Company No: 2270807 Registered Charity No: 800419
==> picture [212 x 108] intentionally omitted <==
----- Start of picture text -----
en
CENTRE
B ER K S HIRE
----- End of picture text -----
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED
(A COMPANY LIMITED BY GUARANTEE) REPORT AND ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2024
==> picture [291 x 14] intentionally omitted <==
----- Start of picture text -----
"eas a ~ ;
----- End of picture text -----
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED CONTENTS OF THE ACCOUNTS
Page No.
| ReportoftheTrustees | 1-9 |
|---|---|
| Statement of Financial Activities | 10 |
| Balance Sheet | 11 |
| Cash FlowStatement | 12 |
| Notes totheAccounts | 13-28 |
| IndependentExaminer'sReport | 29 |
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED TRUSTEES’ REPORT FOR THE YEAR ENDED 31 DECEMBER 2024
INTRODUCTION
The Board of Directors, who are the charity trustees for the purposes of the Charities Act 2011, present their Annual Report for the year ended 31 December 2024 under the Companies Act 2006 and the Charities Act 2011, together with the financial statements for the year. The Board confirms that the latter comply with the requirements of the Companies Act 2006, the Company’s Memorandum and Articles of Association and the Charities SORP (FRS102).
PURPOSES AND ACTIVITIES
The charity's purposes and aims as set out in the Company’s Memorandum of Association are to aid and improve for the public benefit the condition of those living with Multiple Sclerosis (MS).
It achieves this by
-
« providing a range of treatments and therapies in an understanding environment where people can support and learn from each other.
-
« making up-to-date information available and shared from reputable sources.
The charity supperts people living across Berkshire and the neighbouring counties of Oxfordshire, Hampshire, Surrey and Buckinghamshire.
Ensuring the work delivers the charity’s aims
The trustees have referred to the guidance contained in the Charity Commission's general guidance on public benefit when reviewing the charity’s purposes and aims, and when planning future activities. In particular how planned activities will contribute to the achievement of the objectives and aims.
Principal activities
The Berkshire MS Therapy Centre supports individuals with MS and helps mitigate the impact of the condition on their lives. MS is a complex, incurable neurological condition that varies from person to person, with symptoms such as mobility issues, fatigue, pain, depression, and cognitive difficulties. Specialist support is essential to managing these symptoms and enhancing quality of life. Without the Berkshire MS Therapy Centre, many of these services would be inaccessible locally.
The charity's principal activities encompass three main areas:
-
« Core treatments and services including physiotherapy and exercise classes, oxygen therapy, footcare and counselling.
-
« Complementary treatments, such as massage, acupuncture, spinal reflexology, and Reiki.
-
« A supportive network providing a community of understanding and shared experience.
ACHIEVEMENTS AND PERFORMANCE 2024
“The Berkshire MS Centre has been incredibly supportive in managing my MS. The oxygen therapy they provide has made a real difference, helping to alleviate my fatigue symptoms and improve my overall wellbeing. The Centre's welcoming environment and dedicated staff create a space where / feel cared for and understood.” Member feedback, 2024
2024 was the busiest year to date for the Berkshire MS Therapy Centre:
-
« 14,920 provided treatments (2023: 14,395)
-
« 444 people supported (2023: 387).
This includes 14,282 treatments supporting 366 people with MS and 638 treatments for 78 people without MS.
Page 1
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED TRUSTEES’ REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
The treatments for people without MS include support for partners and carers and oxygen therapy for individuals with other conditions. There is no other oxygen chamber available in Berkshire and when space allows the charity offers this treatment for a fee as capacity allows, generating essential income for the Centre.
Since 2022 the number of treatments provided annually has increased by 37%. Without financial support from the NHS, the government or other MS organisations, the charity faces the challenge of balancing increasing demand with its limited resources. The Trustees are pleased to maintain the provision of core services free of charge, ensuring that financial constraints do not prevent anyone from receiving vital support. The Centre continues to rely on fundraising, donations, volunteers, and grants to deliver its essential services. The Trustees wish to express their gratitude to everyone who supported the charity throughout 2024. The success of the year is a direct result of the combined efforts of all those who used the services, donated, fundraised, or volunteered.
In 2024, the Berkshire MS Therapy Centre proudly marked 40 years since opening the doors of their first therapy centre. This milestone, celebrated as the charity's ruby year, reflected on its achievements and the ongoing work to meet the growing demand for services.
To improve the efficiency of the Centre, reduce its carbon footprint and lower running costs, the charity invested in building upgrades. These improvements have extended the life of the Centre's infrastructure, and the charity is grateful to Pangbourne Rotary Club, Screwfix Foundation, Earley Charity and the Greenham Trust for their generous financial support.
The charity also welcomed two new members to the Board of Trustees: Rachel George, who will replace David Coe as Treasurer in early 2025, and Abigail Simmons bringing safeguarding expertise.
The difference the Centre makes:
In 2024, members shared their feedback on our impact:
-
« 96% feel more motivated to be active e 85% feel happier
-
92% feel more confident trying new things
-
« 88% report improved mental health
-
« 99% would recommend the Centre « 86% feel less isolated
-
« 89% of our members who are in employment credit the Centre in helping them remain so.
Only 4% of members felt confident they could access necessary support without the Centre.
Feedback included:
{After oxygen therapy] | feel more energised, feel more able to complete tasks, my brain and thoughts feel clearer and calmer, multitasking seems easier, | sleep more soundly - all leads to feeling more content and less depressed.’
‘4 would recommend the Centre as it offers so much to those with MS and the people caring for them. It offers so many treatments that could benefit people living with MS and there is a huge amount of information for those people seeking advice and knowledge on the condition. It's a place where you can feel very comfortable and not judged by your mobility problems and also with brain fog if you are having a bad day.’
‘| came very recently and was a bit skeptical as | was very anxious about what | might hear and see. But attending the Centre really helped manage my anxiety and helped me come to terms with my diagnosis.
Page 2
THE BERKSHIRE MULTIPLE SCLEROS!S THERAPY CENTRE LIMITED TRUSTEES’ REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
‘The Berkshire MS Centre has been incredibly supportive in managing my MS. The oxygen therapy they provide has made a real difference, helping to alleviate my fatigue symptoms and improve my overall wellbeing. The Centre's welcoming environment and dedicated staff create a space where | feel cared for and understood’
‘lam currently empicyed full time in an active job that involves site and client visits. | think | would be struggling significantly more without the physiotherapy and tips on mobility’
Contribution of volunteers
The charity is fortunate to have over 60 regular volunteers who contributed more than 6,500 hours in 2024. They play a vital role in day to day operations and at events and activities across the year. The Trustees extend their heartfelt gratitude to all our volunteers.
|
Page 3
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED TRUSTEES’ REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
FINANCIAL REVIEW
Total income for the year was £818,632 (2023: £588,521), which included grants, donations, fundraising activities, interest on investments and a smali amount of income from oxygen therapy provided to non MS members.
