OpenCharities

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

2024-03-31-accounts

Trustees’ Annual Report for the period

From APR 2023 Period start date To MARCH 24 Period end date

Charity name: HUBB GLOUCESTERSHIRE

Charity registration number: 1200303

Objectives and Activities

Objectives and Activities
SORP reference
Summary of the purposes of
the charity as set out in its
governing document
Para 1.17 The advancement and promotion of the Islamic
faith in accordance with the
doctrines of orthodox Sunni school of thought
for the benefit of the public as the trustees from
time to time think fit.
To promote for the benefit of the inhabitants of
Gloucester and the wider area (Gloucestershire)
the provision of facilities for recreation or other
leisure time occupation of individuals who have
need of such facilities by reason of their
youth, age, infirmity or disablement, financial
hardship or social and economic circumstances
or for the public at large in the interests of social
welfare and with the object of improving the
condition of life of the said inhabitants
Summary of the main activities
in relation to those purposes
for the public benefit, in
particular, the activities,
projects or services identified in
the accounts.
Para 1.17 and 1.19 Between April 2023 & March 2024 we have built
and improved the following services:
Muslim Scouts (Beaver Colony) – The first in
Gloucestershire – this has now grown to
accommodate Cubs (9-11) and Scouts (11-14
A space for new muslims to connect and
network. (First in Gloucestershire)
An Islamic prayer space open to women (First in
Gloucestershire)
Information days that are accessible to the full
family
Community meals open to everyone during
Ramadhan
Statement confirmingwhether Para 1.18 The Trustees have at all times had regard for the
the trustees have had regard to
the guidance issued by the
Charity Commission on public
benefit
guidance issued by the Charity Commission on
Public Benefit. This can be demonstrated by:
-
All activities have objectives to include
those that are most disadvantaged in
our communities
-
Approximately 50% of our attendees are
from IMD <2 areas

Additional information (optional)

You may choose to include further statements where relevant about:

SORP reference Para 1.38 Policy on grant making Para 1.38 Policy on social investment including program related investment Para 1.38 Contribution made by volunteers Other

Achievements and Performance

SORP reference
Summary of the main
achievements of the charity,
identifying the difference the
charity’s work has made to the
circumstances of its
beneficiaries and any wider
benefits to society as a whole.
Para 1.20 Below is the updated summary of the main
achievements, with the initiatives related to
Coffee Mornings for Mums and Support for
Asylum Seekers removed:
1. Expansion of Muslim Scouts (Beaver
Colony, Cubs, and Scouts):
o
Original Initiative:Pioneered
the creation of the first Muslim
Scouts Beaver Colony in
Gloucestershire, offering a
unique and inclusive scouting
experience for Muslim children.
o
Hubb’s Enhancement:Building
on the initial success, Hubb has
expanded the program to now
include Cubs and Scouts. This
growth has enabled a broader
age range of young people to
benefit from structured
activities that foster leadership,
community values, and personal
development.
o
Impact:The expanded program
not only nurtures early
childhood development but also
provides continuity in youth
engagement, ensuring a lifelong
commitment to the values of
teamwork, responsibility, and
community service.
2. Strengthened Networking Space for
New Muslims:
o
Original Initiative:Established
the first networking space for
new Muslims in Gloucestershire,
offering a platform for
connection and integration into
the local Muslim community.
o
Hubb’s Enhancement:Hubb has
enriched this space by
introducing mentorship
programs, regular workshops,
and social events that facilitate
deeper connections and
smoother transitions for those
new to the faith.
o
Impact:The enhanced
networking opportunities have
increased community
engagement and provided
practical support, enabling new
Muslims to navigate challenges

more confidently and build lasting relationships.

  1. Inclusive Islamic Prayer Space for Women: o Original Initiative: Spearheaded the creation of the first Islamic prayer space open exclusively to women in Gloucestershire, empowering female worshippers.

o Hubb’s Enhancement: Hubb has improved the facility by incorporating additional amenities and hosting educational and community events in the prayer space, thereby transforming it into a multifunctional hub for spiritual growth, learning, and social support.

o Impact: These developments have further promoted inclusivity and accessibility, ensuring that women have a dedicated space that caters not only to worship but also to community building and personal development.

