HOME-START COUNTY BOROUGH OFWREXHAM
REPORT OFTHE TRUSTEES
FOR THE YEAR ENDED 31 MARCH 2025
REGISTERED COMPANY NUMBER: 5166704 (England and Wales)
REGISTERED CHARITY NUMBER: 1105325
ME
STIRT
Wrexham
REPORTOFTHE TRUSTEESAND
UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31st MARCH 2025
FOR
HOME-START COUNTY BOROUGH OF WREXHAM
Guy Walmsley Limited
charte￿dA(cOUntants
3 Grove Road
Wrexham
LLII IDY

HOME-START COUNTY BOROUGH OFWREXHAM
REPORT OF THE TRUSTEES
FOR THE YEAR ENDED 31 MARCH 2025
HOME-START COUNTY BOROUGH OF WREXHAM
CONTENTS OF THE FINANCIAL STATEMENTS
FOR THEYEAR EMDED 31 MARCH 2025
Page
Report of the Trustees
3to7
Independent Examinerfs Report
ststement of Financial Artivities
Balance Sheet
Iotoll
Notes to the Financial Statements
12to19
Detsiled Ststement of Financial Activitie5
20to21
ME
STIRT
Wrexham

HOME-START COUNTY BOROUGH OFWREXHAM
REPORT OFTHE TRUSTEES
FOR THEYEAR ENDED 31 MARCH 2025
The trustees who are also dlrectors ofthe charltyforthe purposes of the Companies Act 2006, presentthelr report
with the financlal statements ofthe charity for the financlal year ended 31 March 2025. The trustees have adopted
the provisions ofAccounting and Reporting bycharities. Statementof Recommended Practice appllcableto
¢harlties preparing their accounts In accordance with the Financial Reportlng Standard applicable in the UK and
Republic of Ireland IFRS 1021 leffective l January 2019).
Home-start belleves that chlldren need a happy and secure chlldhood and that parents playthe key role in giving
their babies and children the best start In Ilfe, enabllng them to reach theirfull potential.
Vlslon and Objertlves
Home-startwrexham want to see a society In which every parent hasthe supportthey need to glve thelr children
the best possible start in life.
We want children to grow up with:
Safe places to live and play
Support when their parents sufferfrom a mental Illness
Protection from hunger and poor nutrition
We strategically aim to:
Reach outto familieswho need us most
Champion and promote the value of volunteers and volunteering
Actively engage in partnershipsthat improve familysupport and servlces
The dlfferen¢e we make to famllles Is.
Reduce isolation
Improve parenting skills and confidence
Improve parental mental health, confidence and self esteem
Improve the quality of family relatlonshlps
Improve connectlons wlthln the communlty
We doth1$ by:
Recruiting and training volunteers from the local communlty to provide high quality, accesslble family
support
Provldlng hollstlc assessment offamlly needs and devise a suitable famlly support plan based on what
matters to the famlly and In the Interest of the Ilved experlences of children
Matchlngfamllies to Home-start projects to meettheir needs such as. one-to-one familysupport,
evldÈnce-ba5ed parenting programmes, pre-schoolfamlly groupl trips and an annual famlly camping trip
Liaislng and signposting to approprlate agencles in support of famllies
Offerlng meaningful placements and volunteer opportunltlesfor students progressing into the chlld and
soclal care workforce
Developing and actively engaging in strong partnershlps and networks to enhance family Support servlces
locally and nationally
The trustees have regard for the Charity Commission's guidance on Publlc Benefit as outlined in CHA 2001 s17(sl.

