REGISTERED COMPANY NUMBER: 04138093 (England and Wales) REGISTERED CHARITY NUMBER: 1084694
REPORT OF THE TRUSTEES AND
UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
FOR
Hounslow P.h.a.b.
(A Company Limited by Guarantee)
Hounslow P.h.a.b.
CONTENTS OF THE FINANCIAL STATEMENTS for the Year Ended 31 March 2025
| Page | |||
|---|---|---|---|
| Report of the Trustees | 1 | to | 2 |
| Independent Examiner's Report | 3 | ||
| Statement of Financial Activities | 4 | ||
| Balance Sheet | 5 | ||
| Notes to the Financial Statements | 6 | to | 9 |
| Detailed Statement of Financial Activities | 10 |
Hounslow P.h.a.b.
REPORT OF THE TRUSTEES for the Year Ended 31 March 2025
The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 31 March 2025. The trustees have adopted the provisions of 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).
OBJECTIVES AND ACTIVITIES
Objectives and aims
Hounslow PHAB actively encourages their membership to obtain the skills and qualifications to become future leaders, where this is practical.
ACHIEVEMENTS AND PERFORMANCE
Charitable activities
Over the whole of Hounslow Phab there are 100 young people registered with us at this point in time. The average attendance and volunteers for our main club on a Thursday evening is in excess of 40 members and 10 volunteers. In addition Hounslow Phab runs a residential week at an experienced site at Dukes Barn Outdoor Activity Centre in Derbyshire. They are able to accommodate the needs of our young people.
FINANCIAL REVIEW
Reserves policy
The Trustee Board has established a policy whereby the unrestricted funds not committed or invested in tangible fixed assets ('the free reserves') held by the charity should be enough to close down the charity without the creditors being owed any monies.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The organisation is a charitable company limited by guarantee, incorporated on 9th January 2001 and registered as a charity on 24th January 2001. The company was established under a Memorandum of Association which established the objects and powers of the charitable company and is governed under its Articles of Association.
Recruitment and appointment of new trustees
Members of the Trustee Board, directors for the purposes of charity law, who served during the period, are set out in the Reference and Administrative Details section. At each AGM half of the Trustees must retire from office although they may stand for re-election by the members. No person other than Trustees offering themselves for re-election can stand for election unless they have been either recommended to the board or a member gives notice to the charity in writing that they intend to propose an individual for election. Such notice must be received by the charity at least seven days but no more than twenty-one days before the meeting. In addition to this, the board of Trustees themselves has the power to appoint a Trustee at any time, either to fill a casual vacancy or as an additional Trustee. In this case, however, the new Trustee must retire at the next AGM following his/her appointment although he/she may stand for re-election at that AGM.
Trustee Board Induction and Training
New members of the Trustee Board are instructed on their legal obligations under charity and company law, the content of the Memorandum and Articles of Association and the decision making process by other members of the Committee. They are strongly encouraged to seek further guidance on their role primarily through the advice given on the Charity Commission website.
REFERENCE AND ADMINISTRATIVE DETAILS
Registered Company number
04138093 (England and Wales)
Registered Charity number
1084694
Registered office
Hounslow Youth Centre, Kingsley Road Hounslow TW3 1NX
Trustees
M Cole Director J L Stephens Engineer M Russell (appointed 11.12.25)
Company Secretary
A V Sanders
Approved by order of the board of trustees on ............................................. and signed on its behalf by:
......................................................................................
Page 1
Hounslow P.h.a.b.
REPORT OF THE TRUSTEES for the Year Ended 31 March 2025
J L Stephens - Trustee
Page 2
INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF HOUNSLOW P.H.A.B.
Independent examiner's report to the trustees of Hounslow P.h.a.b. ('the Company')
I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 March 2025.
Responsibilities and basis of report
As the charity's 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 requirements of the Companies Act 2006 ('the 2006 Act').
Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under Section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under Section 145(5) (b) of the 2011 Act.
Independent examiner's statement
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
-
accounting records were not kept in respect of the Company as required by Section 386 of the 2006 Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the accounting requirements of Section 396 of the 2006 Act 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; or
-
the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)).
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.
Mark Blackwell
Date: .............................................
Page 3
Hounslow P.h.a.b.
STATEMENT OF FINANCIAL ACTIVITIES for the Year Ended 31 March 2025
| 31.3.25 | 31.3.24 | ||
|---|---|---|---|
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | £ | £ | |
| INCOME AND ENDOWMENTS FROM | |||
| Donations and legacies | 1,046 | 1,396 | |
| Charitable activities | |||
| General | 7,002 | 11,594 | |
| Other trading activities | 2 | 65,999 | 57,642 |
| Investment income | 3 | 1,003 | 1,000 |
| Total | 75,050 | 71,632 | |
| EXPENDITURE ON | |||
| Charitable activities | |||
| General | 72,627 | 76,715 | |
| Net gains/(losses) on investments | - | (4,606) | |
| NET INCOME/(EXPENDITURE) | 2,423 | (9,689) | |
| RECONCILIATION OF FUNDS | |||
| Total funds brought forward | 8,665 | 18,354 | |
| TOTAL FUNDS CARRIED FORWARD | 11,088 | 8,665 |
The notes form part of these financial statements
Page 4
Hounslow P.h.a.b.
