OpenCharities

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

2025-03-31-accounts

Skilled NI

Company Limited by Guarantee

Statement of Financial Activities (including income and expenditure account)

Year ended 31 March 2025

2025 2024
Unrestricted Restricted
funds funds Total funds Total funds
Note £ £ £ £
Income and endowments
Charitable activities 5 1,069,685 132,049 1,201,734 764,733
Investment income 6 35,227 35,227 33,281
──────────── ───────── ──────────── ─────────
Total income 1,104,912 132,049 1,236,961 798,014
════════════ ═════════ ════════════ ═════════
Expenditure
Expenditure on raising funds:
Investment management costs
7
5,224 2,637 7,861 7,307
Expenditure on charitable activities 8,9 915,894 111,898 1,027,792 823,804
──────────── ───────── ──────────── ─────────
Total expenditure 921,118 114,535 1,035,653 831,111
════════════ ═════════ ════════════ ═════════
Net gains on investments 11 6,398 6,398 101,883
──────────── ───────── ──────────── ─────────
Net income and net movement in funds 190,192 17,514 207,706 68,786
════════════ ═════════ ════════════ ═════════
Reconciliation of funds
Total funds brought forward 1,420,896 16,251 1,437,147 1,368,361
──────────── ───────── ──────────── ────────────
Total funds carried forward 1,611,088
════════════
33,765
═════════
1,644,853
════════════
1,437,147
════════════

The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.

The notes on pages 21 to 32 form part of these financial statements.

18

Skilled NI

Company Limited by Guarantee

Statement of Financial Position

31 March 2025

2025 2024
Note £ £
Fixed assets
Tangible fixed assets 17 11,514 13,656
Investments 18 1,332,309 1,298,808
──────────── ────────────
1,343,823 1,312,464
Current assets
Debtors 19 94,501 45,268
Cash at bank and in hand 228,848 96,920
───────── ─────────
323,349 142,188
Creditors: amounts falling due within one year 20 22,319 17,505
───────── ─────────
Net current assets 301,030 124,683
──────────── ────────────
Total assets less current liabilities 1,644,853 1,437,147
──────────── ────────────
Net assets 1,644,853 1,437,147
════════════ ════════════
Funds of the charity
Restricted funds 33,765 16,251
Unrestricted funds:
Called up share capital 10 10
Other unrestricted income funds 1,611,078 1,420,886
──────────── ────────────
Total unrestricted funds 1,611,088 1,420,896
──────────── ────────────
Total charity funds 22 1,644,853
════════════
1,437,147
════════════

These financial statements were approved by the board of trustees and authorised for issue on 7[th] October 2025, and are signed on behalf of the board by:

P Donaghy Trustee

R Gilgunn Trustee

The notes on pages 21 to 32 form part of these financial statements.

19

Skilled NI

Company Limited by Guarantee

Statement of Cash Flows

Year ended 31 March 2025

2025 2024
£ £
Cash flows from operating activities
Net income 207,706 68,786
Adjustments for:
Depreciation of tangible fixed assets 4,361 6,485
Net gains on investments (6,398) (101,883)
Dividends, interest and rents from investments (34,964) (33,178)
Other interest receivable and similar income (263) (103)
Accrued expenses 2,309 756
Changes in:
Trade and other debtors (49,233) 3,941
Trade and other creditors 2,505 (2,303)
───────── ─────────
Cash generated from operations 126,023 (57,499)
Interest received 263 103
───────── ────────
Net cash from/(used in) operating activities 126,286 (57,396)
═════════ ════════
Cash flows from investing activities
Dividends, interest and rents from investments 34,964 33,178
Purchase of tangible assets (2,219) (8,878)
Purchases of other investments (382,759) (364,071)
Proceeds from sale of other investments 355,656 338,198
Other investing cash flow adjustment 50,000
───────── ─────────
Net cash from investing activities 5,642 48,427
═════════ ═════════
Net increase/(decrease) in cash and cash equivalents 131,928 (8,969)
Cash and cash equivalents at beginning of year 96,920 105,889
───────── ─────────
Cash and cash equivalents at end of year 228,848 96,920
═════════ ═════════

The notes on pages 21 to 32 form part of these financial statements.

20

Skilled NI

Company Limited by Guarantee

Notes to the Financial Statements

Year ended 31 March 2025

1. General information

The charity is a public benefit entity and a registered society limited by shares, registered in Northern Ireland with FCA Mutuals Register and a registered charity in Northern Ireland. The address of the registered office is 98/102 Donegall Street, Belfast, BT1 2GW.

2. Statement of compliance

These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland', the Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (Charities SORP (FRS 102)) and the Co-operative and Community Benefit Societies Act (Northern Ireland) 1969.

3. Accounting policies

Basis of preparation

The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through income or expenditure.