HOME-START COUNTY BOROUGH OF WREXHAM
REPORT OFTHE TRUSTEES
FOR THE YEAR ENDED 31 MARCH 2025
ACHIEVEMENTSAND PERFORMANCE
HomeHStartWrexham received 167 referrals and supported 128 families with a support project, totalling 157 adults
and 277 chlldren.
128 families came to us saying theywere experiencing high stress levels and 87 familles were strugglingto cope
wlth poor parental mental health,
50 families described themselves as being affected by Domestic Abuse.
205 familieswere supported
58 attended groupswSth us
52 had home vi51ting support
18 had a combination of both home visiting and group support
77 had support from our Baby Equlpment Bank
The differences made:
77 famllles felt less Isolated since havlng support
96 familie5 reported thelr parenting confidence had improved
89 families reported to having improved relationships within the family
Moondance Foundation funded the group on a 12 month basis forthisfinancial year, this is Moondance's fourth
year of Invaluable financlal support.
The preschool family group continuesto have been a popular and well attended group. This year it has been a
lifeline for40 families where they have attended twice weekly to experience nurturing and unique opportunity for
play wlth thelr Ilttle ones. The prlmary goals of the group are to reduce Isolatlon, Increase opportunlties for play and
improve parentlng confidence.
85 chlldren attended our preschoolfamily group with their parentslcarers to support thelr emotional and physical
development and increase thelr parents, confldence and understandlngofchild developmentand posltlve
parenting strategies.
The organlsatlon moved premlses in October 2024, from the temporary ex-commerclal propertyto a two story ex-
office space in the City Centre, the relocation was wlth 4 weeks, notlce which was disNptive to the organlsatlon
however our new premlses Is a much more sultable optlon and we now have a ten year lease in placeto increase
our5USt3inability whilst offering great accessibility and flexibility with familles and volunteers. It has 5UPPOrted our
promlnence as a leading family supportorganisation in Wrexham and enabled closer partnership workingwith
otherthird sectorand statutoryservices such as CAMHS, children's Se￿iceS and Health Improvement Team. We
have a homely space and Pflvacy to meetfamllles In a nurturing and friendly environmenL
FINANCIAL REVIEW
Prlnclpal funding sources
The princlpal fundingsources for Home-start Wrexham are grants from the Welsh Governmentfunding of Families
First commissloned by the Local Authorlty. These grants arethree year contracts wlth a two year potential
extension started in 2022. Also, the Circular Economy Fund to supportour Baby Equipment Bank enabllng usto
trial managing thls as a volunteer led project will conclude in June 2025.
We began our Starting School Project in August2024, funded byThe National Lotteryforthree years to supportthe
challenges faced by preschor)I children In their family's readiness for the transltion into education and the skills and
routines required.
Home-startwrexham has been grateful recipients of grants from Henry Smith Foundatlon, Moondance Foundation,
support grantsfrom Home-start UK amongst many other local and national grant donors.

HOME-START COUNTYBOROUGH OF WREXHAM
REPORT OF THE TRUSTEES
FOR THE YEAR ENDED31 MARCH 2025
FINANCIAL REVIEW
Invèstment policy and objectives
Home-start's Memorandum and Articles of Association authorise the investment of monles not immediately required for its
purpose in or upon such Investments as may be thought fiL subject nevertheless to such tonditlons If any as mayfor the tlme be
imposed or required by law, To this end, Home-start deposits some of its reseNes with the COIF Icharities Official Invpstment
Fund). The decisir)n to split its Contlngency Reserves was taken due to Insurance ri5k5 associated with a limit In any one linked
bank and to maximise its income,
Trustees monitor and review this regularly through People Management and Flnance sub-committee and report to the Board.
Agalnst the backdrop of IlmSted resources and uncertalnties over funding, it has continued lo be difficult to plan or develop
servlces. Nevertheless, the chartty, wlth the aid of sound financial management and the support of both Its stsff and voluntsers,
were able to keep the finantrs to a manageable level for the period.
Reserves policy
During the year the Trustees have agreed to continue their pollcy of aiming to hold slx to nine months of the annual running
osts restricted for crlsis, togetherwlth a cash flow provision and reserves restrlctsd for statutory obllgatlons of staff redundancy
and lease costs.
In practlce, this means £32,147 as a redundancy reseNe and approxlmately £155,151 as a contlngency agalnst lease costs and
cash flow reseNe. This amount Is Just covered bythe unrestricted reserve of £187,307 held at 3113125.
In order to ensurethat the reserves pollcy continues to be met in future year4 in an increasingly Insecure funding environment,
the Trustees have agreed to contlnue to monitor carefully the budget and to endeavour to increase thelr free income forthls
purpose. The Reserves Policy forms part of the Standing Orders for Financlal Management of Home-start County Borough of
Wrexham.
FUTURE PLANS
Home-start's Strategic Aims contlnue to.
sustain and strengthen Hom&Start County Borough ofwrexham
reach out to familles who need us most
champion and promoting the value of volunteers and volunteering
actively engage in partnershlps that improve family 5UPPOrt and children's servlce5,
To thls end Itcontinuesto develop
Its m8rketing and communication
Its workforce
its monitcring and evaluation
its flnancial security
STRUCTURE, GOVERNANCEAND MANAGEMENT
Governlngdocument
Home-startcounty Borough ofwrexham Is a company limited byguarantee govemed by its Memorandum and Artlcles of
Association dated 30th June 2004. It is registered as a charity with the Charity Commission. Membership is open to organisatlons
and individuals.
Recruitment and appointment of new trustees
The Chair of the Trustees is appointed by the Board. Ob5eNers are nominated by Wrexham County Borough Council and North
Wale5 NHS Trust. The Trustees have the power to co-opt further members to fill specialist roles,
All member5 are circulated with invitations to nomlnate trustees prior to the AGM advising them of the retiring Trustees and
requesting nominations by the AGM, When considering co-opting Trustees, the Board has regard to the requirement for any
speciallst skills needed.
Organisational structure
The Board of Trustees, which can havè not more than twelve and not less than four mernbers, administers the charity.
The Board meets at least six times per year, and there are sub-commlttee5 covering finance and people managementi policyj
family support and fundraising which meet regularly. A Director is appolnted by the Trustees to manage the day-to~day
operatlons ofthe charfty.