The Charity benefited from an unexpected significant donation in the early part of the year and received two lagacies totalling £30,000 (2023: £10,000}. We are deeply grateful to those who remembered us in their Will and continue to do so.
Additionally, the charity received a restricted donation from the Edward Gostling Foundation of £160,000 to create an endowment fund, ‘Edward Gostling Fund’. Under the terms of this endowment, the funds can be used to ensure the charity has access to six months of free reserves.
The five year funding from the National Lottery Community Fund ended in April 2024. The Charity was awarded a further five year grant from the National Lottery in August 2024 providing critical financial backing for the physiotherapy service until 2029.
Total expenditure for the year was £698,594 (2023: £648,347}, with the majority of costs attributed to delivering physiotherapy services, oxygen therapy and other essential services for people with Multiple Sclerosis. The charity has continued to manage costs prudently while ensuring that service delivery remains at a high standard.
This resulted in a surplus of £120,038 (2023 Deficit £59,826). The Board of Trustees has maintained a strong focus on financial sustainability, ensuring resources are used efficiently to support the charity's objectives.
Cash and cash equivatents at the end of the year were £538,979 (2023: £390,527) The Charity is not financially supported by the NHS or the government. The charity's work is made possible by the generosity of individuals and organisations.
The Charities sector still remains a challenging environment, due to both ongoing economic pressures and continued demand for our services.
The Trustees acknowledge that cash flow remains a critical area of focus, and steps are being taken to improve financial forecasting, streamline expenditure, and identify new income opportunities. Looking ahead, the charity will continue working towards diversifying funding streams, strengthening grant applications, and enhancing donor engagement to ensure continued financial stability.
The Trustees wish to thank each individual and organisation who supported the charity in 2024 and particularly want to express our thanks te the following who donated over £1,000:
-
« Ammco Trust
-
« Pargiter Trust via Berkshire Community Foundation
-
Big Give and everyone who donated
-
« Centrica
-
Childwick Trust
-
e Colefax Charitable Trust
-
e Doris Field Charitable Trust
-
Earley Charity
-
« Edward Gostling Fund
-
Garfield Weston Foundation
-
« Good Exchange and everyone who donated via the website
-
« Greenham Trust
Page 4
| |
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED TRUSTEES’ REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
-
e Harrison’s Solicitors « John Lewis « ~=©Louis Baylis (Maidenhead Advertiser} Charitable Trust « Morrisons Foundation « National Lottery Community Fund « Orr Mactiniosh Foundation « Peter Baker Foundation « PF Foundation e =Prince Philip Trust Fund « Reading St Laurence Charitable Trust « Schreier Foundation
-
« Shanly Foundation « Souter Charitable Trust e «The February Foundation « The Invesco Cares Foundation
Reserves policy
The Trustees’ ongoing reserves policy is to maintain free reserves (unrestricted net current assets) at between six and twelve months of operating expenditure.
At the beginning of 2024, free reserves (based on the 2024 budget), represented approximately 4.6 months’ running costs.
At the end of 2024 the trustees have estimated based on the 2025 budget that reserves should be between £358,854 and £717,707. As at 31 December 2024, free reserves totalled £349,342, representing approximately 6 months of running costs. This includes the part release of the Edward Gostling fund of £102,300.
| 2024 | 2023 | ||
|---|---|---|---|
| Total | assets | 1,097,565 | 977 527 |
| Less: | Restricted Fund | (271,154) | (280,699) |
| Designated Funds | (71,101) | = (71,104) | |
| Endowment Fund TangibleFixedAssets held in |
(57,700) | - | |
| unrestricted funds | (348,268) __349,342 |
(374,144) 251,583_ |
The designated fund balance at the end of 2024 was £71,101 (2023: £71,101) and represents the unspent balance of a legacy the charity had previously received. The legacy was allocated to support initiatives to benefit the Centre over the longer term.
The Trustees confirm that they have reviewed and complied with their obligations under the Charities Act and the Statement of Recommended Practice (SORP} for charities, ensuring proper financial governance and oversight.
Page 5
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED TRUSTEES’ REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
PLANS FOR FUTURE PERIODS
A key ongoing requirement for MS support is consistency of service and one of the charity's principal goals is to maintain the services offered.
In addition the charity intends to:
-
e Recruit a trustee with expertise in fundraising
-
« Improve support for carers and partners
-
e Increase opportunities for social interaction
-
¢ Improve efficiency of the charity by investing in JT infrastructure
-
e Employ an Accounts and HR Administrator to help drive financial performance and efficiency « Increase the awareness of the presence of the charity in the local area we serve.
REFERENCE AND ADMINISTRATIVE INFORMATION
Charity Name: The Berkshire Multiple Sclerosis Therapy Centre Limited Chanity registration number: 800419 Company registration number: 2270807 Registered Office and Bradbury House operational address: 23a August End Brock Gardens Reading, Berkshire RG30 2JP
Directors and Trustees
Mr David Coa Treasurer (resigned 20 February 2025) Mr Paul Shambrook Ms Penny Tillson Mr Neil Dawkins Chairman Ms Sue Brown Mr Gregg Burgess-Salisbury Ms Imogen Fletcher Ms Daniela Hanuskova Mr Nick Webb Ms Ros Hatt Ms Abigail Simmons (appointed 16 December 2024) Ms Rachel George {appointed 7 October 2024) Mr Ashley Harrison Secretary
Senior Management Team
Ms P Vincent Cooke Centre Manager Mrs A Hall Physiotherapy Manager Miss S Harper Fundraising Manager
Independent Examiners
Crowe U.K. LLP, R+ Building, 2 Blagrave Street, Reading, Berkshire, RG7 1AZ
Bankers
CAF Bank Ltd, 25 Kings Hill Avenue, Kings Hill, West Malling, Kent ME19 4JQ
Page §
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED TRUSTEES’ REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing Document
The Berkshire Multipte Sclerosis Therapy Centre Limited (the charity) is a company limited by guarantee (company number 2270807) and is a registered charity (charity number 800419).
The charity was established under a Memorandum of Association which established the objects and powers of the charitable company and is governed under its Articles of Association. In the event of the company being wound up members are required to contribute an amount not exceeding £1.
Organisational Structure
The charity is managed by the Trustee Management Committee comprising the company directors and meets at least quarterly. The committee sets the strategic direction and policy of the charity, agrees an annual budget, and monitors performance against the budget.
