OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2025-08-31-accounts

STRATEGICREPORT
1.1
Objectivesandactivities
1.2
Achievementsandperformance
1.3.
GovernanceReview
1.4
FuturePlans
1.5
Financialreview
GOVERNANCE
2.1
Referenceandadministrativedetails
2.2
Structure,governanceandmanagement
2.3
StatementofTrustees’Responsibilities
FINANCIALSTATEMENTS
Independentauditor'sreport
CharityStatementofFinancialActivities
ConsolidatedStatementofFinancialActivities
Consolidatedand CharityBalanceSheets
ConsolidatedStatementofCashFlows
NotestotheFinancialStatements

Summaryofthe resultsandfinancialpositionoftheGroup 2025 2024
£ £
Income 8,769,185 7,575,806
Net(outgoing)incomingresourcesfromunrestrictedfunds (113,140) (106,428)
Actuarialadjustmentsondefinedbenefitpensionscheme - 706,682
Totalunrestrictedfunds 3,590,457 3,703,597
ReservesPolicy
TheBoardofTrusteesissatisfiedthattheCharity’sreservesareavailableandadequatetofulfilitsobligations.The ReservesPolicy
wasapprovedinApril2025andreviewedinApril2026.

GOVERNANCE
Referenceandadministrativedetails
Registeredcompanynumber 02788226(EnglandandWales)
Registeredcharitynumber 1018979
Registeredoffice 667-669StockportRoad
Manchester
M124QE
Trustees DrMButler-ChairoftheBoardofTrustees
MrJRichardson-DeputyChair
ProfessorHCHamshire
(resigned21February2025)
(resigned28November2025:
appointed10February2026)
MrSMckinnon-Evans-Treasurer
ProfessorlanWood
MrRCotton
MrARyder
MrNSmith
MrsMWebster
MrJCTRossiter
DrAJones
MsJFNugent
MissBYGan
MrAMMandebura
MsELHeathcote
ProfessorAJSambell
(appointed18February2025)
(appointed18February2025)
(appointed18March2025)
(appointed16September2025)
(appointed1December2025)
(resigned15September2025)
ExecutiveDirector
&Companysecretary
MrsDLeicester
Auditor XeinadinAuditLimited
CharteredAccountantsandStatutoryAuditor
100BarbirolliSquare
Manchester
M23BD
Solicitors ShakespeareMartineau
WaterfrontHouse
WaterfrontPlaza
Nottingham
NG23DQ
Bankers BarclaysBankPic
POBox357
51MosleyStreet
Manchester
M602AU

We havenothingtoreportinrespectofthefollowingmatterswheretheCompaniesAct2006requiresustoreporttoyouif,inour
opinion:
- theinformationgivenintheTrustee'sAnnualReportisinconsistentinanymaterialrespectwiththefinancialstatements;or
- theCharitableCompanyhasnotkeptadequateaccountingrecords;or
- thefinancialstatementsarenotinagreementwiththeaccountingrecordsandreturns;or
- wehavenotreceivedalltheinformationandexplanationswerequireforouraudit.
- theTrustees’werenotentitledtopreparethefinancialstatementsinaccordancewiththe smallcompaniesregimeandtake
advantageofthesmallcompanies’exemptionsinpreparingtheTrustees’reportandfromtherequirementtopreparea
strategicreport.

Notes 2025 2024
INCOME £ £
Incomeandendowmentsfrom:
Donationfromsubsidiary
Investmentincome
Grantsreturned
197,242
19,923
-
173,269
19,670
10,000
Totalincome 217,165 202,939
EXPENDITURE
Charitableactivities (284,810) (238,537)
Totalexpenditure (284,810) (238,537)
Netincome(expenditure)andnetmovementin
fundsbeforeactuarialgainsandlossesonpension
scheme
(67,645) (35,598)
Actuarialgain(loss)ondefinedbenefitpension
scheme
Netinterestonpensionschemeliability
14 -
*
61,858
(511)
Netmovementinfunds (67,645) 25,749
Totalfundsbrought forward 2,002,919 1,977,170
Totalfundscarriedforward 15 1,935,274 2,002,919

INCOME Notes 2025
2024
£
incomeandendowmentsfrom:
Investmentincome
Income-tradingsubsidiary
Otherincome
2 82,885
8,672,710
13,590
88,820
7,466,564
20,422
Totalincome 8,769,185 7,575,806
EXPENDITURE
Directexpenses-tradingsubsidiary
Charitableactivities
Taxcharge-tradingsubsidiary
6
7
8
(1,025,057)
(7,858,509)
1,241
(891,827)
(6,792,644)
2,237
Totalexpenditure (8,882,325) (7,682,234)
Netincome(expenditure)andnetmovementin
fundsbeforeactuarialgainsandlossesonpension
scheme
(113,140) (106,428)
Actuarialgain(loss)ondefinedbenefitpension
scheme
Netinterestonpensionschemeliability
14 -
-
712,571
(5,889)
Netmovementinfunds
Totalfundsbroughtforward
(113,140)
3,703,597
600,254
3,103,343
Totalfundscarriedforward 15 3,590,457 3,703,597

