted funds
Unrestricted General 5,134 26,089 19,793 - 11,430
  ───────── ───────── ───────── ───────── ─────────
Total funds 6,854 61,154 35,980 - 32,028
  ═════════ ═════════ ═════════ ═════════ ═════════
           
12.3 ANALYSIS OF NET ASSETS BY FUND
  Fixed Current Current Total
  assets assets liabilities  
  - charity use      
  £ £ £ £
Restricted trust funds - 22,043 (1,451) 20,592
  ───────── ───────── ───────── ─────────
 
Unrestricted general funds 2,361 9,075 - 11,436
  ───────── ───────── ───────── ─────────
  2,361 31,118 (1,451) 32,028
  ═════════ ═════════ ═════════ ═════════
   
13. STATUS
 
The charity is a company limited by guarantee not having a share capital.
 

The liability of the members is limited.

   
14. POST-BALANCE SHEET EVENTS
 
There have been no significant events affecting the Charity since the financial year-end.



 
 
 
 
 
 
 
 
 
 
 
HARMONY VARIETY CLUBS LIMITED
(A company limited by guarantee, not having a share capital)
 
 
SUPPLEMENTARY INFORMATION
 
 
RELATING TO THE FINANCIAL STATEMENTS
 
 
FOR THE FINANCIAL YEAR ENDED 31 MARCH 2025



Harmony Variety Clubs Limited
(A company limited by guarantee, not having a share capital)

SUPPLEMENTARY INFORMATION RELATING TO THE FINANCIAL STATEMENTS
OPERATING STATEMENT
for the financial year ended 31 March 2025
 
 
2025 2024
Schedule £ £
 
Income
- Donations 6,914 2,682
- Membership fees 470 559
- Unrestricted grants - 1,000
- Grants from charitable activities 35,065 9,278
- Bar sales 2,075 5,279
- Classes and workshops 654 1,495
- Ticket sales 1,811 2,274
- Other revenue - rent, hire etc 14,165 4,982
───────── ─────────
61,154 27,549
Cost of generating funds 1 - (90)
───────── ─────────
Gross surplus 61,154 27,459
 
Charitable activities and other expenses 2 (35,980) (23,672)
───────── ─────────
Net surplus 25,174 3,787
═════════ ═════════



Harmony Variety Clubs Limited
(A company limited by guarantee, not having a share capital)

SUPPLEMENTARY INFORMATION RELATING TO THE FINANCIAL STATEMENTS
SCHEDULE 1 : COST OF GENERATING FUNDS
for the financial year ended 31 March 2025
 
 
2025 2024
£ £
Cost of Generating Funds
Advertising - 90
───────── ─────────
- 90
═════════ ═════════



Harmony Variety Clubs Limited
(A company limited by guarantee, not having a share capital)

SUPPLEMENTARY INFORMATION RELATING TO THE FINANCIAL STATEMENTS
SCHEDULE 2 : CHARITABLE ACTIVITIES AND OTHER EXPENSES
for the financial year ended 31 March 2025
 
 
2025 2024
£ £
Expenses
Wages and salaries   3,226   800
Staff training 634 100
Bar supplies for resale 802 1,762
Direct project expenses 16,201 6,112
Tuition costs 345 743
Rent 2,374 2,581
Rates 647 641
Insurance 458 418
Light and heat 4,060 4,515
Cleaning 121 -
Repairs and maintenance 4,280 5,103
Printing, postage and stationery 91 106
Advertising 378 -
Telephone 372 366
Computer costs 28 370
Travelling and entertainment 376 (1)
Entertaining 230 -
Legal and professional 35 -
Bank charges 178 238
Other resources expended - (600)
General expenses 357 143
Depreciation   787   225
Charitable donations   -   50
    ─────────   ─────────
    35,980   23,672
    ═════════   ═════════