  1. Broadening Community Meals Open to Everyone: o Original Initiative: Organized community meals that welcomed all members of society, fostering unity, understanding, and cultural exchange.

o Hubb’s Enhancement: Hubb has increased the scale and diversity of these events by collaborating with local organizations and inviting community leaders to participate in cultural showcases and discussion forums.

o Impact: This initiative now plays a crucial role in strengthening communal ties and promoting dialogue among diverse groups, furthering social cohesion and mutual understanding.

Overall Impact:

additional age groups in the Scouts
program and the enrichment of services
for new Muslims, women, and the
broader community have solidified
Hubb’s role as a leader in promoting
inclusivity and community engagement.
Community Empowerment:These
initiatives have not only provided
essential services but have also fostered
a more interconnected and supportive
society in Gloucestershire, where
diverse groups can thrive together.
Through these improvements, Hubb continues
to build on its legacy of pioneering initiatives
and remains committed to evolving its services
to meet the diverse and growing needs of the
community.

Additional information (optional) You may choose to include further statements where relevant about:

Achievements against
objectives set
Para 1.41
Performance of fundraising
activities against objectives set
Para 1.41
Investment performance
against objectives
Para 1.41
Other

Financial Review

Financial Review
Review of the charity’s financial
position at the end of the
period
Para 1.21 At the end of the 23-24 financial period Hubb
Gloucestershire held a positive balance of
£2326.00
Statement explaining the policy
for holding reserves stating why
theyare held
Para 1.22 We are working towards having atleast 3
months costs of operation as reserves for
resilience.
Amount of reserves held Para 1.22 £1500.00
Reasons for holding zero
reserves
Para 1.22 n/a
Details of fund materially in
deficit
Para 1.24 n/a
Explanation of any
uncertainties about the charity
continuingas agoingconcern
Para 1.23 Charity is not a going concern
Additional information (optional)
You maychoose to include further statements where relevant about:
Additional information (optional)
You maychoose to include further statements where relevant about:
Additional information (optional)
You maychoose to include further statements where relevant about:
The charity’s principal sources
of funds (including any
fundraising)
Para 1.47
Investment policy and
objectives including any social
investment policy adopted
Para 1.46
A description of the principal
risks facing the charity
Para 1.46
Other

Structure, Governance and Management

Description of charity’s trusts:
Type of governing document
(trust deed,royal charter)
Para 1.25 memorandum and articles of association
How is the charity constituted?
(e.g unincorporated
association,CIO)
Para 1.25 CIO
Trustee selection methods
including details of any
constitutional provisions e.g.
election to post or name of any
person or body entitled to
appoint one or more trustees
Para 1.25 (a) Every trustee appointed must be appointed
by a resolution passed at a properly
convened meeting of the charity trustees.
(b) In selecting individuals for appointment as
charity trustees, the charity trustees
must have regard to the skills, knowledge and
experience needed for the
effective administration of the CIO.

Additional information (optional)

You may choose to include further statements where relevant about:

Policies and procedures
adopted for the induction and
training of trustees
Para 1.51
The charity’s organisational
structure and any wider
network with which the charity
works
Para 1.51
Relationship with any related
parties
Para 1.51
Other

Reference and Administrative details

Charityname HUBB GLOUCESTERSHIRE
Other name the charityuses
Registered charitynumber 1200303
Charity’s principal address UNIT A1, GREYHOUND GARDENS, GL2 0XH

Names of the charity trustees who manage the charity

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Trustee name Office (if any) Dates acted if not for whole year Name of person (or body) entitled to
appoint trustee(if any)
FATIMA MANJRA
RANDERA
ABDULHAQ
RANDERA
Muhammad
Munir
Shazia Sheikh

Corporate trustees – names of the directors at the date the report was approved

Director name

Name of trustees holding title to property belonging to the charity

Trustee name Dates acted if not for whole year

Funds held as custodian trustees on behalf of others

Description of the assets held in this capacity

Name and objects of the charity on whose behalf the assets are held and how this falls within the custodian charity’s objects

Details of arrangements for safe custody and segregation of such assets from the charity’s own assets

Additional information (optional)

Names and addresses of advisers (Optional information)

Type of Name Address
adviser

Name of chief executive or names of senior staff members (Optional information)

Exemptions from disclosure

Reason for non-disclosure of key personnel details

Other optional information

Declarations

The trustees declare that they have approved the trustees’ report above.