The financial statements are prepared in sterling, which is the functional currency of the entity.

Going concern

There are no material uncertainties about the charity's ability to continue.

Judgements and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Fund accounting

Unrestricted funds are available for use at the discretion of the trustees to further any of the charity's purposes.

Designated funds are unrestricted funds earmarked by the trustees for particular future project or commitment.

Restricted funds are subjected to restrictions on their expenditure declared by the donor or through the terms of an appeal, and fall into one of two sub-classes: restricted income funds or endowment funds.

21

Skilled NI

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2025

3. Accounting policies (continued)

Incoming resources

All incoming resources are included in the statement of financial activities when entitlement has passed to the charity; it is probable that the economic benefits associated with the transaction will flow to the charity and the amount can be reliably measured. The following specific policies are applied to particular categories of income:

Resources expended

Expenditure is recognised on an accruals basis as a liability is incurred. Expenditure includes any VAT which cannot be fully recovered, and is classified under headings of the statement of financial activities to which it relates:

All costs are allocated to expenditure categories reflecting the use of the resource. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs are apportioned between the activities they contribute to on a reasonable, justifiable and consistent basis.

Tangible assets

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

22

Skilled NI

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2025

3. Accounting policies (continued)

Tangible assets (continued)

An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other recognised gains and losses, unless it reverses a charge for impairment that has previously been recognised as expenditure within the statement of financial activities. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other recognised gains and losses, except to which it offsets any previous revaluation gain, in which case the loss is shown within other recognised gains and losses on the statement of financial activities.

Depreciation

Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

Short leasehold property - 20% straight line
Plant and machinery - 12% straight line
Fixtures and fittings - 12% straight line
Equipment - 33% straight line

Investments

Unlisted equity investments are initially recorded at cost, and subsequently measured at fair value. If fair value cannot be reliably measured, assets are measured at cost less impairment.

Listed investments are measured at fair value with changes in fair value being recognised in income or expenditure.

Investments in associates

Investments in associates accounted for in accordance with the cost model are recorded at cost less any accumulated impairment losses.

Investments in associates accounted for in accordance with the fair value model are initially recorded at the transaction price. At each reporting date, the investments are measured at fair value, with changes in fair value taken through income or expenditure. Where it is impracticable to measure fair value reliably without undue cost or effort, the cost model will be adopted.

Dividends and other distributions received from the investment are recognised as income without regard to whether the distributions are from accumulated profits of the associate arising before or after the date of acquisition.

Investments in joint ventures

Investments in jointly controlled entities accounted for in accordance with the cost model are recorded at cost less any accumulated impairment losses.

23

Skilled NI

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2025

3. Accounting policies (continued)

Investments in joint ventures (continued)

Investments in jointly controlled entities accounted for in accordance with the fair value model are initially recorded at the transaction price. At each reporting date, the investments are measured at fair value, with changes in fair value taken through income or expenditure. Where it is impracticable to measure fair value reliably without undue cost or effort, the cost model will be adopted.

Dividends and other distributions received from the investment are recognised as income without regard to whether the distributions are from accumulated profits of the joint venture arising before or after the date of acquisition.

Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.

For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the charity are assigned to those units.

Financial instruments

A financial asset or a financial liability is recognised only when the charity becomes a party to the contractual provisions of the instrument.

Basic financial instruments are initially recognised at the amount receivable or payable including any related transaction costs.

Current assets and current liabilities are subsequently measured at the cash or other consideration expected to be paid or received and not discounted.

Debt instruments are subsequently measured at amortised cost.

Where investments in shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in income and expenditure. All other such investments are subsequently measured at cost less impairment.

24

Skilled NI

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2025

3. Accounting policies (continued)

Financial instruments (continued)

Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

Other financial instruments are subsequently measured at fair value, with any changes recognised in the statement of financial activities, with the exception of hedging instruments in a designated hedging relationship.

Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised under the appropriate heading in the statement of financial activities in which the initial gain was recognised.

For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics.

Any reversals of impairment are recognised immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.

Defined contribution plans

Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.

When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as an expense in the period in which it arises.

4. Limited by shares

The charity is limited by shares, which have nominal value of one pound and carry no right to interest, dividend or bonus.