HOME-START COUNTY BOROUGH OFWREXHAM
REPORT OFTHE TRUSTEES
FOR THE YEAR ENDED 31 MARCH 2025
STRUCTURE,GOVERNANCEAND MANAGEMENT
Induction and training of new trustees
New Trustees undergo Induction to brief them on their legal obllgations under charlty and company law, the
content of the Memorandum and Articles of Association, the committee and decision-making processes, the
strategic plan and recent financial performance of the charity. Durlng the Induction they meet key employees and
other Trustees. Trustee5 are encouraged to attend appropriate external tralnlng events where these wlll facilitate
the undertakSng of the role.
Risk management
The Trustees have, during the year, revlewed the rlsks to which the charity is exposed. The strategic plan, risk
reglster and budget have been used as opportunities for assessments of risk5,
Flnanclal and other rlsks have been revlewed and strategies put in ploce for deallng with identified risks. This has
Included professlonal advice and support with regards to Health and Safety, Quality Assurance, People
Management and Accounts. The organisatlon has a Data Protectlon and Confidentlallty Pollcy In Ilne with
l@gislation relating to GDPR.
REFERENCE ANDADMINISTRATIVE DETAILS
Registered Company number
05166704 (England and Wales)
Registered Charity number
1105325
Registered office
65 Regent Street
Wrexham
LLII IPF
Trustees
Patricia Kearsley
Jill Morris
Susan Jones
Stephen Robert Wllllams
Linda Hopwood
Jenny Owen
Katie Rees-Jones
Treasurer
Chalrper50n
Actingchairperson
Company Secretary
Pamela Hoyle
Independent Examiner
Guy Walmsley Limited
Chartered Accountants
3 Grove Road
Wrexham
LLII IDY
Bankers
HSBC
17-19 Regent street
Wrexham
LLII IRX

HOME-START COUNTY BOROUGH OFWREXHAM
REPORT OFTHE TRUSTEES
FOR THE YEAR ENDED 31 MARCH 2025
REFERENCE AND ADMINISTRATIVE DETAILS
Company ObserverslAdvisors
Sue Rowan- Betsi Cadwaladr University Trust
Jim Smith- Betsl Cadwaladr Unlversity Trijst
Helen Edwards- Wrexham County Borough Council
Kelly Boulton- Independent
Patricia Bridgewater- Independent
STATEMENT OF TRUSTEES RESPONSIBILITIES
The Trustees (who are also the Directors of Home-start County Borough of Wrexham for the purposes of
company law) are responsible for preparing the Report of the Trustees and the financial statements In
accordance with applicable law and United Kingdom Accounting Standards (United Kingdorn Generally
Accepted Accountlng Practice).
Company law requires the Trustees to prepare financial statements for each financial year which give a
true and falr view of the state of affairs of the charitable company and of the incoming resource5 and
application of resources, includlng the income and expenditure, of the charitable company for that
period. In preparing those flnancial statements, the Trustees are requlred to;
select suitable accounting pollcies and then apply them con515tently
observe the methods and princlples In the Charity SORP
makejudgements and estimates that are reasonable and prudent
prepare the financial ststements on the going concern basis unless it is inappropriate to presume
that the charitable company wlll continue in buslnes5.
The Trustees are responsible for keeping proper accountlng records which disc105e with reasonable
accuracy at any time the financial posltion of the charitable company and to enable them to ensure that
the flnanclal statements comply with the Companies Act 2006. They are also responsible for
safeguarding the assets of the charitable company and hence for taklng reasonable steps for the
prevention and detection of fraud and other irregularlties,
Thls report has been prepared in accordance wlth the provlslons appllcable to companies
subject to the small companies reglme.
Approved by order of the Board of Trustees on .
on its behalf by:
214d 20
. and signed
Pamela Hoyle - Secretary

