OpenCharities

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

2025-01-31-accounts

Pages
Trustees' Annual Report 2
Independent Examiner's Report 3
Statement of Financial Activities 4
Balance Sheet 5
Notes to the Accounts 6 to 10
Detailed Statement of Financial Activities 11

for the year ended31 January 2025
Unrestricted
funds Total funds Total funds
2025 2025 2024
Notes £ £ £
Income and endowments
from:
Donations and legacies 3 50 50 50
Total 50 50 50
Expenditure on:
Charitable activities 4 833 833
Other 5 409 409 350
Total 1,242 1,242 350
Net gains on investments - -
Net expenditure (1,192) (1,192) (300)
Transfers between funds - - -
Net expenditure before other
gains/(losses)
(1,192) (1,192) (300)
Other gains and losses
Net movementinfunds (1,192) (1,192) (300)
Reconciliation of funds:
Total funds brought forward 19,282 19,282 19,582
Total funds carried forward 18,090 18,090 19,282

at 31January 2025
CharityNo. 1155487 2025 2024
£ £
Current assets
Cash at bank and in hand 24,141 25,732
24,141 25,732
Creditors:Amount falling due within one year 7 (6,051) (6,450)
Net current assets 18,090 19,282
Total assets less current liabilities 18,090 19,282
Net assets excluding pension asset or liability 18,090 19,282
Total net assets 18,090 19,282
Thefundsofthe charity
Restricted funds 8
Unrestricted funds 8
General funds 18,090 19,282
18,090 19,282
Reserves 8
Total funds 18,090 19,282
Approved by the trustees on

Unrestricted funds These are available for use at the discretion of the trustees in furtherance of the
general objects of the charity.
Designated funds These are unrestricted funds earmarked by the trustees for particular purposes.
Revaluation funds These are unrestricted funds which include a revaluation reserve representing the
restatement of investment assets at their market values.
Restricted funds These are available for use subject to restrictions imposed by the donor or through
terms of an appeal.

Recognition of Income is included in the Statement of Financial Activities (SoFA) when the charity
income becomes entitled to, and virtually certain to receive, the income and the amount of
the income can be measured with sufficient reliability.
Donations and Voluntary income received by way of grants, donations and gifts is included in the
legacies the SoFA when receivable and only when the Charity has unconditional entitlement
to the income.
Tax reclaims on Income from tax reclaims is included in the SoFA at the same time as the
donations and gifts gift/donation to which it relates.
Donated services These are only included in income (with an equivalent amount in expenditure)
and facilities where the benefit to the Charity is reasonably quantifiable, measurable and
material.
Volunteer help The value of any volunteer help received is not included in the accounts.
Investment income This is included in the accounts when receivable.
Gains/(losses) on This includes any gain or loss resulting from revaluing investments to market value
revaluation of fixed at the end of the year.
assets
Gains/(losses) on This includes any gain or loss on the sale of investments.
investment assets
es to the Accounts
Expenditure
Recognition of Expenditure is recognised on an accruals basis. Expenditure includes any VAT which
expenditure cannot be fully recovered, and is reported as part of the expenditure to which it
relates.
Expenditure on These comprise the costs associated with attracting voluntary income, fundraising
raising funds trading costs and investment management costs.
Expenditure on These comprise the costs incurred by the Charity in the delivery of its activities and
charitable activities services in the furtherance of its objects, including the making of grants and
governance costs.
Grants payable All grant expenditure is accounted for on an actual paid basis plus an accrual for
grants that have been approved by the trustees at the end of the year but not yet
paid.
Governance costs These include those costs associated with meeting the constitutional and statutory
requirements of the Charity, including any audit/independent examination fees,
costs linked to the strategic management of the Charity, together with a share of
other administration costs.
Other expenditure These are support costs not allocated to a particular activity.

2
Statement of Financial Activities-prior year
Unrestricted
funds Total funds
2024 2024
£ £
Income and endowments from:
Donationsand legacies 50 50
Total 50 50
Expenditure on:
Other 350 350
Total 350 350
Net income (300) (300)
Net income before other
gains/(losses) (300) (300)
Other gains and losses:
Net movement in funds (300) (300)
Reconciliation of funds:
Total funds brought forward 19,582 19,582
Total funds carried forward 19,282 19,282
Unrestricted Total
Total
2025
2024
£ ££
Donation 50 5050
50 5050
Expenditure on charitable activities
Unrestricted Total
Total
2025
2024
£ ££
Expenditure on charitable
activities
833 833
Governance costs
833 833
Other expenditure
Unrestricted TotalTotal
20252024
£ £
£
General administrative costs 9 9
-
Legal and professional costs 400 400350
409 409350

2025 2024
£ £
Other loans 5,651 6,100
Accruals 400 350
6,051 6,450
8
Movement in funds
Incoming
resources
At 31
(including
Resources
January
At 1 other
expended
2025
February gains/losses
2024
£ £
£
Restricted funds:
Unrestricted funds:
General funds 19,282 50(1,242)
18,090
Total funds 19,282 50(1,242)
18,090
9
Analysis of net assets between funds
Unrestricted
Total
funds
£
£
Net current assets 18,090
18,090
18,090
18,090
Reconciliation of net debt
At At 31
February January
2024 Cash flows 2025
£ £ £
Cash and cash equivalents 25,732 (1,591) 24,141
25,732 (1,591) 24,141
Borrowings (6,100) 449 (5,651)
(6,100) 449 (5,651)
Net debt 19,632 (1,142) 18,490

Unrestricted
funds Total funds Total funds
2025 2025 2024
£ £ £
Income and endowments from:
Donations and legacies
Donation 50 50 50
50 50 50
Total income and endowments 50 50 50
Expenditure on:
Charitable activities
833 833
833 833
Totalofexpenditureoncharitable
activities 833 833
General administrative costs,
including depreciation and
amortisation
Postage and couriers 9 9
9 9
Legal and professional costs
Accountancy and bookkeeping 400 400 350
400 400 350
Totalofexpenditureofother costs 409 409 350
Total expenditure 1,242 1,242 350
Net gains on investments -
Net expenditure (1,192) (1,192) (300)
Net expenditure before other
gains/(losses)
(1,192) (1,192) (300)
Other Gains
Net movement infunds (1,192) (1,192) (300)
Reconciliationoffunds:
Total funds brought forward 19,282 19,282 19,582
Total funds carried forward 18,090 18,090 19,282