BALANCE SHEET 31 March 2025
| 31.3.25 | 31.3.24 | ||
|---|---|---|---|
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | £ | £ | |
| FIXED ASSETS | |||
| Tangible assets | 8 | 176 | 177 |
| Investments | 9 | 7,891 | 7,891 |
| 8,067 | 8,068 | ||
| CURRENT ASSETS | |||
| Cash at bank and in hand | 9,519 | 1,785 | |
| CREDITORS | |||
| Amounts falling due within one year | 10 | (6,498) | (1,188) |
| NET CURRENT ASSETS | 3,021 | 597 | |
| TOTAL ASSETS LESS CURRENT LIABILITIES | 11,088 | 8,665 | |
| NET ASSETS | 11,088 | 8,665 | |
| FUNDS | 11 | ||
| Unrestricted funds | 11,088 | 8,665 | |
| TOTAL FUNDS | 11,088 | 8,665 |
The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2025.
The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2025 in accordance with Section 476 of the Companies Act 2006.
The trustees acknowledge their responsibilities for
(a) ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the Companies Act 2006 and
(b) preparing financial statements which give a true and fair view of the state of affairs of the charitable company as at the end of each financial year and of its surplus or deficit for each 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 charitable company.
These financial statements have been prepared in accordance with the provisions applicable to charitable companies subject to the small companies regime.
The financial statements were approved by the Board of Trustees and authorised for issue on .............................................
and were signed on its
behalf by:
.............................................
M Russell - Trustee
.............................................
J L Stephens - Trustee
The notes form part of these financial statements
Page 5
Hounslow P.h.a.b.
NOTES TO THE FINANCIAL STATEMENTS for the Year Ended 31 March 2025
1. ACCOUNTING POLICIES
Basis of preparing the financial statements
The financial statements of the charitable company, which is a public benefit entity under FRS 102, 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. The financial statements have been prepared under the historical cost convention, with the exception of investments which are included at market value, as modified by the revaluation of certain assets.
Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, 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 accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Taxation
The charity is exempt from corporation tax on its charitable activities.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
2.
3.
OTHER TRADING ACTIVITIES
| OTHER TRADING ACTIVITIES | ||
|---|---|---|
| 31.3.25 | 31.3.24 | |
| £ | £ | |
| Fundraising events | 21,465 | 11,691 |
| Rental Income | 44,534 | 45,951 |
| 65,999 | 57,642 | |
| INVESTMENT INCOME | ||
| 31.3.25 | 31.3.24 | |
| £ | £ | |
| Investment Income | 1,003 | 1,000 |
INVESTMENT INCOME
4.
NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
| 31.3.25 | 31.3.24 | ||
|---|---|---|---|
| £ | £ | ||
| Independent Examination | 360 | - |
Page 6
continued...
Hounslow P.h.a.b.
NOTES TO THE FINANCIAL STATEMENTS - continued for the Year Ended 31 March 2025
5. TRUSTEES' REMUNERATION AND BENEFITS
There were no trustees' remuneration or other benefits for the year ended 31 March 2025 nor for the year ended 31 March 2024.
Trustees' expenses
There were no trustees' expenses paid for the year ended 31 March 2025 nor for the year ended 31 March 2024.
6. STAFF COSTS
The average monthly number of employees during the year was as follows:
7.
8.
| 31.3.25 | 31.3.24 | ||
|---|---|---|---|
| Support Staff | 4 | 4 | |
| There are no employees with emoluments greater than £60,000 | |||
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | |||
| Unrestricted | |||
| fund | |||
| £ | |||
| INCOME AND ENDOWMENTS FROM | |||
| Donations and legacies | 1,396 | ||
| Charitable activities | |||
| General | 11,594 | ||
| Other trading activities | 57,642 | ||
| Investment income | 1,000 | ||
| Total | 71,632 | ||
| EXPENDITURE ON | |||
| Charitable activities | |||
| General | 76,715 | ||
| Net gains/(losses) on investments | (4,606) | ||
| NET INCOME/(EXPENDITURE) | (9,689) | ||
| RECONCILIATION OF FUNDS | |||
| Total funds brought forward | 18,354 | ||
| TOTAL FUNDS CARRIED FORWARD | 8,665 | ||
| TANGIBLE FIXED ASSETS | |||
| Plant and | Motor | ||
| machinery | vehicles | Totals | |
| £ | £ | £ | |
| COST | |||
| At 1 April 2024 and 31 March 2025 | 1,977 | 10,608 | 12,585 |
| DEPRECIATION | |||
| At 1 April 2024 and 31 March 2025 | 1,901 | 10,508 | 12,409 |
| NET BOOK VALUE | |||
| At 31 March 2025 | 76 | 100 | 176 |
| At 31 March 2024 | 76 | 100 | 176 |
continued...