HOME-STARTCOUNTY BOROUGH OFWREXHAM
REPORT OF THETRUSTEES
FOR THEYEAR ENDED 31 MARCH 2025
INDEPENDENT EXAMINER'S REPORTTOTHE TRUSTEES OF
HOME-START COUNTY BOROUGH OF WREXHAM
Independent examlner's report to the trustees of Home-start County Borough of Wrexham
Limlted {Ithe Company,)
I report to the charity trustees on my examination of the accounts of the Company for the yearended 31st
March 2025.
Responslblllties and basls of report
As the charity's trustee5 of the Company land also its directors for the purpose of company law) you are
responsible for the preparation of the accounts in accordance with the requirements of the Companles
Act 2006 {'the 2006 Act.).
Having satisfied myself that the accounts of the Company are not requlred 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 direttions given by the Charity Commlssion under Section
145(5)<b) of the 2Qll Act.
Independent examlner's statement
I have completed my examinatlon. I can confirm that no matter5 have come to my attention with the
examination giving me cause to believe.
l. accounting records were not kept in respect of the Company as required by Section 386 of the 2006
2, the accounts do not accord with those records. or
3. the accounts do not comply with the accounting requirements of Section 396 of the 2006 Att other
than any requirement that the accounts give a true and fair view whlch is not a matter considered as part
of an independent examinatlon. or
4. 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 Republlc
of Ireland (FRS 102).
I have no concerns and have come across no other matters in connection wlth the examination to which
attentlon should be drawn in this report In order to enable a proper understanding of the accounts to be
reached.
Nigel Wyn
FCCA
Guy Walmsley Limited
Chartered Accountants
3 Grove Road
Wrexham
LLII IDY
Date:

HOME-START COUNTY BOROUGH OF WREXHAM
REPORT OFTHE TRUSTEES
FOR THEYEAR ENDED 31 MARCH 2025
HOME-START COUNTY BOROUGH OF WREXHAM
STATEMENT OF FINANCIAL ACTivrrIES
(tNCORPORATJNG AN INCOME AND EXPEIYDITURE ACCOUNT)
FOR THE YEI AR ENDINC. 31 MARCH 2025
31,3.2025 31.3.2024
Tolal
Tot
funds
funds
Uni'estrioted RestrÈcted
funds
nds
Notes
INCOTrtING & EIYDOWMENfs FROM
Donations and l¢gacie8
Other trading actlvllles
Investment Income
eharitabltr Aetlyitie
Home.VisItingNorkshopsifYaining Progra￿e￿
Ciwular Economy Fund {Baby Bwk)
Family Group
Reimbursements
Family Support
Other Irtcom¢
19.171
2,351
6,294
82,547
101,718
2,351
6,294
102,294
4,789
5,361
163.396
20,817
163,396
20,817
183.W3
I,J73
1,573
120
252
363
120
120
252
Totsl Ineomlng resourees
27,936
26&585
296J21
297,120
EXPENDITUR￿ ON
RAt3ing fund
ChArfitable Actlvltles
Hom¢-Visiting/Woi'kshopsifrainillg Programm¢8
Family Group
Ciroular Ec<momy Fund (Baby Bank)
Natioiial Loiiely (Starting Schools ￿0je(t)
Govern&nce e05ts
Other resources expended
Other resDur¢es expended
319
319
206,541
39,663
25,977
2l.278
480
206,541
39,663
25.977
21.278
480
33
206
253.219
45,253
468
271
33
206
Total resourees expended
352
294,145
294N97
299,431
NET INCOMINGI(OUTGOING)
27,584
(25￿60)
2,024
(2,331)
Tran&f¢rs between fulbds
12
{25,560}
25,560
N¢t Jnovement ID fund$
12
2,024
2,024
{1331)
RECONCILIATION OF FUNDS
Total funds brought forward
12
185,283
I,218
18A501
188,832
TOTAL FUNDS CARRIED FORWARD
187,307
1,218
188.525
186.501

HOME-START COUNTY BOROUGH OFWREXHAM
REPORT OF THE TRUSTEES
FOR THEYEAR ENDED31 MARCH 2025
The notes forni part of these financial statefftents
HOME￿TART COUNTY IK)ROUGII OF WREXIIAM
BALANCE SHEET
AT31 MARCH 2025
31.3.25
lolal
funds
31.3.24
Tot
lunds
Unr¢51ri¢t¢d Ro8tri¢ted
funds
funds
CURRENT ASSETS
D¢btor8
Cash f4t bank
io
10,258
10,258
194,267
24.615
171232
187.307
187,307
17,218
204.525
195.847
CREDITORS
Amounts fajling due within orte ycar
(16,000)
(16,000)
(9.346)
NET CUIUiENT ASSETS
187,307
1,218
188,525
186,501
TOTAL ASSETS LISS CURRENT
LIABILITIES
187.307
1,218
188,525
186,501
NET ASSETS
187,307
1,218
188.525
186,501
FUNDS
'Unro5tricled funds
Ilestriotcd funds
12
187,307
1218
185,283
1,218
TOTAL VUNDS
188,525
18A501
The notss form part of fin&n¢ial staternents
¢onlinued...
10