All members of the Trustee Management Committee give their time voluntarily. Committee members may benefit from the charity's MS services on the same terms as other beneficiaries.
Day to day management of the charity is delegated to the Centre Manager — including supervision of the staff and ensuring that the team continues to develop skilis and working arrangements in line with good practice and ensuring the Centre premises are properly serviced and maintained.
The Physiotherapy Manager is responsible for the direction and supervision of the physiotherapy team, the maintenance of recognised treatment standards, evaluating new treatment opportunities and ongoing training.
The Fundraising Manager is responsible for managing relationships with potential financial supporters, the submission of applications and grants and promoting fundraising event initiatives.
Salaries are reviewed annually, generally with reference to the pay scales of the National Joint Council for Local Government Services.
The trustees consider that the Key Management personnel are the trustees together with the Centre Manager, the Physiotherapy Manager and the Fundraising Manager.
Recruitment and Appointment of Management Committee
Trustee Management Committee members (trustees) must be ordinary members of the company. They are appointed by election at an Annual General Meeting of the charity, provided that in advance of the meeting they have been proposed by another ordinary member and are willing to be elected.
The officers of the Company — the Chairman, Treasurer and Secretary — are Trustee Management Committee members and are also appointed by election at each Annual General Meeting. The committee may appoint any of their number during the year to fill a casual vacancy among the officers. Such officers hold office until the next following Annual General Meeting
Page 7
;
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED TRUSTEES’ REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
Trustee Induction and Training
New trustees are briefed on the objectives and activities of the charity and the environment within which it operates.
The policies and procedures of the charity have been documented. These are updated on a cyclical basis. All trustees are required to familiarise themselves with the charity’s policies and procedures.
Risk Management
The trustees have conducted a review of the risks to which the charity is exposed and assessed thair relative significance. These have been recorded within the policies and procedures documentation. Where appropriate, systems and procedures have been established to mitigate the risks the charity faces.
The principal risks to the charity are considered to be those conceming fund raising, financial internal controls, quality of service deiivery and the health and safety of staff, volunteers, clients and visitors to the Centre.
As regards fundraising, the risk is the adverse fluctuation of financial resources raised during the year. in the longer term this would place a financial strain upon the charity. The charity has developed a diversified range of financial resources to help mitigate this risk. The fundraising strategy is overseen by the Trustees, and actual financial performance is monitored on a monthly basis. Good relationships are maintained with a large pool of volunteers who are able to support the public collections and events programme.
Financial internal controls include the division of duties. The risk of fraudulent appropriation of the charity's financial resources is mitigated by the requirement that all financial transactions require dual authorisation.
The quality of service delivery is underpinned by qualified physiotherapy personnel, training programmes to help maintain professional standards and equipment maintenance schedules that comply with manufacturers’ specifications. The Physiotherapy Manager is responsible for the maintenance of recognised treatment standards and evaluating new treatment opportunities. These measures are in place to help ensure that service delivery meets racognised standards and benefits users. Procedures are in place to ensure compliance with the health and safety of staff, volunteers, clients and visitors to the Centre. Procedures in place include periodic fire alarm tests, Centre access security and regular maintenance of plant and equipment (including lifting equipment, and hygiene). These procedures are periodically reviewed to ensure that they continue to meet the needs of the charity.
Responsibilities of the Trustees
The Trustees (who are also directors of The Berkshire Multiple Sclerosis Therapy Centre Limited for the purposes of company law) are responsible for preparing the Trustees’ Annual Report and the financial statements in accordance with applicable law and United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards).
Company law requires the Trustees to prepare financial statements for each financial year. Under company law the Trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company 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 judgments and estimates that are reasonable and prudent;
Page &
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED TRUSTEES’ REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
-
e state whether applicable UK accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
-
e prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable company will continue in business.
The Trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the charitable company's transactions, disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006 and the provisions of the charity's constitution. 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.
Section 172 Statement
In line with the duties placed on them by section 172 of the Companies Act 2006, the Trustees, as directors of the company, have acted, in good faith, in the way they consider to be most likely to promote the success of the charity and achieve its charitable purposes. This includes placing the needs of the charity's beneficiaries at the heart of all that they do and focusing on insights-led decision making. All their activities and services are coproduced with employees, volunteers and people affected by MS.
This report has been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.
Approved by the trustees on 2 Pa) \ uy \ao 76 and signed on their behalf by:
Neil Dawkins Trustee
|
==> picture [1 x 5] intentionally omitted <==
----- Start of picture text -----
|
----- End of picture text -----
Page 9
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED
STATEMENT OF FINANCIAL ACTIVITIES
(INCORPORATING AN INCOME AND EXPENDITURE ACCOUNT) YEAR ENDED 31 DECEMBER 2024
==> picture [518 x 513] intentionally omitted <==
----- Start of picture text -----
|||||||||
|---|---|---|---|---|---|---|---|
|Notes|Unrestricted|Restricted|Endowment|Total|Total|
|Funds|Funds|Funds|Funds|Funds|
|2024|2024|2024|2024|2023|
|£|£|£|£|£|
|Income|and|endowments|from:|
|Donatlons &|legacies|
|Donations & subscriptions|3|382,134|105,302|160,000|647,436|457,331|
|Legacies|30,000|-|-|30,000|40,000|
|Grants|receivabie|4|8,500|=|-|8,500|16,250|
|Charitable|activities|
|Payments|for equipment|6|1,074|-|-|1,074|7,000|
|Other income|7|854|-|-|854|-|
|Other trading|activities|
|Fundraising|activities|5|93,436|-|-|93,436|76,489|
|Treatments|to those without MS|17,411|-|-|17,411|6,605|
|Electricity — Feed|in|Tariff|2,202|-|-|2,202|2,829|
|Shop|activities|4,949|-|-|4,549|7,089|
|Investments|8|__12,770|_-|a-|~ 12,770|_—*F0.|928|
|Total|§53,330|105,302|460,000|818,632|588.521|
|Expenditure|on:|
|Raising funds|
|Fundraising|activities|g|174,244|-|-|174,244|159,600|
|Shop|activities|3,536|-|"|3,536|6,710|
|Charitable|activities|
|Cost|of|activities|in|furtherance|
|of the|charity's objects|10|405,987|114,847|-|§20,814|482,637|
|Total|583,747|114,847|-|698,594|648,347|
|Net expenditure|22|(30,417)|(9,545)|160,000|120,038|(59,826)|
|Transfers|between|funds|102,300|-|(102,300)|=|“|
|NET MOVEMENT|IN FUNDS|FOR YEAR|71,883|(9,545)|57,700|120,038|(59,826)|
|Funds|at the start of the year|696,828|280,899|-|977,527|1,037,353|
|52.100|1,097,565|977,527|
|Funds at the end of the year|768711||[271,154]|
----- End of picture text -----
.