Signed on behalf of the charity’s trustees

Signature(s)
Full name(s)
Position (eg Secretary, Chair,
etc)
Date
Abdulhaq Randera Fatima Manjra Randera


Secretary
Chair
01/02/2025
01/02/2025
01/02/2025
Hubb Gloucestershire Hubb Gloucestershire Hubb Gloucestershire Charity No
(ifany)
Annualaccountsforthe period
Period start date 1-Apr-23 To Period end
date
31-Mar-24

Section A Statement of financial activities

Recommended categories by
activity
Guidance Note
Incoming resources (Note 3)
Income and endowments from:
Donations and legacies
S01
Charitable activities
S02
S04
Resources expended (Note 4)
Expenditure on:
Raising funds
S05
Direct costs
S06
General expense
S07
Insurance
S08
IT software and consumables
S09
Professional fees
S10
Rates
S11
Rent
S12
Repairs and maintenance
S13
Salaries
S14
Bank charges
S15
Subcontractor cost
S16
Telephone and internet
S17
Travel and subsistence
S18
S19
S20
Net gains/(losses) on investments
S21
S22
Extraordinary items
S23
S24
S25
Other gains/(losses)
S26
S27
Reconciliation of funds:
S27
S28
Total
Net movement in funds
Total funds brought forward
Total funds carried forward
Total
Net income/(expenditure) before investment
gains/(losses)
Net income/(expenditure)
Transfers between funds
Other recognised gains/(losses):
Gains and losses on revaluation of fixed assets for the charity’s own use
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
Prior year
funds
£
£
£
£
£
F01
F02
F03
F04
F05
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
Prior year
funds
£
£
£
£
£
F01
F02
F03
F04
F05
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
Prior year
funds
£
£
£
£
£
F01
F02
F03
F04
F05
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
Prior year
funds
£
£
£
£
£
F01
F02
F03
F04
F05
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
Prior year
funds
£
£
£
£
£
F01
F02
F03
F04
F05
10,195 - - 10,195 3,222
9,126 - - 9,126 464
19,321 - - 19,321 3,686
22 - - 22 255
4,073 - - 4,073 -
250 - - 250 -
424 - - 424 -
283 - - 283 -
688 - - 688 -
619 - - 619 -
8,355 - - 8,355 -
28 - - 28 -
1,261 - - 1,261 -
108 - - 108 9
3,674 - - 3,674 -
485 - - 485 89
105 - - 105 -
20,373 - - 20,373 353
1,052
-
- - 1,052
-
3,333
- - - - -
1,052
-
- - 1,052
-
3,333
- - - - -
- - - - -
- - - - -
- - - - -
1,052
-
- - 1,052
-
3,333
- - - - -
1,052
-
- - 1,052
-
3,333

Section B Balance sheet

Fixed assets
Intangible assets
Tangible assets
Heritage assets
Investments
Total fixed assets
Current assets
Stocks
Debtors
Investments
Cash at bank and in hand (Note 5)
Total current assets
Creditors: amounts falling due within
one year
Net current assets/(liabilities)
Total assets less current liabilities
Creditors: amounts falling due after
one year
Provisions for liabilities
Total net assets or liabilities
Funds of the Charity
Endowment funds
Restricted income funds
Unrestricted funds
Revaluation reserve
Total funds
Signed by one or two trustees on behalf of all
the trustees
Guidance Notes
B01
B02
B03
B04
B05
B06
B07
B08
B09
B10