HOME-START COUNTY BOROUGH OFWREXHAM
REPORT OFTHETRUSTEES
FOR THE YEAR ENDED 31 MARCH 2025
HOME-START COUNTY BOROUGH OFWREXHAM
BALANCE SHEET- CONTINUED
AT 31 MARCH 2025
The charltable company is entitled to exemption from audit under Section 477 of the Companles Act
2006 for the year ending 31 March 2025.
The members have not required the charitable company to obtain an audit of Its financial statements for
the year ended 31 March 2025 in accordance with Section 476 of the Companie5 Act 2006.
The trustees acknowledge their responsibilitles for
la) ensuring that the charitable company keeps accounting records that comply with Sectlons 386 and
387 of the Companies Act 2006 and
Ib) preparing financial statements which give a true and fair view of the stste 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 wlth 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 ststements have been prepared in accordance with the provislon applicable to charitable
companies subject to the small companies regime.
The financlal ststements were approved by the Board of Trustees on
and were signed on its behalf by;
22wd Oc¥oLo( lois
Jill Morris-Trustee
'rhe notes forn] part of these financial staÉ¢ments

HOME-START COUNTY BOROUGH OF WREXHAM
REPORT OFTHE TRUSTEES
FOR THE YEAR ENDED 31 MARCH 2025
HOME-START COUNTY BOROUGH OFWREXHAM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
I. ACCOVNTING POLICIES
Accountlng conventlon
The financial statements of the charitable company) which is a publlc benefrt entity under FRS 102, have been prepa￿d In
accordance with the Charities SORP I FRS 1021 'Accountlng and Reporting by Charitle5: Ststement of Recommended Practice
appllcable to charltles preparing their accounts In accordance with the Flnanclal Report Standard applicable In the UK and
Republic of Ireland IFRS 1021 leffectlve l January 20191, Financial reporting standard 102 'The Financlal reporting standard
applicable in the UK and Republic of IreLand' and the Companies Act 2006. The financial statements have been prepared under
the hlstorical cost convention.
The Trustees considerthat there are no material uncertaintles about the Charfity's ability to continue as a goingconcern,
These financlal statements are fcrthe indivldual company only. The company's functlonal and presentstional currency is pound
stertlng, rounded to the nearest pound.
Incomlng resources
All Incoming resources are included on the Statement of Flnantial Activlties when the charity is entitled to the income and the
amount can be quantifled with reasonable accuracy.
The followlng speclfic policles are applied to categories of income..
Income received by way of grants, donatlons and gifts are included in full in the Statements of Financial Activitles when
recelvable. Grants, where entitlement Is not conditlonal on the delivery of a specific performance by the charity* are recognised
when the charlty becomes unconditionally entitled to the grant.
donated servlces and facilities are included at the value to the charlty where thls can be quantifled. The value of servlce
provided by the volunteer5 has not been Included in these accounts,
investment income is Included when recelvable.
Incomlng resources from charitable trading actlvity are accounted for when earned.
Incomln8 resources from 8rants, when related to perfomiance and speclflc deliverables, are accounted for as the charity
earns the right to con51deration by its performance.
R•sources expended
Expendlture Is recognised on an accrual basis as a Ilability Is incurred, Expendlture includes any VAT, whlch cannot be fully
recovered, and is reported as part of the expendlture to whlch It relates:
Costs of rai51ng funds comprlse the costs associated with attracting voluntary Income and the costs of tradlng for
fundraising purposes including the ¢harity's provision of services.
Charitable expenditure comprises those costs Incurred by the charity In the dellvery of it5 activities and Se￿iCe5
for its beneficlaries, It includes both costs that can be allocated dlreGtly to such activities and those cost5 of an
indirect nature necessary to support them.
Governance costs Include those costs associated with meeting the constitutional and ststutory requlrements of the charity
and inclL¢de the accountancy fee and costs Ilnked to the strategic management of the charity.
All costs are allocated between the expenditure categorle5 tsf the SOFA on a tsasis designed to reflect the use of resources.
Costs relating to an activity are allocated directlyi Others are apportloned on an appropriate basis.
Taxatlon
The company has been accepted as a charity for tax purposes and is, therefore, exempt from corporatlon tsx on its income and
gains to the extent that income and galns are applicable and applied to charitable purposes only.
12

HOME-STARTCOUNTY BOROUGH OF WREXHAM
REPORT OF THE TRUSTEES
FOR THEYEAR ENDED 31 MARCH 2025
Fund accountlng
Unrestricted funds are available for use at the dlscreticn of the trustees In furtherance of the general objectives of the charity.
Designated funds are unrestricted funds earmarked bythe trustees for a particular purpose.
Restricted funds are subject to speclfic restrictlons on theirexpenditure Imposed by the donor of the funds,
13

