Charity number: 1157252
EEEEEE THE ONSIDE FOUNDATION
RS Se
TRUSTEES’ REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
a—.
THE ONSIDE FOUNDATION
----- Start of picture text -----
iS
----- End of picture text -----
CONTENTS
a————$ ————_—
----- Start of picture text -----
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
|Page|
|Reference|and|Administrative|Details|of the|Charity,|its|Trustees|and|Advisers|1|
|Trustees’|Report|2-6|
|Independent Auditor's|Report on|the|Financial|Statements|7-10|
|Statement|of|Financial|Activities|11|
|Balance|Sheet|12|
|Statement|of Cash|Flows|13|
|Notes|to|the|Financial|Statements|14-26|
----- End of picture text -----
| |
a
THE ONSIDE FOUNDATION
EEEEEE REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 31 MARCH 2025
| ne | ne |
|---|---|
| Trustees | WR Warburton MBE, Chair |
| CW Holroyd CBE DL | |
| WGR Lees-Jones | |
| Charity registered | |
| number | 1157252 |
| Principal office | Atria |
| Spa Road | |
| Bolton | |
| BL1 4AG | |
| Independent auditor | Crowe U.K. LLP |
| 3rd floor | |
| 56 Peter St | |
| Manchester | |
| M2 3NQ | |
| Bankers | Handelsbanken 6 The Courtyard |
| Calvin Street | |
| Bolton | |
| BL1 9PB | |
| Solicitors | Bates Wells 10 Queen Street Place |
| London | |
| EC4R 1BE | |
| Investment Managers | W1M (formerlyWaverton Investment Management) |
| 16 Babmaes Street | |
| London | |
| SW1Y6AH |
aEEE SEE! Page 1
|
ee
THE ONSIDE FOUNDATION
EEEEE TRUSTEES' REPORT FOR THE YEAR ENDED 31 MARCH 2025 a The Trustees 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 October 2019).
AIMS AND ACTIVITIES
Objectives and aims The Charity's objects are to apply funds at its discretion (including through the making of donations or grants to other charitable organisations) in order to help and educate children and young people through their leisure time activities by realising their potential in order that they may grow to full maturity as individuals and members of society and that their life chances may improve.
The scope and function of the Foundation includes receiving grants from other donors. External funders make their grants to the Foundation which then include such monies in a composite grant to individual Youth Zone projects that are under development. Certain operating Youth Zones also received revenue donations to support their running costs. The Trustees recognise that in future years the Foundation will continue to manage the flow of funds into multiple projects.
ACHIEVEMENT AND PERFORMANCE
Charitable activities
The key criteria used to assess the success of the Foundation comprise:
The level of funds raised to develop new and existing Youth Zones The ability to provide support to OnSide Youth Zones ‘The extent of new openings of Youth Zones to expand the Network
In 2024/25, the Charity's main achievements were:
Securing a total of £4m of income for developing a number of new and existing Youth Zone projects across the country, as well as supporting the growth and development of OnSide Youth Zones (‘OnSide’) to further increase the pace and quality of its own ambitions in expanding the Network. The amounts raised during the year included the following:
*£3,075,000 for Barnsley Youth Zone
£398,000 for support of OnSide’s running costs £300,000 for Thurrock Youth Zone *£163,000 for Grimsby Youth Zone
«Other than the grant noted above funded by a particular donor, there was no specific support provided to OnSide (Charity No. 1125893 Company No. 06591785) in 2023/24 as the charity was able to fund all of its plans and obligations from its own management fees and fund raising efforts.
The extent of support provided to OnSide was in line with our plans and, although no specific target is set for the total funds raised, the level achieved was broadly in line with expectations.
The opening of the Hammersmith & Fulham Youth Zone in April 2024.
nn Page 2
eeEE
| |
THE ONSIDE FOUNDATION
TCLEEE ED TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2025
wT In July 2022, the Trustees, in recognition of a changed strategy to undertake a managed wind down of the Foundation, introduced The OnSide Foundation Impact Fund (‘the Impact Fund’) which was made available for the distribution of grants to individual Youth Zones or Network wide collaborations, to support capital or revenue projects that grow and improve the OnSide Network's offer to young people. The first tranche of such grants totalling £1.0m for three projects was confirmed during 2022/23, while emergency sustainability grants totalling £0.75m were also awarded to two Youth Zones. A second tranche of Impact Fund grants totalling £3.3m was approved in 2023/24, with grants to be made over the period to November 2026 (or until the Impact Fund is depleted). Additional sustainability and other grants totalling £0.6m were approved in 2024/25 to further utilise the Foundation’s unrestricted funds. ; FINANCIAL REVIEW Investment powers and policy Under the Trust Deed, the Charity has the power to deposit or invest funds in a manner which the trustees see fit. Investments are made where required to further the aims and objects of the charity. During the year, the Charity continued to hold specific managed investments to be held for the medium term with the total amount currently invested of £5.9m. A new investment policy was agreed by the Trustees during the previous year, as noted below, and updated in 2024/25. The Foundation Investment Committee (now comprising Mr.W.R.Warburton and Mr.W.G.R. Lees-Jones) met once formally during the year ended 31 March 2025 but have also met in March 2024 and April 2025 and held informal discussions on a regular basis. In the future it is envisaged that an appropriate proportion of the Foundation's assets will be held in cash in order to meet the Charity's commitments to support OnSide and the existing Youth Zone Network.
