Registered Charity no. 1100601 Registered Company no. 04826020
Middleton Elderly Aid (Company Limited by Guarantee)
Trustees' Annual Report and Accounts
Year Ended 31st March 2025
Middleton Elderly Aid
Year Ended 31st March 2025
Contents Page
| Page | |
|---|---|
| Legal and Administrative Information | 1 |
| Trustees' Annual Report | 2 |
| Independent Examiners Report | 6 |
| Statement of Financial Activities and Income | |
| and Expenditure Account | 7 |
| Statement of Financial Position | 8 |
| Notes to the Financial Statements | 9 |
Middleton Elderly Aid
Year Ended 31st March 2025
Legal and Administrative Information
Reference
The Charity is called “Middleton Elderly Aid". The organisation is registered with the Charity Commission for England and Wales and Companies House, registered on the 9th July 2003.
Registered Charity Number 1100601 Registered Company Number 04826020 Registered Office 18 Middleton Park Road Middleton Leeds LS10 3ST
Website
www.middletonelderlyaid.org.uk
The Trustees and Directors
Primary Bankers
Independent Examiner
Carol Edwards Chair Robert Chesterfield Sara Lovewell Secretary Karen Ely Treasurer Claire Roberts Wayne Dixon Patricia Webb Jean Weeks Peter McKeown Virgin Money Jubilee House Gosforth Newcastle upon Tyne NE3 4PL Nigel Wyatt BSC FCA Wyatt & Co Chartered Accountants 125 Main Street Garforth Leeds LS25 1AF
1
Middleton Elderly Aid
Year Ended 31st March 2025
Trustees' Annual Report
Structure, Governance and Management
The charity is a company limited by guarantee and was formed on 9 July 2003. It is governed by a memorandum and articles of association. The liability of the members in the event of the company being wound up is limited to a sum not exceeding £1.
Method of Recruitment and Appointment of Trustees
The trustees of the charity are also the directors for the purposes of company law and are appointed by the members at the AGM. Casual vacancies for trustees are filled by the board throughout the year.
Objectives and Activities
The Charity's Objects
The charitable company is established for:
The relief of the aged in the Middleton area of Leeds (the area of benefit) and in particular the relief of poverty and the protection of the good health of the aged;
The advancement of the education of the aged in the area of benefit in relation to financial, health, housing and welfare entitlements;
The advancement of the education of the public, and promotion of research concerning the needs of the elderly in relation to the provisions of fuel, heat and light, and the publication of the useful results of such research.
The Charity's Main Activities
Middleton Elderly Aid promotes independence amongst the over-60 population of the Middleton area through a range of activities and services, identifying and addressing social isolation amongst the over 60’s in Middleton, Leeds. Our aims are: Working with partners to prevent service users from hospital stays by signposting to local partnerships. Promoting safety and security in the home in partnership with West Yorkshire Police and other agencies.
Offering a social centre open 6 days per week, offering a warm lunch 4 days and many other services and activities. Identifying gaps in statutory and other voluntary services and meeting those gaps wherever possible in the light of the Charity’s finite resources, Promoting community partnerships within the defined geographical area.
Working to promote choice and empowerment amongst the identified client group. Carrying out research and consultation in order to operate a needs-led service, Routinely evaluating all aspects of the Charity’s work in order to promote best value at all times, Enabling and valuing volunteers by providing training, support and commitment to each of them as individuals and as part of a team, Working in a way that respects the individual’s right to equality, diversity and differences in race, gender, sexuality, religion, age, abilities, culture and political beliefs and valuing people – clients, carers, volunteers, colleagues, community members and citizens.
Offering a Community Charity shop open 5 days a week offering affordable items to the local community of all ages.
2
Middleton Elderly Aid
Year Ended 31st March 2025
Trustees' Annual Report
Public Benefit Statement
In setting our objectives and planning our activities our trustees have given serious consideration to the Charity Commission’s general guidance on public benefit and in particular promoting independence and identifying and addressing social isolation amongst the over 60’s in Middleton, Leeds.
