| 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 |