During the previous year, the Trustees appointed W1M (formerly Waverton Investment Management) to manage the Foundation’s investment portfolio. Steps were taken to liquidate the existing investments and embark on a new corporate bond strategy linked to the revised time horizon in the Foundation’s current plans. This strategy has continued during 2024/25.
Reserves policy
The Trustees have established a reserves policy, in line with the Charity Commission's guidance, which appropriately reflects the risks to which the Charity is exposed. In compliance with this policy, the Trustees review, at least on an annual basis, the sum which they wish to hold in unrestricted funds and the basis for that figure. The reserves policy considers ongoing fixed costs, possible unforeseen capital and revenue funding requirements and potential fluctuations in longer term investment balances and income. It does not consider expenditure linked to restricted projects which are covered by restricted funds. As part of this policy, the Trustees may also, from time to time, designate specific amounts of unrestricted funds for particular purposes such as commitments to support the running costs of OnSide, such that ‘free reserves’ are reduced.
At 31 March 2025 total unrestricted funds were £4.64m. However, of this amount £2.4m has already been committed by way of future grants payable to OnSide and the Youth Zone Network. A further £0.6m has been designated by the Trustees for specific purposes. This effectively leaves free reserves of approximately £1.6m, which the Trustees believe is more than sufficient to meet the Foundation's current requirements.
Going concern In preparing the financial statements, the Trustees are responsible for assessing the Charity’s ability to continue as a going concern. In light of the Foundation’s strong balance sheet and liquidity position, the Trustees are confident that the Charity will be able to operate for the foreseeable future and, therefore, have prepared the financial statements on a going concern basis.
Financial position A summary of the income and expenditure for the year ended 31 March 2025 is as follows:
The Foundation generated total income of £4.05m in 2024/25, incurred expenditure of £6.22m and generated an unrealised gain on investments of £0.22m during the year, resulting in a net deficit of £1.95m. Closing fund balances at 31 March 2025 totalled £7.40m, of which £1.47m was represented by cash balances (less creditors) and the investments were valued at £5.93m. a Page 3
THE ONSIDE FOUNDATION
|
Ns
EEE TRUSTEES’ REPORT (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2025
nn.<<<
Principal funding sources (and fundraising statement) The Trustees record their thanks to all those grant funders who have made donations, or cited their commitment, to support the work of the Charity. The generosity and confidence demonstrated by those individuals and organisations backing The OnSide Foundation and OnSide is a huge source of encouragement for all involved in the Charity. Special thanks are extended to strategic funders who committed capital and revenue funding this year, which included the Seroussi Foundation (in partnership with UBS Optimus Foundation), together with the St James's Place Foundation, the Matchroom Foundation and The Liz and Terry Bramall Foundation.
The Foundation's fundraising activities are carried out by OnSide on its behalf. The approach to fundraising and compliance with fund raising regulations and code of practice are set out in OnSide's Trustees’ Report and Financial Statements.
PLANS FOR FUTURE PERIODS
In the period subsequent to 31 March 2025, The OnSide Foundation has already or aims in the future, to: “Complete the grant offers to approved Youth Zone projects including those in Grimsby, Barnsley, Preston, Salford, Crewe, Thurrock and South Bristol. “Work with OnSide and its supporters in order to secure further capital funds for the expansion of the OnSide Youth Zones Network; ‘Develop and implement Grant Agreements with future Youth Zones in order to strengthen the relationship between The OnSide Foundation and future Youth Zones for the benefit of the OnSide Network of Youth Zones and the young people they serve; *Explore opportunities to secure funds that may be applied, by way of grant, by the Trustees towards the revenue requirements of Youth Zones in the OnSide Network.
PUBLIC BENEFIT AND VOLUNTEERS’ CONTRIBUTION
Public Benefit All the activities of the Charity (as summarised above) were undertaken to further its charitable purposes for public benefit. The Trustees have complied with the duty in section 17 of the Charities Act 2011 to have due regard to the public benefit guidance published by the Charity Commission.
Volunteers Throughout the period all members of the board of Trustees made valuable voluntary contributions to the Charity's work in terms of governance, professional and business experience, financial planning, fundraising and leading initiatives. Such contributions were, on average, equivalent to one full day each calendar month.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document The OnSide Foundation is an unincorporated charitable trust (Charity No. 1157252) currently with three trustees; Ross Warburton (Chair), Bill Holroyd and Will Lees-Jones. The charity is governed by its Trust Deed dated 24 March 2014. Management of the Charity's affairs is vested in the Trustees.
Recruitment and appointment of trustees New trustees will be recruited according to the needs of the charity and the suitability of possible candidates. A unanimous approval of existing Trustees would lead to their appointment.
