## Pre-School, Breakfast, After School and Holiday Clubs 

Annual Report 2024 - 2025 

Registered Charity Number. 1039617 The Beehive Child Care Group, Eaton Parish Hall, Colman Road Norwich, NR4 7AW. Tel. 01603 259193 



**REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 31 AUGUST 2025** 

## **Trustees** 

M Blissett, Chair C Walker, Secretary K Tutt, Treasurer 

## **Registered charity number** 

1039617 (England & Wales) 

## **Principal office** 

Kinchen Hall, Colman Road, Norwich NR4 7AW 

## **Accountants** 

GLX Accounting Ltd, 69-75 Thorpe Road, Norwich NR1 1UA 

## **Manager** 

Tina Royal 

## **SENDCO** 

Emma Ede 

## **Administrator** 

Emma Emmerson 

**Fundraising Co-ordinator** 

Hannah Green 



## **TRUSTEES’ REPORT FOR THE YEAR ENDED 31 AUGUST 2025** 

The Trustees present their annual report together with the financial statements of The Beehive Childcare Group for the year 1 September 2024 to 31 August 2025. 

## **Objectives and Activities** 

## **a. Policies and objectives** 

The objects of the charity are: 

- To provide the necessary facilities for the daily care, recreation, and education of children below compulsory school age and 

- To provide the necessary facilities for the daily care, recreation, and education of children of school age, out of school hours and 

- To advance the education and training of persons in the provision of such care, education, and recreational facilities. 

## **b. Main activities undertaken to further the charity’s purposes for the public benefit** 

The academic year of 2024/2025 was a busy year for Beehive. 

This year we made the decision to convert our outside classroom to a sensory room, replacing the sensory space that we had previously created in the Honeycomb. With a number of children in the setting who needed additional support this helped to make the space more accessible to all, and allowed us to invest in more sensory resources. We also introduced a new system to support the children in the setting who receive Special Educational Needs Inclusion Funding (SENIF), creating a timetable that allowed each of the children to be worked with on a daily basis to help reach their next steps. 

In January we took on the services of Creative Car Parks to help us manage the use of the car park. This system stops people who aren’t part of the Beehive family from using the car park, ensuring it was always available for our families and making it a safer environment. 

Staff continued to upskill and took advantage of free training that remained available through Early Years. This included safeguarding, Operation Encompass, fire safety, safer recruitment, oral health hygiene, introduction to English as an additional language, food allergies and intolerances, first aid, Safeguard Lead Practitioner/Designated Safeguarding Lead, and positive behaviour for wraparound settings. The staff were also able to access additional free training through the Early Years Alliance. Tina continued to attend regular Leaders and Managers meetings, and Emma Ede continued to attend the regular SendCo Networks, as well as communication hubs, neglect champion forums, and Early Boost sessions being regularly attended. Maria and Donna both completed their level 3 Early Years Practitioner qualifications, and Katelyn completed her level 2. Katelyn then enrolled for her level 3 qualification. 

Throughout the year we continued to welcome our families in for different events, including a Christmas performance, a craft morning, den building, our Spring Fayre, sports day at Jubilee, an end of year family picnic, and for the school leaver’s Performance and Graduation at the end of the year. The children enjoyed many other activities throughout the year such as learning about bees for World Bee Day, visits from Evie’s Owls, and the local firemen with their fire engine. 

Students from City College have continued to visit us on a regular basis to work with the children as part of their own studies. We have also supported two undergraduate students from the UEA with their studies, as well as providing work experience placements for four year 10 students, and five students from City College. 

We have celebrated and acknowledged lots of different occasions throughout the year, with visits from our local vicar, Patrick, and some of our parents to read stories to the children during Storytelling Week, a Christmas party with a pantomime performed by some of the staff, a visit from Santa. We celebrated World Bee Day by learning about the importance of bees and how they pollinate. We held our own Festival of Culture, where parents came into the setting to share their own backgrounds and traditions with the children, and we also observed the silences for Remembrance Day and VE Day, as well as focusing on oral health during National Smile month. The 



children in the Hive became published authors by entering the My First Poem/All About Me competition, where all submitted entries were collated into a book. 