The charity achieves this through;
-
The prevention and relief of poverty
-
The advancement of education
-
The advancement of health
-
The advancement of citizenship and community development
-
The relief of those in need, by reason of youth, age, ill-health, disability, financial hardship or other disadvantage
Achievements and Performance
We continue to operate 6 days a week and signpost service users to external agencies and introduce further support networks. Our Social centre is well attended with a variety of activities for everyone including exercise classes, arts & crafts, lunch clubs, film and entertainment afternoons even a hairdresser and beauty session. We also have support services which include bereavement counselling, solicitor, welfare rights, councillor and adult social care drop ins. We have a lunch home delivery service 4 days a week and home outreach service.
We have good working relationships with several primary health and wider support networks.
The retail part of the organisation has increased its financial support to the organisation making us less reliant on historical funding sources.
Changes to the board and trustees have worked out excellently creating stability and continuity. We have had an increase in the number of volunteers in the social centre and our charity shop who all work very hard with our amazing staff to ensure that all the members’ needs are met.
Plans for Future Periods
MEA is in a good position to meet the challenges of the year ahead with strong and creative management and sound finances.
MEA aims to maintain the high standard of activities and encourage new members as well as raising awareness of the services we offer.
Our membership has improved and continues to increase. We plan to continue opening 6 days a week with a full timetable, to offer support to the members who cannot attend by the way of our outreach services.
3
Middleton Elderly Aid
Year Ended 31st March 2025
Trustees' Annual Report
Financial Review
At the end of the financial year the charity finished with a closing balance of:
| £ | |
|---|---|
| Total Charity fund carried forward |
349,523 |
| The financial activity for the charity during the year was as follows: | |
| £ | |
| Total net expenditure for the year | (13,510) |
| Net unrestricted expenditure for the year | (13,510) |
| Net restricted expenditure for the year | - |
| y |
Middleton Elderly Aid reserves policy is to maintain sufficient level of reserves to enable operating activities to be maintained (for a period of up to 6 months), taking account of potential risks and contingencies that may arise from time to time. The policy is reviewed annually by the Trustees.
In addition, amounts are set aside to meet financial risks associated with potential contingencies and uncertainties relating to the charity’s operating activities. These include:
-
the inherent credit and associated risks of placing client monies paid in advance of activities. - the provision for an orderly winding-down of operations in the event of a significant adverse event that is outside the control of the charity;
-
the funding of unforeseen major projects that have not been provided for in the normal financial planning process;
-
and the setting aside of an appropriate sum for ensuring the continuation of regular activities of Middleton Elderly Aid
The unrestricted reserves of the charity are designated and allocated to meet the above risks and contingencies are summarised as follows:
Higher Limit - Unrestricted fund held: £130,000 (6 months) Lower Limit – Unrestricted fund held: £260,000 (1 year)
The charity's free reserves, excluding fixed assets, at the year end were £262,871 (2024: £276,932).
The trustees acknowledge that actual reserves are in excess of the limit set out in the policy and plan to use these resvers for future charitible purposes.
4
Middleton Elderly Aid
Year Ended 31st March 2025
Trustees' Annual Report
Statement of Trustees' Responsibilities
The trustees (who are also the directors for the purposes of company law) are responsible for preparing the Trustees report and the financial statements in accordance with the applicable law and UK Accounting Standards.
Company law requires the trustees to prepare financial accounts for each financial year which give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for the year.
In preparing these financial statements, the trustees are required to: select suitable accounting policies and apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgements and estimates that are reasonable and prudent;
-
state whether applicable UK accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements;
-
prepare the accounts on a going concern basis unless it is inappropriate to presume that the charitable company will continue in operation.
The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charitable company and to enable them to ensure that the financial accounts 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.
This report has been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities (Charities SORP (FRS102)), and in accordance with the special provisions of the Companies Act 2006 relating to small companies.
Approved by the Trustees
Name of Trustee: Signed on Behalf of the Trustees: Date of Approval:
───────────────────────────────────────────────────
───────────────────────────────────────────────────
───────────────────────────────────────────────────
5
Middleton Elderly Aid
Year Ended 31st March 2025
Independent Examiners Report
I report to the trustees on my examination of the financial statements of Middelton Elderly Aid ('the charity') for the year ended 31st March 2025.
Responsibilities and Basis of Report
As the trustees of the charity you are responsible for the preparation of the financial statements in accordance with the requirements of the Charities Act 2011 (‘the Act’).
I report in respect of my examination of the charity's financial statements 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 Act.