The Trust Deed states that the number of trustees shall have no maximum and shall not be less than three. As set out in the Trust Deed, no business shall be conducted at a meeting of the trustees unless they are present throughout the meeting: a quorum of at least two trustees is required.
aEEE Page 4
| |
| | |
I THE ONSIDE FOUNDATION iS TRUSTEES’ REPORT (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2025 NN$$ Trustees’ induction and training Newly appointed trustees are selected with regard to the skills, knowledge and experience needed for the effective administration of the charity. New trustees will be supplied with a copy of the Trust Deed, and any amendments made to it, and a copy of the Charity's latest report and statement of accounts.
Organisational structure
The OnSide Foundation is governed by its Trustee Board which is responsible for setting the strategic direction of the organisation and the policy of the charity. The Trustees carry the ultimate responsibility for the conduct of The OnSide Foundation and for ensuring that the charity satisfies its legal and contractual obligations. The Trustees are required to hold at least two ordinary meetings each year with at least one held face to face, but other meetings may take place in the form of videoconferencing as the Trustees decide, provided that the form chosen enables the Trustees both to see and to hear each other. In reality, three meetings were held during the year ended 31 March 2025, with one held face to face and the other two held by videoconferencing. The Trustees delegate the day to day operation of the organisation to senior management of OnSide, together with an external consultant who supports the Trustee Board. The Trustee Board is independent from management.
Related parties
Transactions with related parties will be disclosed in a note to the financial statements and in accordance with Charities SORP (FRS102).
Risk management The Trustees have considered the major risks to which the Charity is exposed and have established suitable risk management and control procedures. The risk register is presented to the Trustees for consideration at each Board Meeting. The Charity's principal risks currently relate to the impact of a general deterioration of the wider financial climate on the ability to raise funds and the potential reputational damage from the poor performance or failure of a Youth Zone. The Trustees continue to review and update these risks on a regular basis and ensure wherever possible, that mitigating actions are in place. However, as noted above, in view of the strong balance sheet and liquidity position of the Foundation, the Trustees do not anticipate any major impact from the various identified risks on the Foundation’s operations in the foreseeable future.
TRUSTEES’ RESPONSIBILITIES IN RELATION TO FINANCIAL STATEMENTS The Trustees are responsible for preparing the Trustees’ Annual Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice). The law applicable to charities in England and Wales, the Charities Act 2011, Charity (Accounts and Reports) Regulations 2008 and the provisions of the Trust Deed require the Trustees to prepare financial statements for each financial year, which give a true and fair view of the state of affairs of the Charity and of the Income and expenditure of the Charity for that period. In preparing these financial statements, the Trustees are required to:
. select suitable accounting policies and then 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 financial statements on the going concern basis unless it is inappropriate to presume that the Charity will continue in business.
|
The Trustees are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the Charity and enable them to ensure that the financial statements comply with the Charities Act 2011. 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. STATEMENT AS TO DISCLOSURE TO OUR AUDITORS a — Page 5
|
THE ONSIDE FOUNDATION
----- Start of picture text -----
a i a a i
TRUSTEES' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
----- End of picture text -----
The Trustees confirm that so far as they are aware, there is no relevant audit information for which the Charity’s auditors are unaware. The Trustees have taken all the steps that they ought to have taken as Trustees in order to make themselves aware of any relevant audit information and to establish that the Charity’s auditors are aware of that information.
‘
AUDITORS
A resolution to reappoint Crowe U.K. LLP will be proposed at the Annual General Meeting.
Approved by order of the members of the board of Trustees on 19 September 2025 and signed on their behalf by:
| | | | | |
| |
| | |
|
|
et
----- Start of picture text -----
|
----- End of picture text -----
Page 6
NN
THE ONSIDE FOUNDATION
EEEEEE EEE
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF THE ONSIDE FOUNDATION
a
nr ner eae
Opinion
We have audited the financial statements of The OnSide Foundation (the ‘charity’) for the year ended 31 March 2025 which comprise the Statement of Financial Activities, the Balance Sheet, the Statement of Cash Flows and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ (United Kingdom Generally Accepted Accounting Practice).
The financial statements have been prepared in accordance with Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standards applicable in the UK and Republic of Ireland (FRS 102) in preference to the Accounting and Reporting by Charities: Statement of Recommended Practice issued on 1 April 2005 which is referred to in the extant regulations but has been withdrawn.
This has been done in order for the accounts to provide a true and fair view in accordance with the Generally Accepted Accounting Practice effective for reporting periods beginning on or after 1 January 2015.
In our opinion the financial statements:
-
° give a true and fair view of the state of the charity's affairs as at 31 March 2025 and of its incoming resources and application of resources for the year then ended;
-
° have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-
e have been prepared in accordance with the requirements of the Charities Act 201 1.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the Trustees’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charity's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the Trustees with respect to going concern are described in the relevant sections of this report.
i Page 7
| | |
a
THE ONSIDE FOUNDATION
EEEEISNER INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF THE ONSIDE FOUNDATION (CONTINUED)
a
Other information
The other information comprises the information included in the Annual Report other than the financial statements and our Auditor's Report thereon. The Trustees are responsible for the other information contained within the Annual Report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Matters on which we are required to report by exception
We have nothing to report in respect of the following matters where the Charities (Accounts and Reports) Regulations 2008 requires us to report to you if, in our opinion:
-
° the information given in the Trustees’ Report is inconsistent in any material respect with the financial statements; or
-
° sufficient accounting records have not been kept; or ° the financial statements are not in agreement with the accounting records and returns; or e we have not received all the information and explanations we require for our audit.