HOME-START COUNTY BOROUGH OF WREXHAM
REPORT OFTHE TRUSTEES
FOR THE YEAR ENDED 31 MARCH 2025
HOMI-START COUNTY BOROUGH OF WREXHAM
IYOTES TO THE FINAIYCIAL STATEMENTS- CONTINUED
FOR THE YEAR ENDED 31 MARCH 2025
2. DONATIONS AND LEGACIES
31.3.25
31.3,24
Donations
Gift ald- HM Revenu¢ & Customs
Crantg
14.339
4,832
82,547
9,579
3,142
89.573
101,718
102,294
Grants received, includ¢d in tlie above, ar¢ as follows:
3J.3,25
31.3,24
FIenry Smlth Foutsdation
Natlonal Li)ttery- Family Group
National LA)ttery- StartKng Schools Project
FIome-Start UK Gr8nl- Wavtt 2 BFIBF
FIome-Stsri UIC Grant- P¢ug Ti'ust - Famlly (koup
Moondanco Foundotioj . Family Group
¢v¢rll T￿nt Wat¢r
WHrburtons- FAmily Group
25.150
49,850
9,991
19.145
937
10,000
27,852
20,795
8,000
400
82.547
89,573
3. OTHER TRADING ACTIVITIES
31.3.25
31.3.24
rundraising activitlQ8
2,351
4,789
4. INVESTMENT INCOME
31.3.25
31.3.24
Interest r¢o¢ivubl¢
6,294
5,561
5. INCOMING RESOURCES FROM CHARITABLE ACTIVITIES
Hom¢-VASltingl Fthilly
WorkShop￿raInIng Group
Programrnes
31,3,25
31,3.24
Tota] activitles
TotHI Rctivitics
Reimbursem¢nis
Grants
Fwnlly support donations
Other Income
1,573
184,213
120
252
1,57.3
184,213
120
252
363
183,993
120
186,158
186,158
184,476
14

HOME.START COUNTY BOROUGH OF WREXHAM
REPORT OF THE TRUSTEES
FOR THEYEAR ENDED 31 MARCH 2025
HOME-START CoUr￿y BOROUGH OF WREXHAM
NOTES TO THE FINANCIAL STATEMENTS- CONTtNUED
FOR THE YEAR ENDED 31 MARCH 2025
5. INCOMING Rfi SOURCII S FROM CHARITABLE A￿ly1.T1￿S- continued
Grants received, in¢luded in the abov¢, &r¢ fis follows..
31.3.25
31.3,24
Wrexbam Coullty Boroligh Council- Families Flrst
wr¢Kha￿ Coullty Boruugh Council- Stude1￿ Placement
Circulw Ecortomy Fund (Baby Bank)
163.396
183,593
400
184213
183,993
6. NET INCOME/(EXPENDrruRE)
Net Income/(Bxpendltur¢) is stated atier ¢hargingl(eredlting):
31.3.25
31,3,24
Independ¢nt ¢xaminers fett
480
7. TRUSTEES* REMUNERATION ALYD BENEFITS
Th¢ Truytees all give freety their time and expertiso without any forni of remuneration or other benefit cash or kind
{2024: £nil)
Trust¢ey' expenses
There were no trustees, expenses paid for the Ye￿ ¢nd¢d 31 March 2025 nor for the year ended 31 March 2024.
During the year ended 31 March 2025 donations in th¢ sum of £5,734 (2024: £3,945) were received from trust¢os.
STAFF COSTS
The averago monthly number of employees durlng the year wa8 as follows
31.3.25
31,3.24
Staff
No empl(yees recoived emoluments in ¢xoess of £60,000.
Staff ¢osts of £248,756 [2024: £246,287] were mad¢ up of ￿jarLeS and wages of £224,268 [2024: £224,800];
Social Seourity costs of £15,932 [2024: £13,007] and Pet)sion costs of £8,556 L2024., £8,480].
15

HOME-START COUNTY BOROUGH OFWREXHAM
REPORT OFTHE TRUSTEES
FOR THEYEAR ENDED 31 MARCH 2025
HOM￿START COUNTY BOROUCII OF WREXHAM
NOTES TO THE FINANCAL STATEMENTS- CONTINUED
FOR THE YEAR ENDED 31 IVIARCH 2025
9. COMPARATIVES FOR THIL STATEMENT OF FINANCIAL ACTIVITIES
Ui]restricted
Funds
Restricted
Funds
Tthal
Fund$
INCOME AND ENDOWMENTS FROM
Don&tions &nd les￿les
ChArltable Aetfvitlos
Horn¢ vi8itinglWo￿sh0pS￿Fraining Programmes
Famlly Gn)up
12,721
89,573
102,294
183,993
183,993
Other trading ac¢lvities
Investment incorne
Reimbursements
Family Support
4,789
5,561
363
12Q
4.789
5,561
363
120
Total
23,554
273,566
297.120
EXPFNDITURE ON
Raising funds
Ch4ritablt #¢tiviti¥s
Home V18AtinglWo￿$hOpSrrrainjllg PrograTnrnes
Family Group
Governancc costs
Other resour¢(% exp¢nded
240
253,219
45.253
468
253,219
45,253
468
271
Tol41
298,940
299,451
NET INCOME/(EXPENDITURE)
23,043
(25,374)
(2,331)
Transfer between funds
(25,374)
25,374
Net movement th funds
(1331)
(2,331)
RECONCILIATION OF FU.NDS
Total fllnd$ brought forward
187,614
1218
188,832
TUiAL FUNDS CARRIED FORWARD
185,283
1.218
186,501
16