Group Charity
Notes 2025 2024 2025 2024
£ £ £ £
Fixedassets
Intangibleassets
Tangibleassets
Investments
9
10
a2
829,196
36,943
-
93,825
33,089
=
-
1,256,001
-
1,256,001
866,139 126,914 1,256,001 1,256,001
Currentassets
Debtors
Cashatbankandinhand
12 869,501
3,153,085
717,704
4,024,088
1,866
709,384
1,883
792,823
4,022,586 4,741,792 711,250 794,706
Creditors:amountsfallingduewithin
oneyear
13 (1,289,179) (1,157,016) (31,977) (47,788)
Netcurrentassets 2,733,407 3,584,776 679,273 746,918
Totalassetslesscurrentliabilities 3,599,546 3,711,690 1,935,274 2,002,919
Provisionsforliabilities (9,089) (8,093) - :
Pensionliability 14
Netassetsincludingpensionliability 3,590,457 3,703,597 1,935,274 2,002,919
Representedby:
Unrestrictedincomefunds 15 3,590,457 3,703,597 1,935,274 2,002,919

2025 2024
£ £
Cashgeneratedfromoperations
Netincome(expenditure)andnetmovementin
fundsbeforeactuarialgainsandlossesonpension
scheme
Depreciation
Taxcharge
Investmentincome
(113,140)
26,191
(1,241)
(82,885)
(106,428)
27,169
(2,237)
(88,820)
(171,075) (170,316)
Increaseindebtors
Increase(decrease)increditors
(151,797)
134,400
(190,500)
(254,552)
Cashgeneratedfromoperations (188,472) (615,368)
Taxpaid
Netcashmovementfromoperatingactivities (188,472) (615,368)
Cashflowfrominvestingactivities
Purchaseoftangiblefixedassets
Interestreceivable
(765,416)
82,885
(111,889)
88,820
Netcash flowfrominvestingactivities (682,531) (23,069)
Changeincashandcashequivalentsintheyear (871,003) (638,437)
Cashandcashequivalentsbrought forward 4,024,088 4,662,525
Cashandcashequivalentscarriedforward 3,153,085 4,024,088

universitiesmeettherequiredstandards.Asummaryofthetradingresultsis shownbelow:
Summaryresults 2025
£
2024
£
Turnover
Costofsales
Otherincome
Administrativeexpenses
Interestreceivable
Taxcharge
Actuarialgain(loss)onpensionscheme
Netinterestonpensionschemeliability
Donationtoparentcharity
8,672,710
(1,025,057)
13,590
(7,573,699)
62,962
1,241
-
-
(197,242)
7,466,564
(891,827)
10,422
(6,554,107)
69,150
2,237
650,713
(5,378)
(173,269)
Retainedprofit(loss)fortheyear (45,495) 574,505
Theassetsandliabilitiesofthesubsidiarywere: 2025
£
2024
£
Intangiblefixedassets
Tangiblefixedassets
Debtors
Cashatbank
Creditors:amountsfallingduewithinoneyear
Deferredtax
829,196
36,943
868,185
2,443,701
(1,257,752)
(9,089)
93,825
33,089
718,391
3,231,265
(1,111,798)
(8,093)
Pensionliability
Netassets 2,911,184 2,956,679
Investmentincome 2025
£
2024
£
Interestreceivableonbankdeposits 82,885 88,820
Netmovementinfunds 2025
£
2024
£
Netmovementinfundsisstatedaftercharging:
Depreciationoftangiblefixedassets 26,191 27,169
FeespaidtotheCharity'sauditor
-Auditofcharityfinancialstatements
-Auditofsubsidiaryfinancialstatements
-Otherservices
4,475
11,675
6,950
4,150
10,875
6,470
Staffcosts 2025
£
2024
£
Wagesandsalaries
Socialsecuritycosts
Pensioncosts
3,602,297
431,102
192,688
3,202,443
291,415
221,588
4,226,087 3,715,446
No. No.
Theaveragemonthlynumberofemployeeswere: 82 78