Independent Examiner's Statement
I confirm that I am qualified to undertake the examination because I am a member of the Institute of Chartered Accountants in England and Wales (ICAEW), which is one of the listed bodies.
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
accounting records were not kept in respect of the charity as required by section 130 of the Act; or
-
the financial statements do not accord with those records; or
-
the financial statements do not comply with the applicable requirements concerning the form and content of 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.
Nigel Wyatt BSC FCA Independent Examiner 125 Main Street Garforth Leeds LS25 1AF
Date:
10/11/2025
6
Middleton Elderly Aid
Year Ended 31st March 2025
Statement of Financial Activities and Income and Expenditure Account
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| Funds | Funds | Funds | Funds | ||
| Note | £ | £ | £ | £ | |
| Income | |||||
| Donations and legacies | 6,262 | 4,249 | 10,511 | 7,545 | |
| Charitable activities | 190,141 | - | 190,141 | 179,452 | |
| Trading activities | 129,776 | - | 129,776 | 112,641 | |
| Other | 4,077 | - | 4,077 | 2,867 | |
────────── |
────────── |
────────── |
────────── |
||
| Total Income | 2 | 330,256 | 4,249 | 334,505 | 302,505 |
────────── |
────────── |
────────── |
────────── |
||
| Expenditure | |||||
| Expenditure on charitable activities | 3 | 343,766 | 4,249 | 348,015 | 330,883 |
────────── |
────────── |
────────── |
────────── |
||
| Total Expenditure | 343,766 | 4,249 | 348,015 | 330,883 | |
────────── |
────────── |
────────── |
────────── |
||
────────── |
────────── |
────────── |
────────── |
||
| Net Income / (Expenditure) | (13,510) | - | (13,510) | (28,378) | |
────────── |
────────── |
────────── |
────────── |
||
| Net Income and Net Movement in Funds | |||||
| Total funds brought forward | 12 | 363,033 | - | 363,033 | 391,411 |
| Transfers | 12 | - | - | - | - |
────────── |
────────── |
────────── |
────────── |
||
| Total Funds Carried Forward | 12 | 349,523 | - | 349,523 | 363,033 |
────────── |
────────── |
────────── |
────────── |
All income and expenditure derive from continuing activities.
The statement is a combined Statement of Financial Activities and Income and Expenditure Account for the purposes of meeting both companies act and charity SORP reporting requirements.
7
Middleton Elderly Aid
Year Ended 31st March 2025
Statement of Financial Position
| 2025 | 2024 | ||
|---|---|---|---|
| Note | £ | £ | |
| Fixed Assets | |||
| Tangible assets | 8 | 86,652 | 86,101 |
────────── |
────────── |
||
| 86,652 | 86,101 | ||
| Current Assets | |||
| Debtors | 9 | 3,003 | 2,933 |
| Cash at bank and in hand | 266,244 | 278,677 | |
────────── |
────────── |
||
| 269,247 | 281,610 | ||
| Creditors: Amounts Falling Due Within One Year | 10 | 6,376 | 4,678 |
────────── |
────────── |
||
| Net Current Assets | 262,871 | 276,932 | |
────────── |
────────── |
||
| Net Assets | 13 | 349,523 | 363,033 |
────────── |
────────── |
||
| Funds of The Charity | |||
| Restricted funds | 12 | - | - |
| Unrestricted funds | |||
| Unrestricted general | 12 | 349,523 | 363,033 |
────────── |
────────── |
||
| 349,523 | 363,033 | ||
────────── |
────────── |
||
| Total Charity Funds | 349,523 | 363,033 | |
────────── |
────────── |
Directors Responsibilities
The Directors are satisfied that for the year ended on 31st March 2025 the charitable company was entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006 and that no member or members have required the company to obtain an audit of its accounts for the year in question in accordance with section 476 of the Act. However, in accordance with section 145 of the Charities Act 2011, the accounts have been examined by an Independent Examiner.
The Directors acknowledge their responsibility for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. These Financial Statements have been prepared in accordance with the provisions applicable to companies subject to the small companies’ regime and with FRS 102 (effective January 2019).