Responsibilities of trustees
As explained more fully in the Trustees’ Responsibilities Statement, the Trustees are responsible for the preparation of the financial statements which give a true and fair view, and for such internal control as the Trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the Trustees are responsible for assessing the charity's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Trustees either intend to liquidate the charity or to cease operations, or have no realistic alternative but to do so.
aEE Page 8
a THE ONSIDE FOUNDATION iUE EEEEEEEEEEE INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF THE ONSIDE FOUNDATION (CONTINUED) rrenna
Auditor's responsibilities for the audit of the financial statements
We have been appointed as auditor under section 144 of the Charities Act 2011 and report in accordance with the Act and relevant regulations made or having effect thereunder.
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditor's Report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
We obtained an understanding of the legal and regulatory frameworks within which the charity operates, focusing on those laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements. The laws and regulations we considered in this context were the Charities Act 2011 legislation.
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our sector experience, through discussions with the Trustees, and from inspections of the Charities’ board minutes and legal and regulatory correspondance. We discussed the policies and procedures regarding compliance with laws and regulations with the Chair.
We assessed the susceptibility of the financial statements to material misstatement, including how fraud might occur, by meeting with management from relevant parts of the business to understand where management considered there was a susceptibility to fraud. We also considered the potential for management to manage earnings and influence the perceptions of the financial statements.
We identified the greatest risk of material impact on the financial statements from irregularities, including fraud, to be the override of controls by management and the timing of recognition of income.
Audit procedures performed by the engagement team included:
-
. Evaluation of the design of controls established to address the risks related to material irregularities in the financial statements; Testing manual journal entries, in particular journal entries relating to management estimates and entries determined to be large or relating to non-routine transactions.
-
° Evaluation of income recognition policies and any judgements made around income recognition, reviewing the income system for significant deficiencies or susceptibility to fraud;
-
. Challenging assumptions and judgements made by management in their significant accounting estimates; . Agreement of the financial statement disclosures to underlying supporting documentation; ° Making enquiries of management; ° Review of minutes of board meetings throughout the period;
Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it.
es
Page 9
a
THE ONSIDE FOUNDATION
SeUEEEEEEEEEEEEEEEEEEEEEEE INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF THE ONSIDE FOUNDATION (CONTINUED)
a
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations. These inherant limitations are particularly significant in the case of misstatement resulting from fraud as this may involve sophisticated schemes designed to avoid detection, including deliberate failure to record transactions, collusion or the provision of intentional misrepresentations.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditor's Report.
Use of our report
| | | |
This report is made solely to the charity's trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. Our audit work has been undertaken so that we might state to the charity's trustees those matters we are required to state to them in an Auditor's Report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charity and its trustees, as a body, for our audit work, for this report, or for the opinions we have formed.
Crowe U.K. LLP
Statutory Auditor
3rd floor
56 Peter St Manchester M2 3NQ
Crowe U.K. LLP are eligible to act as auditors in terms of section 1212 of the Companies Act 2006.
a
Page 10
THE ONSIDE FOUNDATION
| | | | |
| |
i STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2025
nn
| Unrestricted funds |
Restricted funds |
Total funds |
Total funds |
||
|---|---|---|---|---|---|
| 2025 | 2025 | 2025 | 2024 | ||
| Note | £ | £ | £ | £ | |
| Income from: | |||||
| Donations and legacies | 3 | 66 | 3,936,071 | 3,936,137 | 2,331,461 |
| Investments | 4 | 113,075 | - | 113,075 | 87,935 |
| Total income | 113,141 | 3,936,071 | 4,049,212 | 2,419,396 | |
| Expenditure on: | |||||
| Charitable activities | 1,899,787 | 4,326,008 | 6,225,795 | 2,398,533 | |
| Total expenditure | 1,899,787 | 4,326,008 | 6,225,795 | 2,398,533 | |
| Net (expenditure)/income before net gainson investments |
(1,786,646) | (389,937) | (2,176,583) | 20,863 | |
| Net gains on investments | 223,335 | - | 223,335 | 185,802 | |
| Netmovement in funds | (1,563,311) | (389,937) | (1,953,248) | 206,665 | |
| Reconciliation offunds: | |||||
| Total funds broughtforward Netmovement infunds |
6,203,693 (1,563,311) |
3,148,937 (389,937) |
9,352,630 (1,953,248) |
9,145,965 206,665 |
|
| qj | ——————_-- | SO | |||
| Totalfundscarriedforward | 4,640,382 | 2,759,000 | 7,399,382 | 9,352,630 |
The Statement of Financial Activities includes all gains and losses recognised in the year.