25

Skilled NI

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2025

5. Charitable activities

Unrestricted Restricted Total Funds
Funds Funds 2025
£ £ £
Department for the Economy 1,041,613 1,041,613
Service income 22,357 22,357
Community Foundation NI 28,302 28,302
PHA 1,160 1,160
SJP
Department for Education 87,949 87,949
BCC 15,798 15,798
Other income 4,555 4,555
──────────── ───────── ────────────
1,069,685 132,049 1,201,734
════════════ ═════════ ════════════
Unrestricted Restricted Total Funds
Funds Funds 2024
£ £ £
Department for the Economy 707,655 707,655
Service income 10,466 10,466
Community Foundation NI 39,400 39,400
PHA 2,812 2,812
SJP 2,500 2,500
Department for Education
BCC
Other income 1,900 1,900
───────── ──────── ─────────
725,333
═════════
39,400
════════
764,733
═════════

6. Investment income

Unrestricted Total Funds Unrestricted Total Funds
Funds 2025 Funds 2024
£ £ £ £
Income from listed investments 34,964 34,964 33,178 33,178
Bank interest receivable 263 263 103 103
──────── ──────── ──────── ────────
35,227 35,227 33,281 33,281
════════ ════════ ════════ ════════

7. Investment management costs

Unrestricted Restricted Total Funds
Funds Funds 2025
£ £ £
Portfolio management 5,224 2,637 7,861
═══════ ═══════ ═══════

26

Skilled NI

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2025

7. Investment management costs (continued)

Unrestricted Restricted Total Funds
Funds Funds 2024
£ £ £
Portfolio management 7,307 7,307
═══════ ════ ═══════
8. Expenditure on charitable activities by fund type
Unrestricted Restricted Total Funds
Funds Funds 2025
£ £ £
Training and education 899,523 97,338 996,861
Support costs 16,371 14,560 30,931
───────── ───────── ────────────
915,894 111,898 1,027,792
═════════ ═════════ ════════════
Unrestricted Restricted Total Funds
Funds Funds 2024
£ £ £
Training and education 761,491 39,545 801,036
Support costs 22,768 22,768
───────── ──────── ─────────
784,259
═════════
39,545
════════
823,804
═════════

9. Expenditure on charitable activities by activity type

Activities
undertaken Total funds Total fund
directly Support costs 2025 2024
£ £ £ £
Training and education 996,861 24,974 1,021,835 817,768
Governance costs 5,957 5,957 6,036
───────── ──────── ──────────── ─────────
996,861
═════════
30,931
════════
1,027,792
════════════
823,804
═════════

10. Analysis of support costs

Analysis of
support costs Total 2025 Total 2024
£ £ £
Staff costs 11,330 11,330 9,029
Premises 5,026 5,026 4,495
Finance costs 290 290 222
Governance costs 5,957 5,957 6,036
Professional Fees 8,328 8,328 2,986
──────── ──────── ────────
30,931
════════
30,931
════════
22,768
════════

27

Skilled NI

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2025

11. Net gains on investments

Unrestricted Total Funds Unrestricted Total Funds
Funds 2025 Funds 2024
£ £ £ £
Gains/(losses) on listed investments 6,398
═══════
6,398
═══════
101,883
═════════
101,883
═════════

12. Net income

Net income is stated after charging/(crediting):

Net income is stated after charging/(crediting):
2025 2024
£ £
Depreciation of tangible fixed assets 4,361 6,485
═══════ ═══════
Auditors remuneration
2025 2024
£ £
Fees payable for the audit of the financial statements 5,957
═══════
6,036
═══════

13. Auditors remuneration Fees payable for the audit of the financial statements

14. Staff costs

The total staff costs and employee benefits for the reporting period are analysed as follows:

2025 2024
£ £
Wages and salaries 469,381 424,640
Social security costs 40,035 32,712
Employer contributions to pension plans 32,221 29,091
───────── ─────────
541,637
═════════
486,443
═════════

The average head count of employees during the year was 16 (2024: 17).

The number of employees whose remuneration for the year fell within the following bands, were: The number of employees whose remuneration for the year fell within the following bands, were: The number of employees whose remuneration for the year fell within the following bands, were:
2025 2024
No. No.
£60,000 to £69,999 1
════

════

Key Management Personnel

Key management personnel include all persons that have authority and responsibility for planning, directing and controlling the activities of the charity. The total compensation paid to key management personnel for services provided to the charity was £120,207 (2024:£99,526).

15. Trustee remuneration and expenses

No trustees were reimbursed for expenses during the year (2024:Nil)

28

Skilled NI

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2025

16. Taxation

The Company is a registered charity, and as such is entitled to tax exemptions on income and profits in furtherance of the charity's primary objectives.