Registered Company no. 04826020
Name of Trustee: Signed on Behalf of the Trustees: Date of Approval:
----- Start of picture text -----
───────────────────────────────────────────────────
----- End of picture text -----
----- Start of picture text -----
───────────────────────────────────────────────────
----- End of picture text -----
───────────────────────────────────────────────────
8
Middleton Elderly Aid
Year Ended 31st March 2025
Notes to the Financial Statements
1 Accounting Policies
Legal Status
The Charity is a company limited by guarantee and has no share capital. In the event of the Charity being wound up, the liability in respect of the guarantee is limited to £1 per trustee.
Basis of Preparation
The financial statements have been prepared in accordance with the Charities Statement of Recommended Practice (FRS 102), FRS 102, and the Companies Act 2006. After due consideration of available information about the future, the accounts have been prepared on a going concern basis.
The financial statements are prepared in sterling, which is the functional currency of the company.
Monetary amounts in these financial statements are rounded to the nearest £. The charity meets the definition of a public benefit entity under FRS 102. Assets and liabilities are recognised at historical cost.
Fund Accounting
Unrestricted income funds comprise those funds which the trustees are free to use for any purpose in furtherance of the charitable objects. Unrestricted funds include designated funds where the trustees, at their discretion, have set aside resources for a specific purpose.
Restricted funds are funds which are to be used in accordance with specific restrictions imposed by the donor or the term of specific appeal, often know as a ‘special offering’ in the charity.
Further explanation of the nature and purpose of each fund is included in the notes to the accounts.
9
Middleton Elderly Aid
Year Ended 31st March 2025
Notes to the Financial Statements
Incoming Resources
All incoming resources are recognised once the charity has entitlement to the resources, it is probable that the resources will be received, and the monetary value of incoming resources can be measured with sufficient reliability.
• All voluntary income from members of the church are recognised as donations and are included in full, with associated Gift Aid receivable in the Statement of Financial Activities.
• Grants where entitlement is not conditional on the delivery of specific performance by the charity are recognised when the charity becomes unconditionally entitled to the grant.
• Income resources from charitable trading activities such as the letting of the building are accounted for when invoices are drawn up (as the point of entitlement).
• Donated services and facilities are included at the value to the charity where this can be quantified.
• Gifts in Kind are accounted for at a reasonable estimate of their value to the charity or the amount actually realised.
• Volunteer time, the value of voluntary support for the work of the charity is not included in the accounts but is described in the Trustees Annual Report.
• Investment Income is included in the accounts when receivable.
Resources Expended
Expenditure is recognised on an accrual basis as a liability is incurred. Liabilities are recognised where it is more likely than not that there is a legal or constructive obligation committing the charity to pay out the resources and the amount of the obligation can be measured with reasonable certainty.
Governance Costs
Include costs of the preparation and examination of statutory accounts, the costs of the trustees' meetings and cost of any legal advice to trustees on governance or constitutional matters.
Liability Recognition
Abilities are recognised as soon as there is a legal or constructive obligation committing the charity to pay out resources.
Pensions
The charity operates a defined contribution pension scheme. Contributions are charged to the Statement of Financial Activities as they become payable in accordance with the rules of the scheme.
10
Middleton Elderly Aid
Year Ended 31st March 2025
Notes to the Financial Statements
Tangible Fixed Assets
Tangible fixed assets costing more than £1,000 are capitalised and included at cost including any incidental expenses of acquisition. Gifted assets are shown at the value to the charity on receipt. Depreciation is provided on a all tangible assets at rates calculated to write off the cost on a straight line basis over their expected useful economic lives as follows:
| Freehold Land | nil |
|---|---|
| Freehold Buildings | 50 years |
| Project and office equipment | 3 years |
| Furniture and fittings | 5 years |
Operating Leases
Rental charges payable under operating leases are charged on a straight line basis over the terms of the lease.
Taxation
The charity is exempt from tax on its charitable activities.
Going Concern
The financial statements have been prepared on a going concern basis as the Trustees believe that no material uncertainties exist. The Trustees have considered the level of funds held and the expected level of income and expenditure for 12 months from authorising these financial statements. The budgeted income and expenditure is sufficient with the level of reserves for the charity to be able to continue as a going concern.