B11
B12
B13
B14
B15
B16
B17
B18
B19
B20
B21
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total this
year
Total last
year
£
£
£
£
£
F01
F02
F03
F04
F05
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total this
year
Total last
year
£
£
£
£
£
F01
F02
F03
F04
F05
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total this
year
Total last
year
£
£
£
£
£
F01
F02
F03
F04
F05
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total this
year
Total last
year
£
£
£
£
£
F01
F02
F03
F04
F05
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total this
year
Total last
year
£
£
£
£
£
F01
F02
F03
F04
F05
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
2,326 - - 2,326 3,333
2,326 - - 2,326 3,333
46 - - 46 -
2,281 - - 2,281 3,333
2,281 - - 2,281 3,333
- - - - -
- - - - -
2,281 - - 2,281 3,333
- - -
3,333 - 3,333 -
- 1,052 - - 1,052 3,333
-
2,281 - - 2,281 3,333
Signature Print Name Date of
approval
dd/mm/yyyy
abdulhaqRandera 01/02/2025

CC17a (Excel)

01/02/2025

2

Section C Notes to the accounts

Note 1 Basis of preparation

This section should be completed by all charities .

1.1 Basis of accounting

These accounts have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts.

The accounts have been prepared in accordance with:

the Statement of Recommended Practice: Accounting and Reporting by Charities • and with  preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) issued on 16 July 2014 the Financial Reporting Standard applicable in the United Kingdom and Republic of • and with  Ireland (FRS 102)

The charity constitutes a public benefit entity as defined by FRS 102.*

1.2 Going concern

If there are material uncertainties related to events or conditions that cast significant doubt on the charity's ability to continue as a going concern, please provide the following details or state "Not applicable", if appropriate:

An explanation as to those factors that support the conclusion that the charity is a going concern;

Disclosure of any uncertainties that make the going concern assumption doubtful;

Not applicable

Not applicable

Where accounts are not prepared on a going concern basis, please disclose this fact together with the basis on which the trustees prepared the accounts and the reason why the charity is not regarded as a going concern.

Not applicable

CC17a (Excel)

01/02/2025

3

Section C Notes to the accounts (cont)

Note 2 Accounting policies 2 INCOME

This standard list of accounting policies has been applied by the charity except for those ticked "No" or "N/a". Where a different or additional policy has been adopted then this is detailed in the box below.