The notes on pages 14 to 26 form part of these financial statements.
|
nn —_—$s Page 11
| | |
| | |
|
THE ONSIDE FOUNDATION
----- Start of picture text -----
||||||||
|---|---|---|---|---|---|---|
|BALANCE|SHEET|
|AS|AT|31|MARCH|2025|
|2025|2024|
|Note|£|£|
|Fixed|assets|‘|
|Investments|9|5,927,559|5,704,224|
|5,927,559|5, 704,224|
|Current assets|
|Cash at bank and|in hand|1,602,252|3,719,233|
|1,602,252|3,719,233|
|Current|liabilities|
|Creditors:|amounts|falling|due|within|one|sm|
|year|10|(130,429)|(70,827)|
|Net|current|assets|1,471,823|3,648,406|
|Total|assets|less|current|liabilities|7,399,382|9,352,630|
|Total|net|assets|7,399,382|9,352,630|
|Charity|funds|
|Restricted|funds|11|2,759,000|3,148,937|
|Unrestricted|funds|11|4,640,382|6,203,693|
|Total funds|7,399,382|9,352,630|
----- End of picture text -----
The financial statements were approved and authorised for issue by the Trustees on 19 September 2025 and signed on their behalf by:
WR Warburton MBE
The notes on pages 14 to 26 form part of these financial statements.
|
Page 12
| }
|| |
THE ONSIDE FOUNDATION eae reer err
STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 MARCH 2025
----- Start of picture text -----
|||||||||||
|---|---|---|---|---|---|---|---|---|---|
|a'|
|2025|2024|
|£|£|
|Cash|flows|from|operating|activities|
|Net cash|used|in|operating|activities|(Note|13)|(2,230,056)|(5,387)|
|Cash|flows|from|investing|activities|
|Dividends,|interests|and|rents|from|investments|113,075|87,935|
|Purchase|of investments|-|(726,091)|
|Net cash|provided|by/(used|in)|investing|activities|113,075|(638,156)|
|Cash flows from financing|activities|
|Net cash provided by financing|activities|-|-|
|Change|in|cash|and|cash|equivalents|in|the year|(2,116,981)|(643,543)|
|Cash|and|cash|equivalents|at the|beginning ofthe|year|3,719,233|4,362,776|
|Cash|and|cash|equivalents|at the|end|of the year|1,602,252|3,719,233|
----- End of picture text -----
The notes on pages 14 to 26 form part of these financial statements
|
|
aE Page 13
a
THE ONSIDE FOUNDATION
iS NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
----- Start of picture text -----
nn.———
----- End of picture text -----
- General information
The OnSide Foundation is an unincorporated charity, registered in England and Wales. Further details are included in the Reference and Administrative Details page at the start of these financial statements.
- Accounting policies
2.1 Basis of preparation of financial statements
The financial statements 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), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Charities Act 2011.
The financial statements have been prepared to give a ‘true and fair’ view and have departed from the Charities (Accounts and Reports) Regulations 2008 only to the extent required to provide a ‘true and fair view. This departure has involved following the Charities SORP (FRS 102) published in October 2019 rather than the Accounting and Reporting by Charities: Statement of Recommended Practice effective from 1 April 2005 which has since been withdrawn.
The OnSide Foundation meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy.
2.2 Going concern
In preparing the financial statements, the Trustees are responsible for assessing the Charity’s ability to continue as a going concern. In light of the Foundation’s strong balance sheet and liquidity position, the Trustees are confident that the Charity will be able to operate for the foreseeable future and, therefore, have prepared the financial statements on a going concern basis. They do not consider that there are any material uncertainties in respect of using the going concern basis.
2.3 Income All income is recognised once the Charity has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably. Grants are included in the Statement of Financial Activities on a receivable basis. The balance of income received for specific purposes but not expended during the period is shown in the relevant funds on the Balance Sheet. Where income is received in advance of entitlement of receipt, its recognition is deferred and included in creditors as deferred income. Where entitlement occurs before income is received, the income is accrued.
| |
aPage 14
a THE ONSIDE FOUNDATION
el NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
a'
----- Start of picture text -----
2. Accounting policies (continued)
----- End of picture text -----
2.4 Expenditure
Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, 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 classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset's use.
Expenditure on charitable activities is incurred on directly undertaking the activities which further the Charity's objectives, as well as any associated support costs.
Grants payable are charged in the year when the offer is made except in those cases where the offer is conditional, such grants being recognised as expenditure when the conditions attaching are fulfilled. Grants offered subject to conditions which have not been met at the year end are noted as a commitment, but not accrued as expenditure.
All expenditure is inclusive of irrecoverable VAT.
2.5 Government grants
Government grants relating to tangible fixed assets are treated as deferred income and released to the Statement of Financial Activities over the expected useful lives of the assets concerned. Other grants are credited to the Statement of Financial Activities as the related expenditure is incurred.
2.6 Interest receivable
Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the Charity; this is normally upon notification of the interest paid or payable by the institution with whom the funds are deposited.
- 2.7 Investments
Fixed asset investments are a form of financial instrument and are initially recognised at their transaction cost and subsequently measured at fair value at the Balance Sheet date, unless the value cannot be measured reliably in which case it is measured at cost less impairment. Investment gains and losses, whether realised or unrealised, are combined and presented as ‘Gains/(Losses) on investments’ in the Statement of Financial Activities.
- 2.8 Cash at bank and in hand
Cash at bank and in hand includes cash and short-term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.
EE
Page 15
a)s
THE ONSIDE FOUNDATION
| | |
iel NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
aEEE
2. Accounting policies (continued)
2.9 Liabilities and provisions
Liabilities are recognised when there is an obligation at the Balance Sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably.