Critical Accounting Estimates and Judgements
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The Charity makes estimates and assumptions concerning the
future. The resulting accounting estimates and assumptions will, by definition, seldom equal the related actual results
11
Middleton Elderly Aid
Year Ended 31st March 2025
Notes to the Financial Statements
| **2 ** | Analysis of Income | |||
|---|---|---|---|---|
| Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
| £ | £ | £ | ||
| Donations and Legacies | ||||
| Donations & fundraising | 6,262 | - | 6,262 | |
| Grants | - | 4,249 | 4,249 | |
────────── |
────────── |
────────── |
||
| 6,262 | 4,249 | 10,511 | ||
| Charitable Activities | ||||
| Service provision contracts | 88,104 | - | 88,104 | |
| Social activities income | 102,037 | - | 102,037 | |
| Other income | - | - | - | |
────────── |
────────── |
────────── |
||
| 190,141 | - | 190,141 | ||
| Trading Activities | ||||
| Retail sales (Charity shop) | 129,776 | - | 129,776 | |
────────── |
────────── |
────────── |
||
| 129,776 | - | 129,776 | ||
| Investment income | ||||
| Bank interest | 4,077 | - | 4,077 | |
────────── |
────────── |
────────── |
||
| 4,077 | - | 4,077 | ||
────────── |
────────── |
────────── |
||
| Total Income | 330,256 | 4,249 | 334,505 | |
────────── |
────────── |
────────── |
12
Middleton Elderly Aid
Year Ended 31st March 2025
Notes to the Financial Statements
| tes to the Financial Statements | |||
|---|---|---|---|
| Analysis of Income cont. | |||
| Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
|
| £ | £ | £ | |
| Donations and Legacies | |||
| Donations & fundraising | 7,545 | - | 7,545 |
| Grants | - | - | - |
────────── |
────────── |
────────── |
|
| 7,545 | - | 7,545 | |
| Charitable Activities | |||
| Service provision contracts | 88,104 | - | 88,104 |
| Social activities income | 91,348 | - | 91,348 |
| Other income | - | - | - |
────────── |
────────── |
────────── |
|
| 179,452 | - | 179,452 | |
| Trading Activities | |||
| Retail sales (Charity shop) | 112,641 | - | 112,641 |
────────── |
────────── |
────────── |
|
| 112,641 | - | 112,641 | |
| Investment income | |||
| Bank interest | 2,867 | - | 2,867 |
────────── |
────────── |
────────── |
|
| 2,867 | - | 2,867 | |
────────── |
────────── |
────────── |
|
| Total Income | 302,505 | - | 302,505 |
────────── |
────────── |
────────── |
13
Middleton Elderly Aid
Year Ended 31st March 2025
Notes to the Financial Statements
3 Expenditure on Charitable Activities by Fund Type
| Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
|
|---|---|---|---|
| £ | £ | £ | |
| Accommodation costs | 39,248 | - | 39,248 |
| Administration costs | 20,339 | - | 20,339 |
| Fundraising costs | 1,623 | - | 1,623 |
| Grants paid | - | - | - |
| Outside services | 3,773 | - | 3,773 |
| Retail purchases and costs | 4,569 | - | 4,569 |
| Social activities costs | 82,620 | 4,249 | 86,869 |
| Staff related costs | 2,761 | - | 2,761 |
| Staff salaries | 184,499 | - | 184,499 |
| Trustee expenses | - | - | - |
| Volunteer related costs | 4,334 | - | 4,334 |
────────── |
────────── |
────────── |
|
| 343,766 | 4,249 | 348,015 | |
────────── |
────────── |
────────── |
|
| Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
|
| £ | £ | £ | |
| Accommodation costs | 36,268 | - | 36,268 |
| Administration costs | 16,193 | 1,571 | 17,764 |
| Fundraising costs | 1,770 | - | 1,770 |
| Grants paid | - | - | - |
| Outside services | 3,552 | - | 3,552 |
| Retail purchases and costs | 4,741 | - | 4,741 |
| Social activities costs | 86,545 | 220 | 86,765 |
| Staff related costs | 1,729 | - | 1,729 |
| Staff salaries | 174,533 | - | 174,533 |
| Trustee expenses | 11 | - | 11 |
| Volunteer related costs | 3,750 | - | 3,750 |
────────── |
────────── |
────────── |
|
| 329,092 | 1,791 | 330,883 | |
────────── |
────────── |
────────── |
4 Volunteers
The charity benefits from the voluntary contributions of time and money in helping run the source and related activities during the year. Please refer to the trustee's report for further details about volunteer contributions in the organisation.