The notes on pages 13 to 28 form part of these accounts
Page 10
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED BALANCE SHEET 31 DECEMBER 2024 Company Number 2270807
| Notes | 2024 | 2023 | ||
|---|---|---|---|---|
| £ | £ | |||
| FIXED ASSETS | ||||
| Tangible fixed assets | 11 | 596,286 | 635, 374 | |
| CURRENT ASSETS | ||||
| Stocks | 12 | 1,902 | 2,060 | |
| Debtors | 13 | 28,196 | 17,273 | |
| Cash at bank and in hand | 538,979 | 390,527 | ||
| 569,077 | 409,860 | |||
| CREDITORS: Amounts falling due within | ||||
| one year | 14 | (67,798) | (67,707) | |
| NET CURRENTASSETS | 501,279 | 342,153 | ||
| TOTAL NETASSETS | 1,097,565 | _977,527 | ||
| FUNDS | ||||
| Unrestricted Funds | ||||
| General funds | 19 | 697,610 | 625,727 | |
| Designated funds | 19 | 71,101 | 71,101 | |
| Restricted funds | 18 | 271,154 | 280,699 | |
| Endowment funds | 20 | 57,700 | - | |
| 17 | __1,097,565 | 977,527 |
The trustees consider that the company is entitled to exemption from the requirement to have an audit under the provisions of Section 477 of theCompanies Act 2006 (“the Act”) and members have not required the company to obtain an audit of its accounts for the period in question in accordance with Section 476 of the Act. The trustees acknowledge their responsibilities for ensuring that the company keeps accounting records which comply with Section 386 of the Act, and for preparing financial statements which give a true and fair view ofthe state of affairs of the company as at 31 December 2024 and of its deficit for the period then ended in accordance with the requirements of Sections 394 and 395 of the Act, and which otherwise comply with the requirements of the Companies Act 2006 relating to the financial statements so far as applicable to the company.
The financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.
These financial statements were approved and authorised for issue by the Board and were signed on its behalfon 26 | Ly \ 2027S
Neil Dawkins Rachel George Trustee Trustee
The notes on pages 13 to 28 form part of these accounts
==> picture [1 x 5] intentionally omitted <==
----- Start of picture text -----
}
----- End of picture text -----
Page 11
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED CASH FLOW STATEMENT FOR THE YEAR ENDED 31 DECEMBER 2024
==> picture [519 x 447] intentionally omitted <==
----- Start of picture text -----
2024 2023
£ £
Cash flows from operating activities
Net cash provided by operating activities (see below) 156.429 (69,.097}
Cash flows from investing activities
Bank interest received 12,770 10,928
Purchase of fixed assets (20,747) -
Net cash (used in)/provided by investing activities {7,977} 10,928
Change in cash and cash equivalents in reporting period 148,452 (58,769)
Cash and cash equivalents at the beginning of the reporting
period 390,527 448 696
Cash and cash equivalents at the end of the reporting period 538,979 ee 0,527
Reconcillation of net income to net cash flow from operating activities
2024 2023
£ £
Net expenditure 120,038 (59,826)
Adjustments for
Depraciation 59,635 62,197
Interest received (12,770) (710,928)
Decrease/(increase) in stock 158 1,269
Pecrease/{increase) in Debtors (10,923) 13,173
increase/(decrease) in Creditors 91 (74,976)
— 156,429 —{69,097)
|
Analysis and movement of Net Debt 2023 Cash flow 2024
£ £ £
Cash in hand ——_390,527 148,452 _ [538,979]
----- End of picture text -----
Page 12
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2024
1. COMPANY INFORMATION
The principal activity of the charity is to aid and improve the condition of those living with Multiple Sclerosis. The incorporated charity (registered number 2270807 and charity number 800419) is domiciled in the UK. The address of the registered office Bradbury House, 23a August End, Brock Gardens, Reading, Berkshire, RG30 2JP.
The Berkshire Multiple Sclerosis Therapy Centre Limited is a private company limited by guarantee with no share capital. Each member's liability would be limited to an amount not exceeding £1 in the event of the charity winding up.
2. ACCOUNTING POLICIES
a) Basis of accounting
The accounts have been prepared in accordance with the Charities SORP (FRS102)} applicable to charities preparing their accounts in accordance with the Financial Reporting Standards applicable in the UK and Republic of Ireland and the Charities Act 2011 and UK Generally Accepted Practice as it applies from 1 January 2019.
The accounts 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 Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102).
The Berkshire Multiple Sclerosis Therapy Centre 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 note.
b) Critical accounting judgements and key sources of estimation uncertainty
In the application of the charity's accounting policies, which are described in note 2, trustees are required to make judgements, estimates and assumptions about the carrying value of assets and liabilities that are not readily apparent from other sources. The estimation and underlying assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an on-going basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of revision and future periods if the revision affects the current and future periods.
In the view of the trustees, no assumptions conceming the future or estimation uncertainty affecting the assets and liabilities at the balance sheet date are likely to result in a material adjustment to their carrying amounts in the next financial year.
==> picture [2 x 7] intentionally omitted <==
----- Start of picture text -----
I
----- End of picture text -----
Page 13
; |
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
2. ACCOUNTING POLICIES (CONTINUED)
c) 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.
d} Income
All incoming resources are included in the statement of financial activities when the charity is entitled to the income, receipt is probable, and the amount can be quantified with reasonable accuracy.
The following specific policies are applied to particular categories of income:
-
« Voluntary income is received by way of grants, donations and gifts and is included in full in the Statement of Financial Activities when receivable. Grants, where related to performance and specific deliverables, are accounted for as the charity eams the right to consideration by its performance.
-
« Donated services and facilities are included at the value to the charity where this can be quantified. The value of services provided by volunteers has not been included in these accounts.
-
« ttems donated for resale through the charity's shop are included as incoming resources within activities for generating funds when they are sold. Recommended contributions from those without MS are payable on receipt of treatment and accounted for at that date.
-
e = Investment income is included when receivable.
-
incoming resources from charitable trading activity are accounted for when earned.
e) Expenditure
Expenditure is recognized on an accrual basis as each liability is incurred.
Raising funds comprise the costs associated with attracting voluntary income and the costs of fundraising activities.
Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them.
Charitable expenditure is reported under two sub headings:
-
« Cost of activities in furtherance of charity's objects — comprising the cost of professional personnel and treatment equipment;
-
« Support costs - comprising the cost of staff supporting professional personnel, utilities (i.e. heat, light, water, telephone} and a proportion of Centre management and office costs.