Liabilities are recognised at the amount that the Charity anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.
2.10 Financial instruments
The Charity only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.
2.11 Fund accounting
General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the Charity and which have not been designated for other purposes.
Designated funds comprise unrestricted funds that have been set aside by the Trustees for particular purposes. The aim and use of each designated fund is set out in the notes to the financial statements.
Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the Charity for particular purposes. The costs of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.
Investment income, gains and losses are allocated to the appropriate fund.
2.12 Critical accounting estimates and areas of judgment
Estimates and judgments 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.
Critical accounting estimates and assumptions:. The trustees consider that there are currently no significant estimates or areas of judgemental uncertainty.
es
Page 16
THE ONSIDE FOUNDATION
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
3. Income from donations and legacies
| Unrestricted | Restricted | Total | ||
|---|---|---|---|---|
| funds | funds | funds | ||
| 2025 | 2025 | 2025 | ||
| £ | £ | £ | ||
| Donations | 66 | - | 66 | |
| Grants | - | 3,936,071 | 3,936,071 | |
| 66 | 3,936,071 | 3,936,137 | ||
| Unrestricted | Restricted | Total | ||
| funds | funds | funds | ||
| 2024 | 2024 | 2024 | ||
| £ | £ | £ | ||
| Donations | 72 | 50,000 | 50,072 | |
| Grants | - | 2,281,389 | 2,281,389 | |
| 72 | 2,331,389 | 2,331,461 | ||
| 4, | Investment income | |||
| Unrestricted | Total | |||
| funds | funds | |||
| 2025 | 2025 | |||
| £ | £ | |||
| Bank Interest | 113,075 | 113,075 | ||
| Unrestricted | Total | |||
| funds | funds | |||
| 2024 | 2024 | |||
| £ | £ | |||
| BankInterest | 87,935 | 87,935 |
Page 17
THE ONSIDE FOUNDATION
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
5. Analysis of grants
| Grants to | Total | |||
|---|---|---|---|---|
| Institutions | funds | |||
| 2025 | 2025 | |||
| £ | £ | |||
| Grants | to | OnSide Youth Zones | 722,714 | 722,714 |
| Grants | to | Wirral Youth Zone | 80,000 | 80,000 |
| Grants | to | Wolverhampton Youth Zone | 71,484 | 71,484 |
| Grants | to | Wigan Youth Zone | 74,019 | 74,019 |
| Grants | to | Warrington Youth Zone | 48,450 | 48,450 |
| Grants | to | East Manchester Youth Zone | 39,746 | 39,746 |
| Grants | to | Carlisle Youth Zone | 72,348 | 72,348 |
| Grants | to | Barnsley Youth Zone | 3,377,000 | 3,377,000 |
| Grants | to | Manchester Youth Zone | 232,132 | 232,132 |
| Grants | to | Blackburn Youth Zone | 151,834 | 151,834 |
| Grants | to | Chorley Youth Zone | 151,389 | 151,389 |
| Grants | to | Barnet Youth Zone | 62,917 | 62,917 |
| Grants | to | Barking & Dagenham Youth Zone | 72,291 | 72,291 |
| Grants | to | BLGC | 62,131 | 62,131 |
| Grants | to | Mahdlo Youth Zone | 61,584 | 61,584 |
| Grants | to | Croydon Youth Zone | 360,000 | 360,000 |
| Grants | to | GrimsbyYouth Zone | 550,808 | 550,808 |
| 6,190,847 | 6,190,847 |
|
As at 31 March 2025 the Charity had committed to grants of value up to £2.766m subject to the conditions attached to the grants being fulfilled.
----- Start of picture text -----
|
----- End of picture text -----
Page 18
THE ONSIDE FOUNDATION
| |
ee
el
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
| NOTES TO THE FINANCIAL STATEMENTS FOR THE YEARYEAR ENDED 31 MARCH 2025 |
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEARYEAR ENDED 31 MARCH 2025 |
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEARYEAR ENDED 31 MARCH 2025 |
|---|---|---|
| a — |
||
| Grants to | Total | |
| Institutions | funds | |
| 2024 | 2024 | |
| £ | £ | |
| Grants to Onside Youth Zones | 538,475 | 538,475 |
| Grants to Wirral Youth Zone | 146,667 | 146,667 |
| Grants to Wolverhampton Youth Zone | 199699 | 199,699 |
| Grants to Hammersmith & Fulham Youth Zone | 70,000 | 70,000 |
| Grants to Warrington Youth Zone | 172,107 | 172,107 |
| Grants to East ManchesterYouth Zone | 14,244 | 14,244 |
| Grants to Carlisle Youth Zone | 49 408 | 49 408 |
| Grants to BarnsleyYouth Zone | 200,000 | 200,000 |
| Grants to Manchester Youth Zone | 220,060 | 220,060 |
| Grants to Blackburn Youth Zone | 61,710 | 61,710 |
| Grants to ChorleyYouth Zone | 107,297 | 107,297 |
| Grants to BarnetYouth Zone | 55,000 | 55,000 |
| Grants to Barking & Dagenham Youth Zone |
60,616 | 60,616 |
| Grants to BLGC | 17,916 | 17,916 |
| Grants to Mahdlo Youth Zone | 34,542 | 34,542 |