14
Middleton Elderly Aid
Year Ended 31st March 2025
Notes to the Financial Statements
5 Independent Examination Fees
Fees payable to the independent examiner for:
| Independent Examination Fees Fees payable to the independent examiner for: |
||
|---|---|---|
| 2025 | 2024 | |
| £ | £ | |
| Independent examination and preparation of the financial statements |
1,175 | 1,130 |
6 Staff Costs
The total staff costs and employee benefits for the reporting period are analysed as follows:
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Wages and salaries | 171,449 | 162,831 |
| Social security costs | 6,234 | 5,742 |
| Employer contributions to pension plans | 6,816 | 5,959 |
────────── |
────────── |
|
| 184,499 | 174,532 | |
────────── |
────────── |
The average head count of employees during the year was as follows:
| 2025 | 2024 | |
|---|---|---|
| Number of staff members | 10 | 10 |
Number of employees who received benefits of more than £60,000 during the year was as follows:
| 2025 | 2024 | |
|---|---|---|
| More than £60,000 | - | - |
Key Management Personnel
The Trustees consider that the Board of Trustees comprise as the key management personnel of the charity in charge of directing and controlling, running and operating the charity on a day to day basis.
7 Trustee Remuneration, Expenses and Donations
During the year none of the trustees have been paid any remuneration (2024: nil).
During the year one (2024: one) of the Trustees incurred out of pocket expenses of £149 (2024: £723). The expediture was for the reimbursment of meal deliveries.
15
Middleton Elderly Aid
Year Ended 31st March 2025
Notes to the Financial Statements
8 Tangible Assets
| Furniture | Freehold | Freehold | |||
|---|---|---|---|---|---|
| and Fittings | Equipment | Property | Land | Total | |
| £ | £ | £ | £ | £ | |
| Costs | |||||
| At 1 April 2024 | 15,572 | 13,120 | 82,507 | 25,000 | 136,199 |
| Additions | - | - | 2,800 | - | 2,800 |
| Disposal | - | - | - | - | - |
────────── |
────────── |
────────── |
────────── |
────────── |
|
| At 31 March 2025 | 15,572 | 13,120 | 85,307 | 25,000 | 138,999 |
| Depreciation | |||||
| At 1 April 2024 | 13,402 | 13,120 | 23,576 | - | 50,098 |
| Disposal | - | - | - | - | - |
| Charge | 543 | - | 1,706 | - | 2,249 |
────────── |
────────── |
────────── |
────────── |
────────── |
|
| At 31 March 2025 | 13,945 | 13,120 | 25,282 | - | 52,347 |
| Net Book Value | |||||
────────── |
────────── |
────────── |
────────── |
────────── |
|
| At 31 March 2025 | 1,627 | - | 60,025 | 25,000 | 86,652 |
────────── |
────────── |
────────── |
────────── |
────────── |
|
| At 1 April 2024 | 2,170 | - | 58,931 | 25,000 | 86,101 |
| Debtors | |||||
| 2025 | 2024 | ||||
| £ | £ | ||||
| Prepayments and accrued income | 3,003 | 2,933 | |||
| Other debtors | - | - | |||
────────── |
────────── |
||||
| 3,003 | 2,933 | ||||
────────── |
────────── |
||||
| Creditors: Amounts Falling Due Within One Year | |||||
| 2025 | 2024 | ||||
| £ | £ | ||||
| Trade creditors | 1,175 | 1,426 | |||
| Accruals and deferred income | 5,201 | 3,252 | |||
────────── |
────────── |
||||
| 6,376 | 4,678 | ||||
────────── |
────────── |
9 Debtors
10 Creditors: Amounts Falling Due Within One Year
16
Middleton Elderly Aid
Year Ended 31st March 2025
Notes to the Financial Statements
11 Deferred Income
| Deferred Income | ||
|---|---|---|
| 2025 | 2024 | |
| £ | £ | |
| Opening balance | - | - |
| Deferred in the year | 5,201 | 3,252 |
| Released during the year | - | - |
────────── |
────────── |
|
| Closing balance | 5,201 | 3,252 |
────────── |
────────── |
During the year, holiday activity income was received from service uses for holiday trips that were to take place in April and June 2025, after the year end.