As a setting we continued to enjoy activities in our wider community by collecting donations for Harvest Festival, hosting a community art exhibition at Christ Church, making regular trips with small groups of children to the local library, and taking our school leavers on trips throughout the year, which included trips to Notcutts, Pets at Home, and the cinema. We continued to be part of the Holiday Activity and Food programme (HAF) providing support to the most vulnerable families over the summer and Easter holidays, by providing funded sessions and a packed lunch. We have also supported other charities this year. We raised money for Save the Children during our Christmas Jumper Week and donated food to the local food banks as part of our Harvest Festival celebrations. 

## **Achievements and performance** 

Throughout the year 2024/2025 Beehive provided childcare for a total of 200 children across all of its provisions. This is broken down as follows: 101 pre-school children, 58 Breakfast/After School Club children, and 41 Holiday Club only families. Of our pre-school families 20 children      were eligible for Early Learning 2-year funding, 13 children were eligible for the working family 2-yearold funding, and 19 families claimed the working family funding for 3–4-year-olds. 

Our services are accessed by a variety of families with a diverse mixture of ethnicity and backgrounds. 24% of our children had English as an additional language which is 6% more than the previous year. First languages include Arabic, Tamil, Lithuanian, Albanian, Malayalam, Bengali, Portuguese, Nepali, Saudi, Shona, Trigain, Mandarin, Otihero, Latvian, Chinese, Fulani, Igbo, Sinhala, Ukranian, Greek, Bulgarian, Surbian, French, Korean, Croatian, Czech and Turkish. 

The Manager and Room Leaders have continued to meet on a weekly basis to discuss any matters that arise and to continue to improve the setting. We have taken on a new, self-employed gardener to take care of Beehive, and Jacqui Webb has continued to be our self-employed bookkeeper. Throughout the year the Management Team have continued to review all policies and procedures, as well as financial matters. In April 2025 a fee increase was introduced to ensure that we remained financially viable as the minimum wage increased. In June we introduced a weekly uniform allowance payment to support staff with the purchasing of new uniform. 

Kinchen Hall continued to be a venue available for the local community to hire, and although there were no elections this year, the hall was booked 7 times over the course of the year. Sadly, this is a 50% drop on last year as less people have hired the hall for birthday celebrations. The Management Team have continued to meet regularly with the Parish Council, to manage the hall and to liaise on repairs and improvements. This year we have repainted the fences and carried out some internal decoration.  The Parish Council has carried out repairs to the flat roofs and guttering, as well as repairing the pot-holes in the car park. Improvements were made to the ventilation in the toilets to reduce the damp, and pipes were lagged. The PCC also contributed towards the floor in the Honeycomb being repaired, following a leak. 

The Fundraising team had a good year raising a grand total of £1078, which was an increase of 31% on the previous year. The funds were raised through a variety of means, including pre-school photos, raffles, the spring fayre, Christmas card orders, pantomime performances, a cinema night, a quiz night, the selling of second-hand uniform and clothes, and an end of year party. This money went towards the sensory room conversion, and a new television and sound bar for activities in the main hall. 

The trustees would like to thank all our staff for their hard work during the year. Also, many thanks to our volunteers for supporting us. As this 2024–2025 year ends, we look forward to another happy and successful year in 2025-2026. 

M. Blissett CHAIR 



**INDEPENDENT EXAMINER’S REPORT TO THE TRUSTEES OF THE BEEHIVE CHILDCARE GROUP** 

I report to the charity’s Trustees on my examination of the accounts of the charity for the year ended 31[st] August 2025. 

## **Responsibilities and basis of report** 

As the Trustees of the charity, you are responsible for the preparation of the accounts in accordance with the requirement of the Charities Act 2011 (‘the 2011 Act’). 

I report in respect of my examination of the charity’s accounts carried out under section 145 of the 2011 Act and in carrying out my examination I have followed all the applicable directions given by the Charity Commission under section 145(5)(b) of the 2011 Act. 

## **Independent examiner’s statement** 

The charity’s gross income exceeded £250,000 and I am qualified to undertake the examination by being a qualified member of the Institute of Chartered Accountants in England and Wales. 

I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination which gives me cause to believe that, in any material aspect: 

   - the accounting records were not kept in accordance with section 130 of the 2011 Act: or 

   - the accounts do not accord with those records; or 

   - the accounts do not comply with the applicable requirements concerning the form and content of the accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a ‘true and fair’ view which is not a matter considered as part of an independent examination. 