All costs are allocated between the expenditure categories of the Statement of Financial Activities on a basis which is intended to reflect the use of each resource. Costs relating to a particular activity are allocated directly; others are apportioned on an appropriate basis as set out in Note 17.
i
Page 14
,
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
- ACCOUNTING POLICIES (CONTINUED)
f) Capitalisation of Fixed Assets and Depreciation
All expenditure on items that are intended for continued use by the charity on a jong term basis to generate funds and provide services to members are capitalised as fixed assets (except all IT software, and expenditure below £1,000, which is recognised in the Statement of Financial Activities in the year of purchase).
Depreciation is provided on all tangible fixed assets in use, at rates calculated to write off the cost of each asset, less estimated residual value of each asset over its expected useful life, as follows:
Buildings - over 50 years Fixtures, fittings & equipment (other than [T equipment) - over 10 years IT Equipment - over 5 years
g) Stocks
Stocks are stated at the lower of cost and net realisable value.
h) Fund Accounting
-
« Unrestricted funds are available for use at the discretion of the trustees in furtherance of the general objectives of the charity.
-
e Designated funds are unrestricted funds earmarked by the Frustees when there is a specific and authorised commitment on the part of the charity. The level of the fund is set to match the Trustees’ estimate of the outstanding commitment at any given time.
-
« Restricted funds represent incoming resources in respect of which the donor/grantors concerned have specified the purposes to which they must be applied. Where attributable expenditure exceeds restricted income received, a transfer from unrestricted funds to restricted funds is made to cover the excess. Restricted income not spent in any year is carried forward in the relevant fund.
-
Endowment fund represent funds received to support the free reserves of the charity. Where free reserves fall below the trustees stated level, the endowment funds can be transferred to unrestricted funds to cover the difference.
i) Debtors
Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid after taking account of any trade discounts due.
D Creditors and provisions
Creditors and provisions are recognised when the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably.
==> picture [2 x 6] intentionally omitted <==
----- Start of picture text -----
|
----- End of picture text -----
Page 15
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
2. ACCOUNTING POLICIES (CONTINUED)
k) Cash and cash equivalents
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.
4)
Pensions
The charity contributes to the personal pension plans of employees. Contributions are charged to the Statement of Financial Activities as they fall due. Total contributions in the year were £35,236 (2023: £30,201). There were no outstanding contributions at the balance sheet date (2023: £nif).
- DONATIONS AND SUBSCRIPTIONS
| 2024 | 2023 | |
|---|---|---|
| £ | £ | |
| Membership subscriptions | 7,128 | 6,678 |
| Donations: | ||
| Individuals Gift aid tax reclaimed Charitabletrusts Companies |
211,339 34,790 351,158 40,7387 |
128,416 23,107 261,476 36,385 |
| Voluntary groups | 2,234 | 7,390 |
| —847436 | __457,331 |
==> picture [2 x 11] intentionally omitted <==
----- Start of picture text -----
|
----- End of picture text -----
Page 16
!
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
==> picture [443 x 470] intentionally omitted <==
----- Start of picture text -----
||||||
|---|---|---|---|---|
|4.|GRANTS|RECEIVABLE|
|2024|2023|
|£|£|
|Bracknell Town|Council|1,800|7,500|
|Charvil|Parish|Council|-|100|
|Crowthorne|Parish|Council|400|650|
|Earley Town|Council|-|800|
|Finchampstead|Parish|Council|2,000|-|
|Henley Town|Council|1,300|-|
|HMRC ~ National|Insurance|“|§,000|
|Holybrook|Parish|Council|-|500|
|Padworth|Parish|Council|-|160|
|Purley|Parish|Council|500|500|
|Reading|Borough|Council|-|5,875|
|Shinfield|Parish|Council|1,000|-|
|Speen|Parish|Council|-|360|
|Warfield|Parish|Council|500|450|
|Winkfield|Parish|Council|500|-|
|Wokingham Without|Parish Council|500|476|
|———8500|_|[16.250]|
|5.|FUNDRAISING|ACTIVITIES|— INCOMING|RESOURCES|
|2024|2023|
|£|£|
|Activities|79,670|66,345|
|Gift Aid|tax|reclaimed|-|270|
|Public|collections|11,766|9 874|
|Sponsorship|2,000|-|
|25.436|___76.499|
|6.|PAYMENTS FOR USE|OF|EQUIPMENT|
|2024|2023|
|£.|£|
|Masks for Oxygen|Therapy|1,074|7,000|
----- End of picture text -----
Page 17
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
==> picture [443 x 312] intentionally omitted <==
----- Start of picture text -----
||||||||||
|---|---|---|---|---|---|---|---|---|
|7.|OTHER|INCOME|
|2024|2023|
|£|£|
|Student|placement|receipts|854|-|
|———|S54|_|
|8.|INVESTMENT|INCOME|
|2024|2023|
|£|£|
|Bank|interest|12,770|10,928|
|—md2F70|= __10.928|
|9.|FUNDRAISING|ACTIVITIES|-— RESOURCES|EXPENDED|
|2024|2023|
|£|£|
|Direct costs|of events|10,451|16,585|
|Staff and|other|indirect|costs|110,255|89,|763|
|Allocation|of|support|cosis|—|Fundraising|and|marketing|(See|
|Note|16)|53,538|53,852|
|we|lZ4,244|= ___159.500|
----- End of picture text -----
Page 18
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
10. COST OF ACTIVITIES INFURTHERANCE OF THE CHARITY’S OBJECTS
| Physio- therapy 2024 £ |
Oxygen therapy 2024 £ |
Counselling 2024 £ |
Yoga 2024 £ |
Footcare 2024 £ |
Complementary therapies 2024 £ |
Complementary therapies 2024 £ |
MS Support 2024 £ |
Total 2024 £ |
|
|---|---|---|---|---|---|---|---|---|---|
| Directcosts: | |||||||||
| Staff Trainingand recruitment Equipment and consumables |
177,849 1,259 15,146 |
20,909 - 20,162 |
20,986 - - |
6,162 - - |
42,200 ~ - |
- - - |
53,796 - - |
291,902 1,259 35,308 |
|
| Masks FES Equipment |
- - |
4,027 - |
- - |
- - |
- - |
- - |
- - |
4,027 " |
|
| Allocation ofsupport costs (see note 18) |
56,881 | 16,830 | 4,837 | 2,418 | 7,256 | 7,256 | 92,740 | 188,318 | |
| ——251,135 | _62028 | _25.823 | _§580 | __19456 | _7256 | —— 146.5365 | ete B14 | ||
| 2023 £ |
2023 £ |
2023 £ |
2023 £ |
2023 £ |
2023 £ |
2023 £ |
2023 £ |
||
| Directcosts: | |||||||||
| Staff Training and recruitment |
153,455 632 |
18,697 - |
21,872 - |
6,959 - |
9,500 - |
- - |
41,364 - |
251,844 632 |
|
| Equipmentand consumables |
78,793 | 12,973 | - | - | - | - | - | 31,106 | |
| Masks FES Equipment Allocation ofsupportcosts (see note 16) |
- 570 57,338 |
5,573 - 17,274 |
- - 4,935 |
- - 2,468 |
- - 7,403 |
- - 7,403 |
- - 96,094 |
5,873 570 192,915 |
|
| 188 | __445i | 26807 | = | ABT |
6.903 | ~___7.403 | + | =___137.458 |
eee
Page 19
- TANGIBLE FIXED ASSETS
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
| TANGIBLE FIXED ASSETSASSETS | |||
|---|---|---|---|
| Land & | Fixtures, | ||
| bulldings | fittings& equipment |
Total | |
| £ | E | £ | |
| Cost | |||
| At 1 January 2024 | 825,612 | 709,488 | 1,535,100 |
| Additions | : | 20,747 | 20,747 |
| At31 December2024 | 825,612 | 730,235 | 1,555,347 |
| Depreciation At i January2024 Chargefortheyear |
330,260 13,212 |
569,466 46,623 |
899,726 69,835 |
| At31 December 2024 | 343,472 | 616,089 | 959,561 |
| Net bookvalue | |||
| At31 December2024 | —482,140 | _114,146 | ___596,286 |
| At 37December2023 | 495,352 | 140.022 | __635,374 |
All fixed assets are used for activities in furtherance of the charity’s objects or in support thereof.