Recognition of income
The cost of any stock of goods donated for distribution to beneficiaries is deemed to be
the fair value of those gifts at the time of their receipt and they are recognised on
receipt. In the reporting period in which the stocks are distributed, they are recognised
as an expense at the carrying amount of the stocks at distribution.
Donated services and
facilities
Donated services and facilities are included in the SOFA when received at the value of
the gift to the charity provided the value of the gift can be measured reliably.
Donated goods for resale are measured at fair value on initial recognition, which is the
expected proceeds from sale less the expected costs of sale, and recognised in 'Income
from other trading activities' with the corresponding stock recognised in the balance
sheet. On its sale the value of stock is charged against 'Income from other trading
activities' and the proceeds from sale are also recognised as 'Income from other trading
activities'.
Grants and donations are only included in the SoFA when the general income
recognition criteria are met (5.10 to 5.12 FRS102 SORP).
This is only included in the SoFA once the charity has provided the related goods or
services or met the performance related conditions.
Donated goods are measured at fair value (the amount for which the asset could be
exchanged) unless impractical to do so.
In the case of performance related grants, income must only be recognised to the extent
that the charity has provided the specified goods or services as entitlement to the grant
only occurs when the performance related conditions are met (5.16 FRS 102 SORP).
Legacies
Legacies are included in the SOFA when receipt is probable, that is, when there has
been grant of probate, the executors have established that there are sufficient assets in
the estate and any conditions attached to the legacy are either within the control of the
charity or have been met.
Government grants
The charity has received government grants in the reporting period
Tax reclaims on
donations and gifts
Gift Aid receivable is included in income when there is a valid declaration from the
donor. Any Gift Aid amount recovered on a donation is considered to be part of that gift
and is treated as an addition to the same fund as the initial donation unless the donor or
the terms of the appeal have specified otherwise.
These are included in the Statement of Financial Activities (SoFA) when:
• the charity becomes entitled to the resources;
· it is more likely than not that the trustees will receive the resources; and
• the monetary value can be measured with sufficient reliability.
Donated goods
Contractual income and
performance related
grants
Offsetting
There has been no offsetting of assets and liabilities, or income and expenses, unless required
or permitted by the FRS 102 SORP or FRS 102.
Grants and donations
Gifts in kind for use by the charity are included in the SoFA as income from donations
when receivable.
Support costs
The charity has incurred expenditure on support costs.
Volunteer help
Goods donated for on-going use by the charity are recognised as tangible fixed assets
and included in the SoFA as incoming resources when receivable.
The value of any voluntary help received is not included in the accounts but is described
in the trustees’ annual report.
Donated services and facilities that are consumed immediately are recognised as
income with an equivalent amount recognised as an expense under the appropriate
heading in the SOFA.
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
2.4 ASSETS
Intangible fixed assets
Heritage assets
Grants with performance
conditions
Where the charity gives a grant with conditions for its payment being a specific level of
service or output to be provided, such grants are only recognised in the SoFA once the
recipient of the grant has provided the specified service or output.
Grants payable without
performance conditions
Where there are no conditions attaching to the grant that enables the donor charity to
realistically avoid the commitment, a liability for the full funding obligation must be
recognised.
Governance and support
costs
Support costs have been allocated between governance costs and other support.
Governance costs comprise all costs involving public accountability of the charity and its
compliance with regulation and good practice.
Support costs include central functions and have been allocated to activity cost
categories on a basis consistent with the use of resources, eg allocating property costs
by floor areas, or per capita, staff costs by the time spent and other costs by their
usage.
They are valued at cost.
Investments
Fixed asset investments in quoted shares, traded bonds and similar investments are
valued at initially at cost and subsequently at fair value (their market value) at the year
The charity has intangible fixed assets, that is, non-monetary assets that do not have
physical substance but are identifiable and are controlled by the charity through custody
or legal rights. The amortisation rates and methods used are disclosed in note 9.5
They are valued at cost.
The charity has heritage assets, that is, non-monetary assets with historic, artistic,
scientific, technological, geophysical or environmental qualities that are held and
maintained principally for their contribution to knowledge and culture. The depreciation
rates and methods used as disclosed in note 9.6.1.4.
Tangible fixed assets for
use by charity
The depreciation rates and methods used are disclosed in note 9.2.
They are valued at cost.
This includes any realised or unrealised gains or losses on the sale of investments and
any gain or loss resulting from revaluing investments to market value at the end of the
year.
Income from interest,
royalties and dividends
This is included in the accounts when receipt is probable and the amount receivable can
be measured reliably.
Income from membership
subscriptions
Membership subscriptions received in the nature of a gift are recognised in Donations
and Legacies.
Membership subscriptions which gives a member the right to buy services or other
benefits are recognised as income earned from the provision of goods and services as
income from charitable activities.
Settlement of insurance
claims
Insurance claims are only included in the SoFA when the general income recognition
criteria are met (5.10 to 5.12 FRS102 SORP) and are included as an item of other
income in the SoFA.
A liability is measured on recognition at its historical cost and then subsequently
measured at the best estimate of the amount required to settle the obligation at the
reporting date
Basic financial
instruments
The charity made no redundancy payments during the reporting period.
Deferred income
No material item of deferred income has been included in the accounts.
Creditors
The charity has creditors which are measured at settlement amounts less any trade
discounts
These are capitalised if they can be used for more than one year, and cost at least
Redundancy cost
2.3 EXPENDITURE AND LIABILITIES
Liability recognition
Liabilities are recognised where it is more likely than not that there is a legal or
constructive obligation committing the charity to pay out resources and the amount of
the obligation can be measured with reasonable certainty.
Investment gains and
losses
The charity accounts for basic financial instruments on initial recognition as per
paragraph 11.7 FRS102 SORP. Subsequent measurement is as per paragraphs 11.17
to 11.19, FRS102 SORP.
Provisions for liabilities
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Debtors
Debtors (including trade debtors and loans receivable) are measured on initial recognition at
settlement amount after any trade discounts or amount advanced by the charity. Subsequently,
they are measured at the cash or other consideration expected to be received.
Current asset
investments
The charity has has investments which it holds for resale or pending their sale and cash and
cash equivalents with a maturity date less than one year. These include cash on deposit and
cash equivalents with a maturity date of less than one year held for investment purposes rather
than to meet short term cash commitments as they fall due.
They are valued at fair value except where they qualify as basic financial instruments.
Stocks and work in
progress
Stocks held for sale as part of non-charitable trade are measured at the lower or cost or net
realisable value.
Goods or services provided as part of a charitable activity are measured at net realisable value
based on the service potential provided by items of stock.
Work in progress is valued at cost less any foreseeable loss that is likely to occur on the
contract.
Investments held for resale or pending their sale and cash and cash equivalents with a
maturity date of less than 1 year are treated as current asset investments
end. The same treatment is applied to unlisted investments unless fair value cannot be
measured reliably in which case it is measured at cost less impairment.
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a
Yes
No
N/a