- I 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 accounts to be reached. 

Signed: 

Date: 

Grant Miles ACA Institute of Chartered Accountants in England and Wales 

On Behalf of GLX Accounting Limited 69-75 Thorpe Road Norwich NR1 1UA 



**THE BEEHIVE CHILDCARE GROUP** 

**Balance Sheet - 31[st ] August 2025** 

|||**Notes**||**2025**|||**2024**||
|---|---|---|---|---|---|---|---|---|
|**Fixed Assets**|||||||||
|Tangible Assets||11|||12,700|||17,054|
|**Current Assets**|||||||||
|Debtors||12|<br>20,725|||12,778|||
|Bank Balances|||99,992|||126,450|||
||||______|||______|||
||||120,717|||139,228|||
||||---------|||---------|||
|**Creditors:**|**Amounts falling**||||||||
||**due within one year**|13|(24,700)|||(33,262)|||
||||---------|||---------|||
|**Net Current**|**Assets**||||96,017|||105,966|
||||||______|||______|
|**Net Assets**||||£|108,717||£|123,020|
||||||______|||______|
|**Reserves**|||||||||
|Total reserves||14||£|108,717||£|123,020|
||||||______|||______|



The Notes on pages 3 to 10 form part of these Accounts 

1 



## **THE BEEHIVE CHILDCARE GROUP** 

## **Statement of Financial Activities for the year ended 31[st] August 2025** 

||**Notes**|||**2024/25**|**2023/24**|
|---|---|---|---|---|---|
|||**Unrestricted**|**Restricted**|**Total**|**Total**|
|||**Funds**|**Funds**|**Funds**|**Funds**|
|**Income from:**||||||
|**Incoming Resources**||||||
|Charitable Activities|2|152,788|266,111|418,899|411,387|
|Other Trading Activities|3|1,084|-|1,084|1,109|
|Investments|4|1,802|-|1,802|2,026|
|Other Income|5|8,987|-|8,987|9.545|
|||_______|_______|_______|_______|
|**Total Incoming Resources**||164,661|266,111|430,772|424,067|
|||_______|_______|_______|_______|
|**Expenditure on:**||||||
|Raising Funds|6|-|-|-|-|
|Charitable Activities||178,964|266,111|445,075|442,058|
|Other||-|-|-|-|
|||_______|_______|_______|_______|
|**Total Expenditure**||178,964|266,111|445,075|442,058|
|||_______|_______|_______|_______|
|**Net Income before other recognised**|**gains**|||||
|**and Losses:**||||||
|Net movement in funds||(14,303)|-|(14,303)|(17,991)|
|Reconciliation of funds:||||||
|Total fund brought forward||123,020|-|123,020|141,011|
|||_______|_______|_______|_______|
|**Total funds carried forward**||108,717|-|108,717|£ 123,020|
|||-----------|-----------|-----------|-----------|



2 



**THE BEEHIVE CHILDCARE GROUP** 

## **Notes to the Accounts for the year ended 31[st] August 2025** 

## 1. **Accounting Policies** 

## **(a) Basis of Preparation** 

The charity is a public benefit entity and therefore the financial statements have been prepared in accordance with 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) - (Charities SORP FRS 102), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006. 

## **(b) Going Concern** 

The accounts are prepared on a going concern basis and there are no material uncertainties that make the going concern assumption doubtful. 

## **(c) Income** 

Income is recognised in the Statement of Financial Activities (sofa) when: 

- The charity becomes entitled to the resources 

- it is more likely than not that the trustees will receive the resources; and 

- the monetary value can be measured with sufficient reliability. 

Grants and donations are only included in the SoFA when the general income recognition criteria are met (5.10 to 5.12 FRS102 SORP). The charity has received government grants in the reporting period 

## **(d) Expenditure** 

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use. The charity has incurred expenditure on support costs. 

All expenditure is inclusive of irrecoverable VAT. 