12. STOCKS
| STOCKS | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| £ | £ | |||
| Goodsfor | sale | 754 | 4,100 | |
| Masks | 1,143 | 960 | ||
| ——-1,902 | —— | 4,060 |
==> picture [1 x 11] intentionally omitted <==
----- Start of picture text -----
;
----- End of picture text -----
==> picture [1 x 6] intentionally omitted <==
----- Start of picture text -----
l
----- End of picture text -----
Page 20
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
| 13. | DEBTORS | 2024 | 2023 |
|---|---|---|---|
| £ | £ | ||
| Otherdebtors Insuranceclaim Accruedincome Prepayments |
3,499 4,327 2,966 16,904 |
2,540 - - 14,733 |
|
| —28,196 | _17,273 | ||
| 14, | GREDITORS:Amountsfallingduewithinoneyear | 2024 | 2023 |
| £ | £ | ||
| Trade creditors | 18,575 | 7,852 | |
| Othercreditors | 5,293 | 435 | |
| Taxation and social security | 8,110 | 6,916 | |
| Accruals and deferred income | 35,820 | §2,510 | |
| ——87,798 | —87/07 |
15. STAFF NUMBERS AND COSTS
The average number of persons employed by the charity during the year, analysed by category, was as follows:-
| 2024 | 2023 | ||
|---|---|---|---|
| Direct charitable activities | § | fs) | |
| Fundraising | 4 | 3 | |
| Managementand administration | er. | ||
| The aggregate payroll costs ofthese personswere as follows:- | |||
| 2024 | 2023 | ||
| £ | £ | ||
| Grosswagesandsalaries Employer’s national insurance costs Employer's pension costs |
356,970 27,020 35,236 |
302,007 27,032 30.201 |
|
| —419,226 | =359.240 | 359.240 |
The aggregate payroll costs of these persons were as follows:-
No employee received emoluments in excess of £60,000 (2023: Enil}.
No remuneration was received by any of the trustees (2023: £nif). No expenses were reimbursed to any trustees (2023: £nil}.
There have been no related party transactions during the year that require disclosure.
Remuneration of key management personnel {including Employers NIC and Employers pension contributions) was £147,548 (2023: £150,746)
Page 21
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
16. SUPPORT COSTS
Support costs have been allocated on the basis of estimates of the proportion of each expense that is utilised by each of the output activities, as follows:-
| 2024 | Total % |
Fundraising % |
Marketing % |
Physto- therapy % |
Oxygen therapy % |
Gounselling % |
Yoga % |
Footcare % |
Complementary therapies % |
MSSupport % |
|||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Managementand admin | |||||||||||||
| staffcosts | 100 | 16 | 4 | 20 | 7 | 2 | 1 | 3 | 3 | 44 | |||
| Office costs | 100 | 28 | 4 | 20 | 7 | 2 | 4 | 3 | 3 | 32 | |||
| Information and publicity | } | ||||||||||||
| Insurance and business consultancy |
=) } |
100 | 16 | 4 | 20 | 7 | 2 | 1 | 3 | 3 | 44 | ||
| Bankcharges | ) | ||||||||||||
| Utilitiesand hygiene | |||||||||||||
| costs Buildings—maintenance |
} ) |
100 | 16 | 4 | 30 | ? | 2 | 1 | 3 | 3 | 34 | ||
| and depreciation Governance |
j | 100 | 16 | 4 | 20 | 7 | 2 | 1 | 3 | 3 | 44 | ||
| 2023comparatives | Total % |
Fundraising % |
Marketing % |
Physio- therapy % |
Oxygen therapy % |
Counselling % |
Yoga % |
Footcare % |
Complementary therapies % |
||||
| Managementandadmin | |||||||||||||
| staffcosts | 100 | 20 | 0 | 20 | 7 | 2 | f | 3 | 3 | 44 | |||
| Officecosts Information andpublicity |
) | 700 | 32 | 0G | 20 | ? | 2 | t | 3 | 3 | 32 | ||
| insurance andbusiness consultancy |
=} } |
100 | 20 | 0 | 20 | 7 | 2 | 7 | 3 | 3 | 44 | ||
| Bankcharges | } | ||||||||||||
| Utilitiesandhygiene | |||||||||||||
| cosis | } | ||||||||||||
| Buildings—maintenance | =} | 100 | 20 | 0 | 30 | ? | 2 | 7 | 3 | 3 | 34 | ||
| anddepreciation | } | ||||||||||||
| Governance | 100 | 20 | 0 | 20 | 7 | 2 | 7 | 3 | 3 | 44 |
Page 22
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
16. SUPPORT COSTS (continued)
| Total 2024 |
Fundraising 2024 |
Marketing 2024 |
Physio- therapy 2024 |
Oxygen therapy 2024 |
Counselling 2024 |
Yoga 2024 |
Footcare 2024 |
Complementary therapies 2024 |
MS Support 2024 |
Total 2023 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|
| Managementand admin | |||||||||||
| staffcosts | 74,937 | 11,990 | 2,998 | 14,987 | §,246 | 1,499 | 749 | 2,248 | 2,248 | 32,972 | 73,769 |
| Officecosts | 43,054 | 12,055 | 1,722 | 8,611 | 3,014 | 861 | 430 | 1,292 | 1,292 | 13,777 | 37,491 |
| Informationand publicity | 2,548 | 408 | 102 | 510 | 178 | 51 | 26 | 76 | 76 | 1,121 | 14,081 |
| Insurance and business | |||||||||||
| consuitancy | 23,582 | 3,773 | 943 | 4,716 | 1,651 | 472 | 236 | 708 | 707 | 10,376 | 21,436 |
| Bankcharges | 6,206 | 993 | 248 | 1,241 | 434 | 424 | 62 | 186 | 187 | 2,731 | 5,350 |
| Utilities and hygiene costs Buildings—maintenance |
22,561 | 3,610 | 902 | 6,768 | 1,579 | 451 | 226 | 677 | 677 | 7,671 | 79,022 |
| and depreciation | 62,640 | 10,006 | 2,502 | 18,762 | 4,378 | 4,251 | 625 | 1,876 | 1,876 | 21,264 | 60,824 |
| Governance | 6.428 | 1,029 | 257 | 1.286 | 450 | 128 | 64 | 193 | 193 | 2,828 | 15,394 |
| —241,856 | __45504 | _9674 | __56881 | _16930 | 4837 | _2418 | 7256 | _7.256 | =22740 | _246,767 |