POLICIES ADOPTED ADDITIONAL TO OR DIFFERENT FROM THOSE ABOVE

Section C Notes to the accounts (cont)

Note 3 Analysis of income

Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
Prior year
£
£
Donations and gifts
10,195
-
- 10,195 3,222
Charitable activities
9,126
-
- 9,126 464
Legacies
- -
- - -
General grants provided by government/other
charities
- - - - -
Membership subscriptions and sponsorships
which are in substance donations
- - - -
Donated goods, facilities and services
- -
- - -
Other
- -
- -
Total 19,321 - - 19,321 3,686
- - - - -
- -
- - -
- -
- - -
Other
- - - - -
Total - - - - -
- - - - -
- -
- - -
- -
- - -
Other
- -
- - -
Total
- -
- - -
Interest income
- -
- - -
Dividend income
- -
- - -
Rental and leasing income
- -
- - -
Other
- -
- - -
Total
- -
- - -
- -
- - -
- -
- - -
- -
- - -
- -
- - -
Total
- -
- - -
Conversion of endowment funds into income
- -
- - -
Gain on disposal of a tangible fixed asset held
for charity's own use
- - - - -
Gain on disposal of a programme related
investment
- - - - -
Royalties from the exploitation of intellectual
property rights
- - - - -
Other
- -
- - -
Total
- -
- - -
19,321
-
-19,321 3,686
Other information:
TOTAL INCOME
Other:
Other trading
activities:
Income from
investments:
Separate
material item
of income:
Analysis
Donations
and legacies:
Charitable
activities:
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
Prior year
£
£
Analysis
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
Prior year
£
£
Analysis
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
Prior year
£
£
Analysis
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
Prior year
£
£
Analysis
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
Prior year
£
£
Analysis
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
Prior year
£
£
Analysis
Donations and gifts 10,195 -
-
10,195 3,222

Charitable activities
9,126 -
-
9,126 464
Legacies - -
-
- -
General grants provided by government/other
charities
- - - - -
Membership subscriptions and sponsorships
which are in substance donations
- - - -
Donated goods, facilities and services - -
-
- -

Other
- -
-
-
Total 19,321 - - 19,321 3,686
- - - - -
- -
-
- -
- -
-
- -
Other - - - - -
Total - - - - -
- - - - -
- -
-
- -
- -
-
- -
Other - -
-
- -
Total - - - - -
Interest income - -
-
- -
Dividend income - -
-
- -
Rental and leasing income - -
-
- -

Other
- -
-
- -
Total - - - - -
- -
-
- -
- -
-
- -
- -
-
- -
- -
-
- -
Total - - - - -
Conversion of endowment funds into income - -
-
- -
Gain on disposal of a tangible fixed asset held
for charity's own use
- - - - -

Gain on disposal of a programme related
investment
- - - - -
Royalties from the exploitation of intellectual
property rights
- - - - -

Other
- -
-
- -
Total - - - - -
19,321 - - 19,321 3,686
All income in the prior year was unrestricted except for: (please
provide description and amounts)
Where any endowment fund is converted into income in the
prior period, please give the reason for the conversion.
Where any endowment fund is converted into income in the
reporting period, please give the reason for the conversion.
Within the income items above the following items are material:
(please disclose the nature, amount and any prior year
amounts)