17. Tangible fixed assets

Short Fixtures,
leasehold Plant and fittings and Computer
property machinery equipment equipment Total
£ £ £ £ £
Cost
At 1 April 2024 142,885 58,549 51,491 92,440 345,365
Additions 1,400 255 564 2,219
───────── ──────── ──────── ──────── ─────────
At 31 March 2025 142,885 59,949 51,746 93,004 347,584
═════════ ════════ ════════ ════════ ═════════
Depreciation
At 1 April 2024 142,235 54,302 46,158 89,014 331,709
Charge for the year 217 782 1,088 2,274 4,361
───────── ──────── ──────── ──────── ─────────
At 31 March 2025 142,452 55,084 47,246 91,288 336,070
═════════ ════════ ════════ ════════ ═════════
Carrying amount
At 31 March 2025 433 4,865 4,500 1,716 11,514
═════════ ════════ ════════ ════════ ═════════
At 31 March 2024 650
═════════
4,247
════════
5,333
════════
3,426
════════
13,656
═════════

18. Investments

Listed
investments
£
Cost or valuation
At 1 April 2024 1,298,808
Additions 382,759
Disposals (355,656)
Fair value movements 6,398
────────────
At 31 March 2025 1,332,309
════════════
Impairment
At 1 April 2024 and 31 March 2025
Carrying amount
At 31 March 2025 1,332,309
════════════
At 31 March 2024 1,298,808
════════════

All investments shown above are held at valuation.

29

Skilled NI

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2025

18. Investments (continued)

Financial assets held at fair value

Investments are held at fair value, which is based on valuation by investment managers Quilter Cheviot.

19. Debtors

2025 2024
£ £
Prepayments and accrued income 11,487 13,198
Other debtors 83,014 32,070
──────── ────────
94,501 45,268
════════ ════════
Creditors: amounts falling due within one year
2025 2024
£ £
Trade creditors 3,867 3,944
Accruals and deferred income 7,853 5,544
Social security and other taxes 10,599 8,017
──────── ────────
22,319
════════
17,505
════════

20. Creditors: amounts falling due within one year

21. Pensions and other post retirement benefits

Defined contribution plans

The amount recognised in income or expenditure as an expense in relation to defined contribution plans was £32,221 (2024: £29,091).

30

Skilled NI

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2025

22. Analysis of charitable funds

Unrestricted funds
At Gains and At 31
1 April 2024 Income Expenditure losses March 2025
£ £ £ £ £
General funds 1,420,886 1,104,912 (921,118) 6,398 1,611,078
Revaluation reserve 10 10
──────────── ──────────── ───────── ─────── ────────────
1,420,896 1,104,912 (921,118) 6,398 1,611,088
════════════ ════════════ ═════════ ═══════ ════════════
At Gains and At 31
1 April 2023 Income Expenditure losses March 2024
£ £ £ £ £
General funds 1,351,955 758,614 (791,566) 101,883 1,420,886
Revaluation reserve 10 10
──────────── ───────── ───────── ───────── ────────────
1,351,965 758,614 (791,566) 101,883 1,420,896
════════════ ═════════ ═════════ ═════════ ════════════
Restricted funds
At Gains and At 31
1 April 2024 Income Expenditure losses March 2025
£ £ £ £ £
Belfast City Council 15,798 (15,798)
Community Foundation
NI 16,251 28,302 (27,841) 16,712
Department for
Education 87,949 (70,896) 17,053
──────── ───────── ───────── ──── ────────
16,251 132,049 (114,535) 33,765
════════ ═════════ ═════════ ════ ════════
At Gains and At 31
1 April 2023 Income Expenditure losses March 2024
£ £ £ £ £
Belfast City Council
Community Foundation
NI 16,396 39,400 (39,545) 16,251
Department for
Education
──────── ──────── ──────── ──── ────────
16,396 39,400 (39,545) 16,251
════════ ════════ ════════ ════ ════════

31

Skilled NI

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2025

23. Analysis of net assets between funds

Unrestricted Restricted Total Funds
Funds Funds 2025
£ £ £
Tangible fixed assets 11,514 11,514
Investments 1,332,309 1,332,309
Current assets 242,295 81,054 323,349
Creditors less than 1 year (22,319) (22,319)
──────────── ──────── ────────────
Net assets 1,563,799 81,054 1,644,853
════════════ ════════ ════════════
Unrestricted Restricted Total Funds
Funds Funds 2024
£ £ £
Tangible fixed assets 13,656 13,656
Investments 1,298,808 1,298,808
Current assets 125,937 16,251 142,188
Creditors less than 1 year (17,505) (17,505)
──────────── ──────── ────────────
Net assets 1,420,896 16,251 1,437,147
════════════ ════════ ════════════
24. Analysis of changes in net debt
At
At 1 Apr 2024 Cash flows 31 Mar 2025
£ £ £
Cash at bank and in hand 96,920
════════
131,928
═════════
228,848
═════════

25. Contingencies

A contingent liability exists to repay grants and Trust monies received should certain conditions not be fulfilled by the charity. In the opinion of the Trustees, the terms of the Letters of Offers have been, or will be, complied with and no liability is expected.

26. Ethical standards

In common with many other businesses of our size and nature we use our auditors to prepare and submit returns to the tax authorities and assist with the preparation of the financial statements.

32