eee
Page 23
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
16. SUPPORT COSTS (continued)
| Total 2023 |
Fundraising 2023 |
Physlo- therapy 2023 |
Oxygen therapy 2023 |
Counselling 2023 |
Yoga 2023 |
Footcare 2023 |
Complementary therapies 2023 |
MS Support 2023 |
|
|---|---|---|---|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | £ | £ | £ | £ | |
| Management and admin | |||||||||
| staffcosts | 73,769 | 14,634 | 14,634 | §,122 | 1,463 | 732 | 2,195 | 2,795 | 32,194 |
| Office costs | 37,491 | 11,997 | 7,498 | 2,624 | 750 | 375 | 1,128 | 1,125 | 11,997 |
| Information and publicity | 14,081 | 2,816 | 2,816 | 986 | 282 | 141 | 422 | 422 | 6,196 |
| Insurance and business | |||||||||
| consultancy | 21,436 | 4,287 | 4,287 | 4,507 | 429 | 214 | 643 | 643 | 9,432 |
| Bankcharges | 5,350 | 1,070 | 1,070 | 375 | 107 | 54 | T60 | 160 | 2,384 |
| Utilities and hygiene costs Buildings—maintenance |
19,022 | 3,804 | 5,707 | 1,331 | 380 | 190 | 571 | 571 | 6,468 |
| and depreciation | 60,824 | 12,765 | 18,247 | 4,258 | 1,216 | 608 | 1,825 | 1,825 | 20,680 |
| Govemance | __15,394 | 3,079 | 3,079 | L077 | 308 | 154 | 462 | 462 | 6773 |
| weifG[67 | _53852 | _57338 | i727 | 4935 | __2468 | _7403 | ____7,403 | meee6,094 |
eee
Page 24
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
| 17. | ANALYSISOFNETASSETS | ASSETS BETWEEN FUNDS | ASSETS BETWEEN FUNDS | ASSETS BETWEEN FUNDS | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted Designated |
Endowment | Restricted | Total | |||||||
| Funds | Funds | Fund | Funds | Funds | ||||||
| General | 2024 | |||||||||
| £ | £ | £ | £ | £ | ||||||
| Tangible fixed assets | 348,268 | - | - | 248,018 | 596,286 | |||||
| Current assets | 417,140 | 71,101 | 57,700 | 23,136 | 569,077 | |||||
| Current liabilities | 67.798 | rr | _ | es | 67.798 | |||||
| ——597,510 | — | 11,101 | _57,700 | —271,154 | _1,097,565 | |||||
| 2023 Comparative | £ | £ | £ | £ | ||||||
| Tangible fixedassets | 374,144 | - | - | 267,230 | 635,374 | |||||
| Currentassets | 319,290 | 71,107 | - | 19,469 | 409,860 | |||||
| Currentliabilities | __(67,707) | CC | _ | 67,707, | ||||||
| ——G25.727 | —lL10i | _.- | 280.699 | 8__ 977,527 |
||||||
| 18. | RESTRICTED FUNDS | |||||||||
| 1 January 2024 |
Incoming Resources |
Transfer | Resources Expended |
31 December 2024 |
||||||
| £ | £ | £ | £ | £ | ||||||
| Land and buildings | 261,230 | - | - | 13,212 | 248,018 | |||||
| Counselling | - | 3,828 | - | 3,828 | - | |||||
| IT- Laptops | 1,583 | - | - | 999 | 584 | |||||
| Nordic Walking Poles | 70 | - | - | - | 70 | |||||
| Oxygen Therapy | - | 2,985 | - | 2,985 | - | |||||
| Physio Equipment | 282 | " | - | - | 282 | |||||
| Physio Invacare Hoist | 1,297 | - | - | 162 | 1,135 | |||||
| Physio plinth PhysioThera chair Physiotherapy Physio Treadmill |
843 3,053 . 2,250 |
- - 84,185 - |
- - - - |
- 666 84,185 375 |
843 2,387 - 1,875 |
|||||
| SupportNetwork | - | 7,180 | - | 7,180 | : | |||||
| Window renewals | 8,230 | 7,124 | - | 372 | 14,982 | |||||
| Zoom IT Facility | 1,861 | - | . | 883 | 978 | |||||
| weeee280,899 | 105302 | .- | _114847 | _274,154 |
Page 25
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
| 18. | RESTRICTEDFUNDS (continued) | RESTRICTEDFUNDS (continued) | RESTRICTEDFUNDS (continued) | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 Comparative | 1 January |
Incoming Resources |
Transfer | Resources Expended |
31 December |
||||||
| 2023 | 2023 | ||||||||||
| £ | £ | £ | £ | £ | |||||||
| Land and buildings | 274,442 | - | - | (73,212) | 261,230 | ||||||
| Counselling | - | 9,609 | - | (9,609) | - | ||||||
| IT - Laptops | 2,582 | - | - | (999) | 1,583 | ||||||
| Nordic Walking Poles | 70 | - | - | - | 70 | ||||||
| OxygenTherapy | - | 2,139 | - | (2,739) | - | ||||||
| Physio Equipment | 282 | - | - | - | 282 | ||||||
| Physio Invacare Hoist | 1,459 | “ | - | (162) | 1,297 | ||||||
| Physio plinth | 843 | - | - | - | 843 | ||||||
| PhysioThera chair | 3719 | ~ | - | (666) | 3,053 | ||||||
| Physiotherapy PhysioTreadmill |
- 2,625 |
141,054 ~ |
- - |
(141,054) (375) |
- 2,250 |
||||||
| Refrigerant dryer | 133 | - | - | (433) | - | ||||||
| Resilience Funding (CAF) | 54,288 | - | “ | (54,288) | - | ||||||
| Support Network | - | 17,563 | - | (17,563) | “ | ||||||
| Video project | - | §,520 | - | (5,520) | - | ||||||
| Window renewals | - | 8,230 | - | - | &,230 | ||||||
| Yoga Zoom IT Facility |
- 2.744 |
4,107 = |
- - |
(4,707) (883) |
- 1,867 |
||||||
| — 943,187 |
_182216 | ____- | (244,704) | _280,699 | |||||||
| 19. | UNRESTRICTED FUNDS | ||||||||||
| 1 | Incoming | Transfer | Resources | 31 | |||||||
| January 2024 |
Resources | Expended | December 2024 |
||||||||
| £ | £ | £ | £ | £ | |||||||
| Designated funds | |||||||||||
| Legacy fund Generalfunds |
71,101 625,727 |
. 553,330 |
- _102,300 |
- _(583,747) |
71,101 _697,610 |
||||||
| 896,828 | 853,330 | _102,300 | _(583,747) | _768,711 | |||||||
| 2023Comparative | 7 January |
incoming Resources |
Transfer | Resources Expended |
3f December |
||||||