Page 7
Hounslow P.h.a.b.
NOTES TO THE FINANCIAL STATEMENTS - continued for the Year Ended 31 March 2025
9. FIXED ASSET INVESTMENTS
| FIXED ASSET INVESTMENTS | |
|---|---|
| Listed | |
| investments | |
| £ | |
| MARKET VALUE | |
| At 1 April 2024 and 31 March 2025 | 7,891 |
| NET BOOK VALUE | |
| At 31 March 2025 | 7,891 |
| At 31 March 2024 | 7,891 |
There were no investment assets outside the UK.
10.
11.
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
| CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | |||
|---|---|---|---|
| 31.3.25 | 31.3.24 | ||
| £ | £ | ||
| Social security and other taxes | - | 223 | |
| Dukes Barn | 3,550 | 965 | |
| Wages Control | 2,948 | - | |
| 6,498 | 1,188 | ||
| MOVEMENT IN FUNDS | |||
| Net | |||
| movement | At | ||
| At 1.4.24 | in funds | 31.3.25 | |
| £ | £ | £ | |
| Unrestricted funds | |||
| General fund | 8,665 | 2,423 | 11,088 |
| TOTAL FUNDS | 8,665 | 2,423 | 11,088 |
| Net movement in funds, included in the above are as follows: | |||
| Incoming | Resources | Movement | |
| resources | expended | in funds | |
| £ | £ | £ | |
| Unrestricted funds | |||
| General fund | 75,050 | (72,627) | 2,423 |
| TOTAL FUNDS | 75,050 | (72,627) | 2,423 |
| Comparatives for movement in funds | |||
| Net | |||
| movement | At | ||
| At 1.4.23 | in funds | 31.3.24 | |
| £ | £ | £ | |
| Unrestricted funds | |||
| General fund | 18,354 | (9,689) | 8,665 |
| TOTAL FUNDS | 18,354 | (9,689) | 8,665 |
continued...
Page 8
Hounslow P.h.a.b.
NOTES TO THE FINANCIAL STATEMENTS - continued
for the Year Ended 31 March 2025
11. MOVEMENT IN FUNDS - continued
Comparative net movement in funds, included in the above are as follows:
| Incoming | Resources | Gains and | Movement | |
|---|---|---|---|---|
| resources | expended | losses | in funds | |
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General fund | 71,632 | (76,715) | (4,606) | (9,689) |
| TOTAL FUNDS | 71,632 | (76,715) | (4,606) | (9,689) |
A current year 12 months and prior year 12 months combined position is as follows:
| Net | |||
|---|---|---|---|
| movement | At | ||
| At 1.4.23 | in funds | 31.3.25 | |
| £ | £ | £ | |
| Unrestricted funds | |||
| General fund | 18,354 | (7,266) | 11,088 |
| TOTAL FUNDS | 18,354 | (7,266) | 11,088 |
A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:
| Incoming | Resources | Gains and | Movement | |
|---|---|---|---|---|
| resources | expended | losses | in funds | |
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General fund | 146,682 | (149,342) | (4,606) | (7,266) |
| TOTAL FUNDS | 146,682 | (149,342) | (4,606) | (7,266) |
12. RELATED PARTY DISCLOSURES
There were no related party transactions for the year ended 31 March 2025.
Page 9
Hounslow P.h.a.b.
DETAILED STATEMENT OF FINANCIAL ACTIVITIES for the Year Ended 31 March 2025
| DETAILED STATEMENT OF FINANCIAL ACTIVITIES for the Year Ended 31 March 2025 |
||
|---|---|---|
| 31.3.25 | 31.3.24 | |
| £ | £ | |
| INCOME AND ENDOWMENTS | ||
| Donations and legacies | ||
| Subscriptions | 1,046 | 1,396 |
| Other trading activities | ||
| Fundraising events | 21,465 | 11,691 |
| Rental Income | 44,534 | 45,951 |
| 65,999 | 57,642 | |
| Investment income | ||
| Investment Income | 1,003 | 1,000 |
| Charitable activities | ||
| Coffee Bar | 1,178 | (98) |
| Grants | 5,824 | 11,692 |
| 7,002 | 11,594 | |
| Total incoming resources | 75,050 | 71,632 |
| EXPENDITURE | ||
| Charitable activities | ||
| Wages | 37,251 | 37,744 |
| Rates and water | 1,288 | 2,046 |
| Insurance | - | 387 |
| Light and heat | 10,613 | 17,810 |
| Postage and stationery | 125 | 160 |
| Rent | 502 | - |
| Other Establishment | 8,562 | 8,045 |
| Motor Vehicles | 1,130 | 2,299 |
| Activity Costs | 12,782 | 8,224 |
| 72,253 | 76,715 | |
| Support costs | ||
| Finance | ||
| Bank charges | 14 | - |
| Governance costs | ||
| Auditors' remuneration for non audit work | 360 | - |
| Total resources expended | 72,627 | 76,715 |
| Net income/(expenditure) | 2,423 | (5,083) |
This page does not form part of the statutory financial statements
Page 10