## **(e) Tangible fixed assets and depreciation** 

Tangible fixed assets are carried at cost, net of depreciation and any provision for impairment. These are capitalised if they can be used for more than one year, and cost at least £1,000. Depreciation is provided at rates calculated to write off the cost of fixed assets, less their estimated residual value, over their expected useful lives on the following basis: 

Office equipment 25% reducing balance Property improvements 10% straight line 

## **(f) Interest Receivable** 

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity, this is normally upon notification of the interest paid or payable by the Bank. 

## **(g) Operating Leases** 

Rentals under operating leases are charged to the Statement of Financial Activities on a straight-line basis over the term of the lease. 

3 



**THE BEEHIVE CHILDCARE GROUP** 

## **Notes to the Accounts for the year ended 31[st] August 2025** 

## **(h) Debtors** 

Trade and other debtors are recognised as the settlement amount after any trade discount offered. Subsequently, they are measured at the cash or other consideration expected to be received. Prepayments are valued at the amount prepaid, net of any trade discount due. 

## **(i) Cash at Bank in Hand** 

Cash at bank and in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition, or opening of the deposit, or similar account. 

- **(j) Liabilities and Provisions** 

Liabilities are recognised when there is an obligation at the Balance Sheet date as a result of a past event. It is probable that a transfer of economic benefit will be required in settlement and the amount of the settlement can be estimated reliably. Liabilities are recognised at the amount that the charity anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide. Provisions are measured at the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The discount is recognised within interest payable and similar charges. The charity has creditors which are measured at settlement amounts less any trade discounts 

## (k) **Financial Instruments** 

The charity only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method. 

- **(l) Pensions** 

The charity operates a defined contribution pension scheme and the pension charge represents the amounts payable by the charity to the fund in respect of the year. 

- **(m) Fund Accounting** 

General funds are unrestricted funds which are available for use at the discretion of the Trustees, to further the general objectives of the charity and which have not been designed for other purposes. 

Restricted funds are funds to be used in accordance with specific restrictions imposed by donors or which have been raised by the charity for particular purposes. The costs of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements. 

4 



**THE BEEHIVE CHILDCARE GROUP** 

## **Notes to the Accounts for the year ended 31[st] August 2025** 

2. **Income from charitable activities** 

||**Unrestricted**|**Restricted**|**Total**|**Total**|
|---|---|---|---|---|
||**Funds**|**Funds**|**Funds**|**Funds**|
||**2025**|**2025**|**2025**|**2024**|
||**£**|**£**|**£**|**£**|
|Early Years Funding|-|266,111|266,111|266,873|
|Non-Funded Fees|152,702|-|152,702|144,232|
|Nursery Milk Scheme|86|-|86|282|
||______|______|______|______|
||152,788|266,111|418,899|411,387|
||______|______|______|______|
|3.**Fundraising Income**|||||
||**Unrestricted**|**Restricted**|**Total**|**Total**|
||**Funds**|**Funds**|**Funds**|**Funds**|
||**2025**|**2025**|**2025**|**2024**|
||**£**|**£**|**£**|**£**|
|Fundraising and Donations|1,084|-|1,084|1,109|
||______|______|______|______|
|4.**Investment Income**|||||
||**Unrestricted**|**Restricted**|**Total**|**Total**|
||**Funds**|**Funds**|**Funds**|**Funds**|
||**2025**|**2025**|**2025**|**2024**|
||**£**|**£**|**£**|**£**|
|Bank Interest|1,802|-|1,802|2,026|
||______|______|______|______|
|5.**Other Income**|||||
||**Unrestricted**|**Restricted**|**Total**|**Total**|
||**Funds**|**Funds**|**Funds**|**Funds**|
||**2025**|**2025**|**2025**|**2024**|
||**£**|**£**|**£**|**£**|
|Hall Bookings|1,041|-|1,041|2,545|
|Other Grants Received|7,946|-|7,946|7,000|
||______|______|______|______|
||8,987|-|8,987|9,545|
||______|______|______|______|