| Grants to CroydonYouth Zone | 420,000 | 420,000 |
| 2,367,741 | 2,367,741 |
- Analysis of expenditure by activities
| Grant | |||
|---|---|---|---|
| funding of | Support | Total | |
| activities | costs | funds | |
| 2025 | 2025 | 2025 | |
| £ | £ | £ | |
| Grants to OnSide Youth Zones | 722,714 | - | 722,714 |
| Grants to Youth Zone Projects | 5,468,133 | - | 5,468,133 |
| Administrative costs | - | 34,948 | 34,948 |
| 6,190,847 | 34,948 | 6,225,795 |
aae Page 19
| |
THE ONSIDE FOUNDATION
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
6. Analysis of expenditure by activities (continued)
| Grant | ||||
|---|---|---|---|---|
| funding of activities |
Support costs |
Total funds |
||
| 2024 | 2024 | 2024 | ||
| £ | £ | £ | ||
| Support ofOnSide Youth Zones | 538,475 | - | 538,475 | |
| Grants to Youth Zone Projects | 1,829,266 | - | 1,829,266 | |
| Administrative costs | - | 30,792 | 30,792 | |
| 2,367,741 | 30,792 | 2,398,533 | ||
| Analysis ofsupport costs | ||||
| Admin | Total | |||
| costs | funds | |||
| 2025 | 2025 | |||
| £ | £ | |||
| Governance costs | 34,948 | 34,948 | ||
| Total | ||||
| Admin costs | funds | |||
| 2024 | 2024 | |||
| £ | £ | |||
| Governance costs | 30,792 | 30,792 | ||
| 7. | Auditor's remuneration | |||
| 2025 | 2024 | |||
| £ | £ | |||
| Fees payable to the Charity's auditor for the audit ofthe Charity's annual | ||||
| accounts | 6,360 | 6,000 | ||
| Fees payable to the Charity's auditor in respect of: | ||||
| Allnon-auditservicesnotincludedabove | 1,680 | 1,584 |
----- Start of picture text -----
|
----- End of picture text -----
Page 20
pe
THE ONSIDE FOUNDATION
qu
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
8. Trustees' remuneration and expenses
During the year, no Trustees received any remuneration or other benefits (2024 - ENIL).
During the year ended 31 March 2025, no Trustee expenses have been incurred (2024 - ENIL).
9. Fixed asset investments
| Listed | |
|---|---|
| investments | |
| £ | |
| Cost or valuation | |
| At 1 April 2024 | 5,704,224 |
| Revaluations | 223,335 |
| At 31 March 2025 | 5,927,559 |
| Net book value | |
| At 31 March 2025 | 5,927,559 |
| At31March2024 | 5,704,224 |
10. Creditors: Amounts falling due within one year
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Trade creditors | 122,389 | 63,243 |
| Accruals and deferred income | 8,040 | 7,584 |
| 130,429 | 70,827 |
ne
Page 21
ED
| | | || | |
THE ONSIDE FOUNDATION
i NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
i
11. Statement of funds Statement of funds - current year
| Balance at | |||||||
|---|---|---|---|---|---|---|---|
| Balance at | 1 | Transfers | Gains/ | 31 March | |||
| April 2024 £ |
Income £ |
Expenditure £ |
in/out £ |
(Losses) £ |
2025 £ |
||
| Unrestricted | |||||||
| funds | |||||||
| Designated | |||||||
| funds | |||||||
| Youth Zone | |||||||
| Network Donor | |||||||
| Fund | 619,000 | - | - | - | - | 619,000 | |
| General funds | |||||||
| OnSide Youth | |||||||
| Zones | 5,584,693 | 113,141 | (1,899,787) | - | 223,335 | 4,021,382 | |
| Total | |||||||
| Unrestricted funds |
6,203,693 | 113,141 | (1,899,787) | - | 223,335 | 4,640,382 | |
| Restricted | |||||||
| funds | |||||||
| OnSideYouth Zones |
|||||||
| Development | 2,000,000 | - | - | (2,000,000) | - | - | |
| OnSide Revenue | - | 398,200 | (398,200) | - | - | - | |
| Leeds - Capital | - | - | - | 100,000 | - | 100,000 | |
| Crewe - Capital | - | - | - | 400,000 | - | 400,000 | |
| Grimsby - Capital |
265,663 | 50,000 | (265,663) | - | - | 50,000 | |
| Grimsby - | |||||||
| Revenue | 172,274 | 112,871 | (285,145) | - | - | - | |
| Barnsley - Capital |
561,000 | 3,075,000 | (3,377,000) | 900,000 | - | 1,159,000 | |
| Thurrock - | |||||||
| Capital | - | 300,000 | - | 100,000 | - | 400,000 | |
| Bristol - Capital | 150,000 | - | - | 500,000 | - | 650,000 | |
| 3,148,937 | 3,936,071 | (4,326,008) | - | - | 2,759,000 |
i
Page 22
THE ONSIDE FOUNDATION
=
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
- Statement of funds (continued)
Total of funds 9,352,630 4,049,212 (6,225,795) - 223,335 7,399,382
Designated funds consist of the following:
Youth Zone Network Donor Fund - the Trustees have agreed to designate £619,000 of the unrestricted funds which were initially provided by two donors to underwrite support costs for OnSide Youth Zones but will now be used for grants to benefit the Youth Zone Network as specifically agreed between the donors and the Trustees. Since the year end £385,415 has been paid from this designated fund to The Bolton School Bursary Foundation at the specific request of the donor.