CC17a (Excel)

01/02/2025

7

CC17a (Excdl 0110212025

Section C Notes to the accounts (cont)

Note 4 Analysis of expenditure

Analysis
Expenditure on raising funds:
Unrestricted
funds
Restricted
income funds
Endowment
funds
Total funds
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
£
£
This year
Last year
Unrestricted
funds
Restricted
income funds
Endowment
funds
Total funds
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
£
£
This year
Last year
Unrestricted
funds
Restricted
income funds
Endowment
funds
Total funds
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
£
£
This year
Last year
Unrestricted
funds
Restricted
income funds
Endowment
funds
Total funds
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
£
£
This year
Last year
Unrestricted
funds
Restricted
income funds
Endowment
funds
Total funds
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
£
£
This year
Last year
Unrestricted
funds
Restricted
income funds
Endowment
funds
Total funds
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
£
£
This year
Last year
Unrestricted
funds
Restricted
income funds
Endowment
funds
Total funds
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
£
£
This year
Last year
Unrestricted
funds
Restricted
income funds
Endowment
funds
Total funds
Unrestricted
funds
Restricted
income
funds
Endowment
funds
Total funds
£
£
This year
Last year
Incurred seeking donations 22 - - 22 - - - 255
Incurred seeking legacies - - - - - - - -
Incurred seeking grants - - - - -
Operating membership schemes and
social lotteries
- - - - -
Staging fundraising events 4,073 - - 4,073 -
Fudraising agents - - - - -
Operating charity shops - - - - -
Operating a trading company
undertaking non-charitable trading
activity
- - - - -
Advertising, marketing, direct mail and
publicity
- - - - - - - -
Start up costs incurred in generating
new source of future income
- - - - - - - -
Database development costs - - - - - - - -
Other trading activities - - - - -
Investment management costs: - - - - -
Portfolio management costs - - - - - - - -
Cost of obtaining investment advice - - - - - - - -
Investment administration costs - - - - - - - -
Intellectual property licencing costs - - - - - - - -
Rent collection, property repairs and
maintenance charges
- - - - - - - -
- - - - - - - -
Total expenditure on raising funds 4,095 - - 4,095 - - - 255
Expenditure on charitable activities:
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
Total expenditure on charitable
activities
- - - - - - - -
Separate material item of expense
- - - -
-
-
-
-
- - - - - - - -
- - - - - - - -
Total - - - - - - - -
Other
General expense 250 - - 250 - - - -
Insurance 424 - - 424 - - - -
IT software and consumables 283 - - 283 - - - -
Professional fees 688 - - 688 - - - -
Rates 619 - - 619 - - - -
Rent 8,355 - - 8,355 - - - -
Repairs and maintenance 28 - - 28 - - - -
Salaries 1,261 - - 1,261 - - - -
Bank charges 108 - - 108 - - - 9
Subcontractor cost 3,674 - - 3,674 - - - -
Telephone and internet 485 - - 485 - - - 89
Travel and subsistence 105 - - 105 - - - -
Total other expenditure
TOTAL EXPENDITURE
16,278 - - 16,278 - - - 98
20,373 - - 20,373 - - - 353

CC17a (Excel)

01/02/2025

9

Other information:

Analysis of expenditure on charitable activities

Thisyear Thisyear Thisyear Thisyear Lastyear Lastyear Lastyear Lastyear
Activity or programme Activities
undertaken
directly
Grant
funding of
activities
Support
Costs
Total this
year
Activities
undertaken
directly
Grant
funding of
activities
Support
Costs
Total last
year
£ £ £ £ £ £ £ £
Activity1 - - - - - - - -
Activity2 - - - - - - - -
Other - - - - - - - -
Total - - - - - - - -

CC17a (Excel)

01/02/2025

10

Section C Notes to the accounts (cont)

Note 5 Cash at bank and in hand

Note 5 Cash at bank and in hand
Other
Cash at bank and on hand
Total
Short term cash investments (less than 3 months maturity date)
Short term deposits
This year
£
Last year
£
- -
- -
2,326 3,333
- -
2,326 3,333

CC17a (Excel)

01/02/2025

11