5 



**THE BEEHIVE CHILDCARE GROUP** 

## **Notes to the Accounts for the year ended 31[st] August 2025** 

## 6. **Analysis of Expenditure by Type** 

|**nalysis of Expenditure by Type**|||||
|---|---|---|---|---|
|||**Other**|**Total**|**Total**|
||**Staff Costs**|**Costs**|**Funds**|**Funds**|
||**2025**|**2025**|**2025**|**2024**|
||**£**|**£**|**£**|**£**|
|Expenditure on Raising|||||
|Voluntary Income|-|-|-|-|
||______|______|______|______|
|Cost of Generating Funds|-|-|-|-|
|Early Years Childcare|||||
|(notes 7&8)|370,705|74,370|445,075|442,058|
||______|______|______|______|
||**______**|**______**|**______**|**______**|
|**Total 2025**|370,705|74,370|445,075|442,058|
||**______**|**______**|**______**|**______**|



7. **Direct Costs** 

||**Total**|**Total**|
|---|---|---|
||**2025**|**2024**|
||**£**|**£**|
|Hall Licence Fee|27,198|23,930|
|Outings and Activities|101|757|
|Paper, Paint and Materials|7,909|14,276|
|Milk and Groceries|1,591|1,408|
|Wages and Salaries|346,321|341,218|
|National Insurance Contributions|18,335|18,384|
|Pension Costs|6,049|5,426|
||______|______|
||407,504|405,399|
||______|______|



## 8. **Support Costs** 

||**2025**|**2024**|
|---|---|---|
||**£**|**£**|
|Legal and Professional Costs|6,760|6,590|
|Insurance|2,554|2,376|
|Rent and Utilities|6,422|5,690|
|Premises Maintenance|7,513|4,006|
|Telephone and Computer Costs|5,484|4,678|
|Printing and Photocopying|1,055|1,154|
|Other Payments|2,025|6,132|
|Depreciation|4,355|4,573|
|Governance Costs|1,403|1,460|
||______|______|
||37,571|36,659|
||______|______|



6 



**THE BEEHIVE CHILDCARE GROUP** 

## **Notes to the Accounts for the year ended 31[st] August 2025** 

## 9. **Net Income/(Expenditure)** 

This is stated after charging: 

||**2025**|**2024**|
|---|---|---|
||**£**|**£**|
|Depreciation of Tangible Fixed Assets:|||
|- owned by the charity|4,355|4,573|
|Independent Examiner’s Fees|1,300|1,308|
|Advisory Fees|103|152|
||______|______|



During the year, no Trustees received any remuneration (2024-Nil). During the year, no Trustees received any benefits in kind (2024-Nil). During the year, no Trustees received any reimbursement of expenses (2024-Nil). 

## 10. **Staff Costs** 

||**2025**|**2024**|
|---|---|---|
||**£**|**£**|
|Wages and Salaries|346,321|341,218|
|Social Security Costs|18,335|18,384|
|Other Pension Costs|6,049|5,426|
||______|______|
||370,705|365,028|
||______|______|



The average number of persons employed by the charity during the year were as follows: 

||**2025**|**2024**|
|---|---|---|
|Manager|1|1|
|Supervisor|1|1|
|Assistants|21|21|
|Administrators|2|2|
|Cleaner|1|1|
||______|______|
||<br>26|26|
||______|______|



No employee received remuneration amounting to more than £60,000 in either year. 

7 



**THE BEEHIVE CHILDCARE GROUP** 

## **Notes to the Accounts for the year ended 31[st] August 2025** 

## 11. **Tangible Assets** 

|**Tangible Assets**||||
|---|---|---|---|
|||**Property**||
||**Equipment**|**Improvements**|**Total**|
||**£**|**£**|**£**|
|Cost - 1.9.24|22,952|37,060|60,012|
|Additions|-|-|-|
||______|______|______|
|Cost - 31.8.24|22,952|37,060|60,012|
||______|______|______|
|Depreciation - 1.9.24|20,353|22,605|42,958|
|Charge in the year|649|3,706|4,355|
||______|______|______|
|Depreciation - 31.8.25|21,002|26,310|47,313|
||______|______|______|
|Net Book Value - 31.8.25|1,950|10,750|12,700|
|Net Book Value - 31.8.24|2,599|14,455|17,054|



|12.**Debtors**|||
|---|---|---|
||**2025**|**2024**|
||**£**|**£**|
|Trade Debtors|6,900|10,009|
|Other Debtors|13,825|2,769|
||______|______|
||20,725|12,778|
||______|______|
|13.**Creditors:**|||
|**Amounts falling due within one year**|||
||**2025**|**2024**|
||**£**|**£**|
|Trade Creditors|494|233|
|Other Taxation and Social Security|6,041|4,200|
|Other Creditors|7,032|18,311|
|Accruals|2,655|2,415|
|Deferred Income|8,478|8,103|
||______|______|
||24,700|33,262|
||______|______|



Income has been deferred in 2025 because fee income relating to the year ended 31[st] August 2026 was received in advance. This income will be recognised in September 2025. 