12 Analysis of Charitable Funds
| Analysis of Charitable Funds | |||||
|---|---|---|---|---|---|
| 1 Apr 24 | Income | Expenditure | Transfers | 31 Mar 25 | |
| £ | £ | £ | £ | £ | |
| Unrestricted Funds | |||||
| General | 363,033 | 330,256 | (343,766) | - | 349,523 |
────────── |
────────── |
────────── |
────────── |
────────── |
|
| Total Unrestricted | 363,033 | 330,256 | (343,766) | - | 349,523 |
────────── |
────────── |
────────── |
────────── |
────────── |
|
| Restricted Funds | |||||
| LCF Lunch Clubs grant | - | 2,249 | (2,249) | - | - |
| Windmill Transport | - | 2,000 | (2,000) | - | - |
────────── |
────────── |
────────── |
────────── |
────────── |
|
| Total Restricted Funds | - | 4,249 | (4,249) | - | - |
────────── |
────────── |
────────── |
────────── |
────────── |
|
────────── |
────────── |
────────── |
────────── |
────────── |
|
| Total Funds | 363,033 | 334,505 | (348,015) | - | 349,523 |
────────── |
────────── |
────────── |
────────── |
────────── |
17
Middleton Elderly Aid
Year Ended 31st March 2025
Notes to the Financial Statements
Analysis of Charitable Funds Cont.
| 1 Apr 23 | Income | Expenditure | Transfers | 31 Mar 24 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Unrestricted Funds | |||||
| General | 389,620 | 302,505 | (329,092) | - | 363,033 |
────────── |
────────── |
────────── |
────────── |
────────── |
|
| Total Unrestricted | 389,620 | 302,505 | (329,092) | - | 363,033 |
────────── |
────────── |
────────── |
────────── |
────────── |
|
| Restricted Funds | |||||
| Harrison Potter | 100 | - | (100) | - | - |
| Leeds City Council Covid 19 | 100 | - | (100) | - | - |
| LCF Lunch Clubs grant | - | - | - | - | - |
| Newsletter | 1,571 | - | (1,571) | - | - |
| Winter fund | 20 | - | (20) | - | - |
────────── |
────────── |
────────── |
────────── |
────────── |
|
| Total Restricted Funds | 1,791 | - | (1,791) | - | - |
────────── |
────────── |
────────── |
────────── |
────────── |
|
────────── |
────────── |
────────── |
────────── |
────────── |
|
| Total Funds | 391,411 | 302,505 | (330,883) | - | 363,033 |
────────── |
────────── |
────────── |
────────── |
────────── |
Fund Descriptions
Restricted Funds
Leeds Community Funding for lunch club activities. Foundations Lunch Clubs Grant Windmill Transport Funding for transport for trips
13 Analysis of Net Assets Between Funds
| Unrestricted | Restricted | Total Funds | |
|---|---|---|---|
| Funds | Funds | 2025 | |
| £ | £ | £ | |
| Fixed Assets | 86,652 | - | 86,652 |
| Current Assets | 269,247 | - | 269,247 |
| Creditors less than 1 year | (6,376) | - | (6,376) |
────────── |
────────── |
────────── |
|
| 349,523 | - | 349,523 | |
────────── |
────────── |
────────── |
|
| Unrestricted | Restricted | Total Funds | |
| Funds | Funds | 2024 | |
| £ | £ | £ | |
| Fixed Assets | 86,101 | - | 86,101 |
| Current Assets | 281,610 | - | 281,610 |
| Creditors less than 1 year | (4,678) | - | (4,678) |
────────── |
────────── |
────────── |
|
| 363,033 | - | 363,033 | |
────────── |
────────── |
────────── |
18
Middleton Elderly Aid
Year Ended 31st March 2025
Notes to the Financial Statements
14 Related Party Transactions
Karen Ely a Trustee is a close family relative of employee Samantha Ely. The total remuneration including employer pension contribution paid to during the year for Samantha Ely from November 2023 onwards was £3,173 (2024: £19,840).
15 Operating Lease
The total future minimum lease payments under non-cancellable operating leases are as follows:
| 2025 | |
|---|---|
| No later than 1 year | 13,600 |
| Later than 1 year but less than 5 years | 10,200 |
| Later than 5 years | - |
────────── |
|
| 23,800 | |
────────── |
The operating lease is held for the charity's building premises.
19