HOME-START COUNTY BOROUGH OF WREXHAM
REPORT OFTHETRUSTEES
FOR THEYEAR ENDED 31 MARCH 2025
HOME-START COUNTY BOROUGH OF WREXHAM
NOTES TO THE FINANCIAL STATEMENTS- CONTINU.ED
FOR THE YEAR ENDED 31 MARCH 2025
10. Dll BTORS: AMOUNTS FALLING DUE WITHIN OIYE YEAR
31.3.25
31.3.24
TTad¢ dcblors
Prepayrnents
6,527
3.731
24252
363
10,258
24,615
11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.25
31,3.24
D¢ferred Incom¢
A¢¢rued ¢xpenses
5,470
10.530
9,346
16,000
9,346
12. MOVEIIfjENT IN FUNDS
N¢1 movement
in funds
Transf¢rs
b¢tw¢on funds
At1.4.24
At 31.3.25
Unrtstricted Fund$
Home-ViSltin￿workShopsI
Trainitsg Progt7mm¢5
Fan]ily Group
78,206
107.077
11.586
15.998
(8,690)
(16.870)
81.102
106,205
185,283
27,584
{25,5601
187,307
Restri¢ted funds
Hom¢-VisitinglWot*shopsl
Trainillg Pmgramm¢s
Fainily Group
Clrcular E¢onomy Fund (Baby Bank)
Natlonal Lottery - Stwting Schools Project
34,480
(33,262)
(17.636)
(7,924)
25,304
256
42,148
(40,930}
1.218
(25,560)
25,560
1.218
TOTAL FUNDS
186,501
2,024
188,325
17

HOME-START COUNTYBOROUGH OF WREXHAM
REPORT OF THE TRUSTEES
FOR THEYEAR ENDED 31 MARCH 2025
HQME-START COUNTY BOROUCH OF WREXHAM
NOTES TO THE FllYANCIAL STATEMEINTS- CONTIIYUFD
FOR THE YEAR ENDED 31 MARCH 2025
12. MOVEMENT IN FUL¥4DS- contlnued
Net movement in fund& included in the abov¢ as follows:
Movernent
Incoming
Resouw¢s
Resourc¢s
¢xpanded
fLmds
Unr￿trie￿d funds
Home-VisitintyWorkshop&ryraining Programmes
Family Group
Circular Eo()nomy Fund (Baby Bank}
National Lottery- Siarting S¢hools Project
19,643
2,293
4,(￿0
2.000
(352)
19,291
2,293
4.0(10
1000
27,936
(352)
27,584
Reytrlcted fllnd8
Hom¢-Visitingrrraining Programmes
Family Gmup
cir￿l￿rEcOn0rny Fund (Baby B8thk)
NaÉional Lottery- Starttng Schools Project
190.371
3&252
20,817
19,145
(207.059)
(39,831)
(25,977)
(21,278)
(16,688)
(1,579)
(5,160)
(1133)
268.585
(294,145)
{25.560)
TOTAL FUNDS
296,521
(294A97)
Comparative5 for movement funds
Net movem.ent.
in funds
Transf¢r8
between funds
At 1.4.23
At 31.3.24
Unr¢strieted Funds
Homo-Vlsitin&Workshopsl
Trnining Programmes
Family Group
77,155
110,459
9,678
13,365
(8,627)
(16,747)
78206
107,077
187,614
23,043
(25,374}
185283
Restrficted Funds
Home-VisitinglWorkshop&l
Training Programmes
Famity Group
26.795
(25,577)
(17,592)
(7,782)
25277
97
34,480
(33,262)
1,218
(25,374)
(25,374)
1218
TOTAL FUNDS
188,832
(2,331)
186,501
18