8 



**THE BEEHIVE CHILDCARE GROUP** 

## **Notes to the Accounts for the year ended 31[st] August 2025** 

## 14. **Statement of Funds** 

|**Statement of Funds**|||||
|---|---|---|---|---|
||||**Total**||
||**Balance**||**Funds**|**Balance**|
||**1.9.24**|**Income**|**Expenditure**|**31.8.25**|
||**£**|**£**|**£**|**£**|
|Unrestricted Funds:|||||
|General Fund|123,020|164,661|(178,964)|108,717|
||______|______|______|______|
|Restricted Funds:|||||
|Early Years Funding|-|266,111|(266,111)|-|
|Staff Funding -|-|-|-||
||______|______|______|______|
|||266,111|(266,111)|-|
||**______**|**______**|**______**|**______**|
|**Total of Funds**|123,020|430,772|(445,075)|108,717|
||**______**|**______**|**______**|**______**|
|**Statement of Funds - prior year**|||||
||**Balance at**||**Funds**|**Balance at**|
||**1.9.23**|**Income**|**Expenditure**|**31.8.24**|
||**£**|**£**|**£**|**£**|
|Unrestricted Funds:|||||
|General Fund|141,011|157,194|(175,185)|123,020|
|Restricted Funds:|||||
|Early Years Funding|-|266,873|(266,873)|-|
|Staff Funding -|-|-|-||
||______|______|______|______|
||-|266,873|(266,873)|-|
||**______**|**______**|**______**|**______**|
|**Total Funds**|141,011|424,067|(442,058)|123,020|
||______|______|______|_______|



9 



**THE BEEHIVE CHILDCARE GROUP** 

## **Notes to the Accounts for the year ended 31[st] August 2025** 

## 15. **Analysis of net assets between funds** 

||**Unrestricted**|**Restricted**|**Total**|
|---|---|---|---|
||**Funds**|**Funds**|**Funds**|
||**2025**|**2025**|**2025**|
||**£**|**£**|**£**|
|Tangible Fixed Assets|12,700|-|12,700|
|Current Assets|120,717|-|120,717|
|Creditors due within one year|(24,700)|-|<br>(24,700)|
||______|______|______|
||108,717|-|108,717|
||______|______|______|
|**Analysis of net assets between funds - prior year**||||
||**Unrestricted**|**Restricted**|**Total**|
||**Funds**|**Funds**|**Funds**|
||**2024**|**2024**|**2024**|
||**£**|**£**|**£**|
|Tangible Fixed Assets|17,054|-|17,054|
|Current Assets|139,228|-|139,228|
|Creditors due within one year|(33,262)|-|(33,262)|
||______|______|______|
||123,020|-|123,020|
||______|______|______|



## 16. **Pension Commitments** 

The charity operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the charity in an independently administered fund. The pension costs charge represents contributions payable by the charity to the fund and amounted to £6,049 (2024-£5,426). Contributions totalling £746 (2024 - £623) were payable to the fund at the Balance Sheet date and are included in creditors. 

## 17. **Operating Lease Commitments** 

At 31[st] August 2025 the total of the Charity’s future minimum lease payments under non-cancellable operating leases were: 

||**2025**|**2024**|
|---|---|---|
||**£**|**£**|
|Amounts Payable:|||
|within one year|16,224|16,224|
|between 2 & 5 years|-|-|
|later than 5 years|-|-|
||______|______|



## 18. **Related Parties** 

The charity does not have any transactions with related parties that require disclosure. 

## 19. **Controlling Parties** 

The charity is controlled by the trustees. 

## 20. **General Information** 

The charity is a public benefit entity and a registered charity in England and Wales and is unincorporated. The address of the principal office is Kinchen Hall, Colman Road, Norwich, NR4 7AW. 

10