Directexpenses-tradingsubsidiary 2025
£
2024
£
Rebatestopartners 1,025,057 891,827
Charitableactivities 2025
£
2024
£
Administrativecosts
Employmentcosts
Establishmentcosts
Generaladministrativeexpenses
Financecharges
Depreciationandprofit/lossondisposal
4,226,087
155,988
3,158,911
6,522
26,191
3,660,775
163,088
2,693,178
9,897
27,169
7,573,699 6,554,107
Charitableactivities
Bankcharges
Officeexpenses
Grantexpenditure&scholarships
41
5,282
194,241
96
2,723
133,873
199,564 136,692
Governancecosts
Staffcosts(includingsupport)
Trainingcosts
Auditors’remuneration
Legalfees
Other
63,127
4,207
6,526
4,191
7,195
61,271
-
8,990
22,011
9,573
85,246 101,845
7,858,509 6,792,644
2025 2024
£ £
(1,241) (2,237)

Intangiblefixedassets-Group Computer
software
Product
development
Computer
software
£ £ £
Cost
At1September2024
Additions
93,825
634,901
100,470 93,825
735,371
At31August2025 728,726 100,470 829,196
Depreciation
At1September2024
Chargefortheyear
At31August2025
Netbookvalue
At31August2025
728,726 100,470 829,196
At1September2024 93,825 93,825
10 Tangiblefixedassets-Group Equipment
£
Cost
At1September2024
Additions
289,759
30,045
At31August2025 319,804
Depreciation
At1September2024
Chargefortheyear
256,670
26,191
At31August2025 282,861
Netbookvalue
At31August2025
36,943
At1September2024 33,089
11 Fixedassetinvestments-Charity Sharesin
subsidiary
undertakings
Cost £
At31August2025 1,256,001
At1September2024 1,256,001

12 Debtors Group
2025
2024 Charity
2025
2024
£ £ £ £
Tradedebtors
Otherdebtorsandprepayments
639,656
229,845
516,269
201,435
-
1,866
ms
1,883
869,501 717,704 1,866 1,883
13 Creditors:Amountsfallingduewithinoneyear Group Charity
2025 2024 2025 2024
£ £ £ £
Tradecreditors 25,385 124,579 4,266 2,395
Amountsowedtogroupundertakings = = 550 2,570
Taxationandsocialsecurity
Othercreditors
Accruals&deferredincome
97,211
335,514
831,069
99,462
191,615
741,360
1,135
735
25,291
1,108
765
40,950
1,289,179 1,157,016 31,977 47,788
14 Pensionschemeliability Group
2025
2024 Charity
2025
2024
UniversitiesSuperannuationScheme(USS) £ £ £ £
At1September2024
Actuarial(gains)lossesduringtheyear
-
«
706,682
(712,571)
-
2
61,347
(61,858)
Pensionfinancecost ro] 5,889 - 511

15 Movementinfunds-Group Unrestricted Pension
reserve
TOTAL
£ £ £
At1September2023
Netoutgoingsfortheyear
Actuarialgain(loss)ondefinedbenefitpensionscheme
Pensionfinancecost
3,810,025
(106,428)
-
-
(706,682)
2
712,571
(5,889)
3,103,343
(106,428)
712,571
(5,889)
At1September2024
Netoutgoingsfortheyear
3,703,597
(113,140)
-
-
3,703,597
(113,140)
At31August2025 3,590,457 3,590,457
Movementinfunds-Charity Unrestricted Pension
reserve
TOTAL
£: £ £
At1September2023
Netincomefortheyear
Actuarialgain(loss)ondefinedbenefitpensionscheme
Pensionfinancecost
2,038,517
(35,598)
-
-
(61,347)
-
61,858
(511)
1,977,170
(35,598)
61,858
(511)
At1September2024
Netoutgoingsfortheyear
2,002,919
(67,645)
e
a
2,002,919
(67,645)
At31August2025 1,935,274 1,935,274
16 Operatingleasecommitments Group
2025
2024
Charity
2025

2024
£ £ iE: £
Withinoneyear
Betweenoneandfiveyears
286,842
514,881
197,915
18,562
-
-
-
=
801,723 216,477 - -

2025 2024
£ £
INCOME
Donationfromsubsidiary
Interestreceivable
Grantsreturned
197,242
19,923
-
173,269
19,670
10,000
217,165 202,939
EXPENDITURE
Officeexpenses
UnrecoverableVAT
Othergovernancecosts
Wagesandsalaries
Trainingcosts
Financesupportcosts-NCUK
Auditors’remuneration
Grantexpenditureandscholarships
Bankcharges
Legalfees
5,282
-
7,195
56,527
4,207
6,600
6,526
194,241
4i
4,191
2,723
4,975
4,598
54,671
.
6,600
8,990
133,873
96
22,011
284,810 238,537
(67,645) (35,598)