| 2023 | 2023 | ||||||||||
| £ | £ | £ | £ | £ | |||||||
| Designatedfunds | |||||||||||
| Legacyfund | 71,107 | - | - | - | 77,101 | ||||||
| Generalfunds | 623,065 | 406,305 | - | (403.643) | _625,727 | ||||||
| 994,166 | 166 | 406,305 | = | _(403,843) | _696.323 |
General Funds represent those funds which are unrestricted and not designated for other purposes.
Page 26
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
==> picture [451 x 110] intentionally omitted <==
----- Start of picture text -----
20. ENDOWMENT FUNDS
1 Incoming Transfer Resources 31
January Resources Expended December
2024 2024
£ £ £ £ £
The Edward Gostling Fund - 160,000 (102,300) - 57,700
—————= —160,000 (102,300) = 52,700
----- End of picture text -----
:
21. CAPITAL COMMITMENTS At 31 December 2024, the company had no capital commitments (2023: Enil).
22. NET EXPENDITURE FOR THE YEAR
==> picture [404 x 80] intentionally omitted <==
----- Start of picture text -----
2024 2023
£ £
ts stated after charging:-
Depreciation 59,835 62,191
Independent Examination {including irrecoverable VAT) —___ 5,940 _3520
----- End of picture text -----
23. FINANCIAL INSTRUMENTS
All of the company’s monetary assets and liabilities are basic financial instruments.
Page 27
THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED NOTES TO THE ACCOUNTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2024
24. COMPARATIVE STATEMENT OF FINANCIAL ACTIVITIES
==> picture [457 x 533] intentionally omitted <==
----- Start of picture text -----
||||||||
|---|---|---|---|---|---|---|
|Unrestricted|Restricted|Total|
|Funds|Funds|Funds|
|2023|2023|2023|
|£|£|£|
|income|and endowments|from:|
|Donations|and legacies|
|Donations & subscriptions|275,115|182,276|467,337|
|Legacies|10,000|-|10,000|
|Grants receivable|16,250|-|16,250|
|Charitable|Activities|
|Payments|for equipment|7,000|-|1,000|
|Other income|-|-|.|
|Other trading|activities|
|Fundraising|activities|76,489|-|76,489|
|Treatments|fo|those|without MS|6,605|-|6,605|
|Electricity — Feed|in|Tariff|2,829|-|2,829|
|Shop|activities|7,089|-|7,089|
|Rent received|-|“|-|
|investments|10,928|-|10,928|
|Total|406,305|182.216|588,521|
|Expenditure|on:|
|Raising funds|
|Fundraising|activities|141,600|18,000|159,600|
|Shop activities|6,170|-|6,170|
|Charitable|activities|
|Cost of activities|in|furtherance|of the|
|charity's|objects|255.933|226,704|482 637|
|Total|403,643|244,704|648|347|
|Net (expenditure)|2,662|(62,488)|(59,826)|
|Transfers between|funds|-|“|-|
|NET MOVEMENT IN FUNDS FOR|YEAR|2,662|(62,488)|(59,826)|
|Funds at the start of the year|694,166|343,187|1,037,353|
|Funds at the end of|the year|096.828|280.699|—_|977,527|
----- End of picture text -----
Page 28
INDEPENDENT EXAMINERS’ REPORT TO THE TRUSTEES OF THE BERKSHIRE MULTIPLE SCLEROSIS THERAPY CENTRE LIMITED
| report to the charity trustees on my examination of the accounts of the company for the year ended 31 December 2024, which are set out on pages 10 to 28.
This report is made solely to the charitable company's trustees, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006 and the charitable company’s trustees as a body in accordance with section 154 of the Charities Act 2011. My independent examiner's work has been undertaken so that [ might state to the charitable company's trustees those matters | am required to state to them in an independent examiner's report and for no other purpose. To the fullest extent permitted by law, | do not accept or assume responsibility to anyone other than the charitable company, the charitable company’s members as a body and the charitable company’s trustees as a body for my independent examiner's work, for this report, or for the opinions I have formed.
Responsibllities and basis of report
As the charity's trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’). Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, | report in respect of my examination of your charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b} of the 2011 Act.
Independent examiner's statement
Since the Company's gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2041 Act. | confirm that | am qualified to undertake the examination because | am a member of the Institute of Chartered Accountants in England and Wales, which is one of the listed bodies. 1 have completed my examination. | confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
-
accounting records were not kept in respect of theCompany as required by section 386 of the 2006 Act; or
-
the accounts do not accord with those records; or 3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair view which is not a matter considered 2s part of an independent examination; or
-
the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
| have no concems and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
R+ Building 2 Blagrave Street Reading
==> picture [112 x 57] intentionally omitted <==
----- Start of picture text -----
Janette Joyce
CROWE U.K. LLP
Chartered Accountants
SS Thay 2025
----- End of picture text -----
a Page 29