HOME-START COUNTY BOROUGH OFWREXHAM
REPORT OFTHETRUSTEES
FOR THEYEAR ENDED 31 MARCH 2025
HOME.START COUNTY BOROUGH OF WREXHAM
NOTES TO THE FINANCIAL STATEMENTS- CONTtNUED
FOR THE YKAR ENDED 31 MARCII 2025
12. MOVEMENT IN FUNDS- contlnued
Comparntive net movement in funds, included in the abov¢ are as follows,.
Incoming
ResOu￿e3
Resources
expended
Movemejit in
funds
Unrestricted funds
Home-Visiting/Workshop&m'aining Programmes
Family Group
15,846
7,345
(511)
15,335
7,345
23,191
(511)
22,680
Restricted funds
Home-Vi£iting/Workshops/Trninillg Progran]mes
Family Group
240,643
33286
(253,635)
(12,992)
(45,305) (12,019)
273,929
(298,940)
(25,011)
TOTAL FUNDS
297,120
(299,451)
(2,331)
13. PENSION COMMITMENTS
TILC charity Ilas a pension sch¢me for its employe¢s, Th¢ p¢llsion contributions disc105¢d in th¢ aG¢ounls i'¢18te to
the actu￿ amounts paid or payable for the ygar under review. Th¢ sckn¢mc's auto-¢nrolmait Staging date operated
from I fiebruary 2017 And th08¢ employees who bad not previously chosen to Éake up the ptngiort option were
advised. in wrtting, of tbeir ¢utitlement and were either autonTrti¢ally enrolled into the pettsion scheme or wer¢
¢n¢ourag¢d to do 50, dependent upon their eligibility 8t￿l￿s,
14. RELATED PARTY DISCLOSURES
There wer¢ no related party tr￿lSUCtIOnS for the year ended 31 March 2025, nor for the year ended 31 Mawh 2024.
15. GUARANTEES BY MEMBERS
The company is limited by guarantee. Each Member has agreed to pay the maximum of £1 in the #vent
of the Charity being wound up.
19

HOME-STARTCOUNTY BOROUGH OFWREXHAM
REPORT OFTHETRUSTEES
FOR THEYEAR ENDED 31 MARCH 2025
HOME-START COUNTY BOROUGTrI OF WREXHAM
DETAILED STATEMENT OF FINANCIAL ACTIVITES
FOR TH.E YEAR ENDED 31 MARCH 2025
31.3.25
31.324
INCOME AND ENDOWMENTS
Donations Qlld l¥ga¢ies
Donations
Gift Aid- Revenue Cltstoms
(]rnnt5
14,339
4,832
82,547
9,579
3,142
89,573
101,718
Other trgding actlvili¢s
Fundraising aotiviti¢s
102,294
2,351
4.789
Invvtlll¢Dt i#eome
Inter¢st receivable
6.294
5,561
Charitable aetiviti¢5
Reimbursem¢nts
Gratst8
Fatnily support donations
Othgr Income
1,573
184,213
120
252
363
183,993
120
186,158
184,476
Total ineoming rn8our¢es
296,521
297.120
EXPENDITIJRE
Other trading Actlvltie$
Fundraising exp¢n5es
319
240
Charltabl¢ a¢ttvltles
Staff costs
Accommodatlon
Insurance
Telephone
Posta8¢
Subscriptions
Home-start levy
Farnily Group transport
Family Group ¢osts
Family Group play equipment
PriThti￿ slationery & office supplies
Travel & Subsistenc¢- staEUvolullteers
Traitiing & Support- stafflvolunteers
Admtnists'ation ¢xpens¥s - general
Administration expenses- v¢nu¢lutility costs
CupAtal equipment- general
Capital ¢xwipment- n¢w Premi￿8
Marketlng
Baby Bank F-quipni¢nt
Carried forward
248,756
4.120
1,277
1,592
244
166
5.348
nil
813
730
1,499
4,664
3,710
2,771
8.842
5,040
nil
246,287
1,350
1,137
2.000
352
213
4,485
200
553
1,227
1.619
5,405
4,166
1.033
18,481
2,814
2,996
1,140
nil
293,458
2,lJ)9
292,426
This peg¢ does not forni part of the statutory finon¢tal Stat¢m￿lS
20

HOME-START COUNTY BOROUGH OFWREXHAM
REPORT OFTHE TRUSTEES
FOR THE YEAR ENDED 31 MARCH 2025
HOME-START COUNTY BOROUGH OF WREXHAM
DETAILED STATEMENT OF FINANc￿L AcrivrriEs
FOR THE YEAR ENDED 31 MARCH 2025
31.3,25
31.3.24
ChfiritAble aeilyttlts
Brought forwfwd
other- Pension deficit
292.426
1,033
295,458
3,014
293,459
298,472
Other
Family suppori expanses
Other Exp¢ndlture
33
206
271
239
271
Support costs
Governaneo eosts
Independent Exuminer's fee
468
294,497
299,451
Net (Expendiknreyln¢ome
2,024
(2.331)
This pag¢ do¢s not fonn part of the Statutory fillancial statem¢nts
2]