Restricted funds consist of the following:
Individual Youth Zones - Funding to be applied solely to the specific Youth Zone listed OnSide Youth Zones Development - Funding to support the development of new Youth Zones. OnSide Revenue - Funding to support running costs of OnSide.
Page 23
|
a
THE ONSIDE FOUNDATION
iS NOTES TO THE FINANCIAL STATEMENTS ann nNFOR THE YEAR ENDED 31 MARCH 2025 nS
nS
- Statement of funds (continued) Statement of funds - prior year
----- Start of picture text -----
|||||||||
|---|---|---|---|---|---|---|---|
|Balance|at|
|Balance|at|Gains/|31|March|
|1|April 2023|Income|Expenditure|(Losses)|2024|
|£|£|£|£|£|
|Unrestricted|funds|
|Designated|funds|
|Youth|Zone|Network|Donor|
|Fund|619,000|-|-|-|619,000|
|General|funds|
|OnSide|Youth|Zones|6,799,972|88,007|(1,489,088)|185,802|5,584,693|
|Total|Unrestricted|funds|7,418,972|88,007|(1,489,088)|185,802|6,203,693|
|Restricted|funds|
|OnSide|Youth|Zones|
|Development|1,000,000|1,000,000|-|-|2,000,000|
|OnSide|Revenue|6,600|429,000|(435,600)|-|-|
|Hammersmith|&|Fulham|-|50,000|(50,000)|-|-|
|London|YZs|80,001|-|(80,001)|-|-|
|Grimsby|-|Capital|230,548|207,389|-|-|437,937|
|Grimsby|-|Revenue|143,844|-|(143,844)|-|-|
|Barnsley|-|Capital|116,000|645,000|(200,000)|-|561,000|
|Bristol|-|Capital|150,000|-|-|-|150,000|
|1,726,993|2,331,389|(909,445)|-|3,148,937|
|Total|of funds|9,145,965|2,419,396|(2,398,533)|185,802|9,352,630|
----- End of picture text -----
a
Page 24
THE ONSIDE FOUNDATION
|
en
iEEE! NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025 i eS 12. Analysis of net assets between funds
Analysis of net assets between funds - current year
----- Start of picture text -----
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
|Unrestricted|Restricted|Total|
|funds|funds|funds|
|2025|2025|2025|
|£|£|£|
|Fixed|asset|investments|4,770,811|1,156,748|5,927,559|
|Current|assets|-|1,602,252|1,602,252|
|Creditors|due|within|one|year|(130,429)|-|(130,429)|
|Total|4,640,382|2,759,000|7,399,382|
|Analysis|of net assets|between|funds-|prior year|
|Unrestricted|Restricted|Total|
|funds|funds|funds|
|2024|2024|2024|
|£|£|£|
|Fixed|asset|investments|5,704,224|-|5,704,224|
|Current|assets|570,296|3,148,937|3,719,233|
|Creditors|due|within|one|year|(70,827)|-|(70,827)|
|Total|6,203,693|3,148,937|9,352,630|
|13.|Reconciliation|of|net movement|in|funds|to|net cash|flow from|operating|activities|
|2025|2024|
|£|£|
|Net|income/expenditure|for|the|year|(as|per|Statement|of|Financial|
|Activities)|(1,953,248)|206,665|
|Adjustments|for:|
|Gains|on|investments|(223,335)|(185,802)|
|Dividends,|interests|and|rents|from|investments|(113,075)|(87,935)|
|Increase|in|creditors|59,602|67,685|
|Net cash|used|in|operating|activities|(2,230,056)|(5,387)|
----- End of picture text -----
a
Page 25
a —————
THE ONSIDE FOUNDATION
| |
|
el
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
mmm
14. Analysis of cash and cash equivalents
| 2025 | 2024 | ||
|---|---|---|---|
| £ | iE | ||
| Cash | in hand | 1,602,252 | 3,719,233 |
| Total | cashandcashequivalents | 1,602,252 | 3,719,233 |
15. Analysis of changes in net debt
| At 1 April | At 31 March | ||||
|---|---|---|---|---|---|
| 2024 | Cash flows | 2025 | |||
| £ | £ | ||||
| £ | |||||
| Cash | atbankand | inhand | 3,719,233 | (2,116,981) | 1,602,252 |
| a | ee | ||||
| 3,719,233 | (2,116,981) | 1,602,252 |
16. Related party transactions
During the year the Charity made grants to OnSide Youth Zones, a charity which has a trustee in common with the Foundation. The value of grants paid in the year was £722,714 (2024: £538,475).
In accordance with best practice pertaining to related party transactions published by the Charities Commission and following legal advice, where a conflict of interest was perceived to exist, trustees recused themselves from voting.
----- Start of picture text -----
aE
----- End of picture text -----
Page 26