THE BOUGHEY TRUST COMPANY LIMITED
Charity registration number 215056 (England and Wales)
Company registration number 00325195
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
THE BOUGHEY TRUST COMPANY LIMITED
LEGAL AND ADMINISTRATIVE INFORMATION
Trustees
Mr G Foster (Chairman)
Mr M Pitchford (Vice Chairman)
Mr E A Davies
Mr C M Ingram
Mr A Rumbles
Ms E R Fundell
Mrs R Barton
Mr K R Brotherton
Mr P M A Davidson
Secretary
Mrs A Stokes
Ex Officio Trustees
The Headmaster of Haberdashers Adams Grammar School
The Rector of Newport
Council Representative
Charity number (England and Wales)
215056
Company number
00325195
Registered office
1 Brassey Road
Old Potts Way
Shrewsbury
Shropshire
SY3 7FA
Independent examiner
Dyke Yaxley Limited
1 Brassey Road
Old Potts Way
Shrewsbury
Shropshire
SY3 7FA
Bankers
Barclays Bank Plc
23 Church Street
Telford
Shropshire
TF1 1DQ
Solicitors
Clarkes Solicitors LLP
Central Square
Telford
Shropshire
TF3 4JL
THE BOUGHEY TRUST COMPANY LIMITED
CONTENTS
Page
Chairman's report
1 - 3
Trustees' report
4 - 5
Independent examiner's report
6
Statement of financial activities
7
Balance sheet
8
Notes to the financial statements
9 - 16
THE BOUGHEY TRUST COMPANY LIMITED
CHAIRMAN'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
Achievements and Performance

I am writing this final report for the Trust accounts, by the time it is published I will have stood down as chairman of the Trust after many enjoyable years as Chairman. I must once again say that over the past year the Trust has continued to function smoothly, meeting regularly, with the new members contributing to the smooth running of the Trust.

 

I am sure the new chairman together with his officers will carry on the good work that we do for our town.

 

We continue as a Trust to be responsible landlords: continually reinvesting and maintaining our property portfolio to high rentable standard, whilst also allocating grants to organisations here in Newport and our surrounding district.

 

We are still trying as a Trust to increase the levels of awarded community grants: though we know there is still, once again, a long way to go to get the message out to the Newport community that we can help financially.

 

I would like to put on record once again my sincere thanks to all our Trust members for their valuable support over the last 12 months, and especially to our contractors, who have once again carried out repairs and maintenance to enable the properties to be maintained to a very high standards and keep our tenants safe and comfortable.

 

I would also finally like to once again express my sincere thanks to Mrs. Annette Stokes, our Trust secretary, for her continuing thoroughness and due diligence regarding Trust business and for her support and direction she has given me as chairman over the years.

 

The Trust is now fully served by trustees and we hold meetings with sufficient members at each and every meeting.

Cancelling a meeting, due to not being quorate, is now a thing of the past.

 

As I’ve mentioned in previous reports, the age of the properties which the Trust owns has meant that there is still a

continual requirement for investment to maintain their integrity and also solving maintenance issues which tenants

bring to our attention. This continual investment in maintenance means we still have a steady income of funds due

to the integrity of our property portfolio. The properties we own still provide a desirable rental portfolio for residents

who wish to live and work here in Newport.

 

It is still Chetwynd House, the Nursery, and the Tennis club which still require repairs due to their age and

construction: with regular maintenance - including plumbing, roofing issues, decoration, replacement (court

surfaces) and also damp in the buildings needing attention. I must add that due to previous years' repairs by the

Trust, we seem to be spending less on repairs as we are getting on top of issues.

 

Since my last report , due to this increased expenditure on older buildings , it is now a firm wish that the Trust look

seriously at selling Chetwynd House and reinvest the capital in newer properties which require less maintenance. I

am sure in the next year the Trust will explore this further.

In respect of this decision, I must report that the Trust has been approached by a property developer who is looking

at purchasing the access road to the property. This will enable the developer to open up a land locked field to the

rear of the property for development. It would also mean that the developer has to purchase a couple of the

bungalows from the Annabelle Lady Boughey Trust to gain this access.

 

I must also now report that we are continuing to work favourably with both the tennis club and the Newport

Literary Institute in order for the Tennis Club to run its own affairs. We continue to discuss this with the Tennis club

having had numerous meetings, concluding with a heads of terms agreement and being close to drawing up a lease

which will shortly be forwarded to our solicitors. There is still a problem with the land not being registered with the

land registry, as are a number of our properties. This is something which we are now actively sorting out through

solicitors.

 

The replacement of the Tennis courts surfaces will be required this year. This is something which we will be helping

the tennis club with through a grant from the Trusts held funds using monies held in their tennis club account. 50%

of the work will be paid for by the Tennis club as per our agreement.

THE BOUGHEY TRUST COMPANY LIMITED
CHAIRMAN'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

As mentioned we are wishing for the club to be more self-reliant and able to generate its own funds to cover all its

running costs. The club is now paying for their own water and electricity usage until we reach an agreement over a

lease.

 

To help the club with this move, we as a Trust have a sub committee consisting of Mr Rumbles, Ms Fundell, Mr

Brotherton, Mr Davidson, and myself who sit on the Tennis Club's management committee, this gives the Trust a

voice on forming a lease and also a direct link with the day to day running of the club and its management. There

are a number of issues regarding access and car parking on the adjacent land which causes The Literary problems,

though we are now close to a mutually acceptable agreement.

 

The ‘Pop in’ room as previously mentioned in my reports was decorated a number of years ago, through the

installation of a sensor controlled heating control and insulation. This makes the room a more desirable meeting

room, offering the Trust occasional rental opportunities from weddings though this has proven to be difficult due to

the overheads for the Council to manage. It is used occasionally for meetings, and for community groups get

together, I believe it is still being advertised on our Trusts website for hire. This continues to benefit in a reduction on

our electric bill used to heat the room and help to cover costs. It must also be noted that the coffee pop in morning is

still in operation on a Friday. I must once again offer my thanks once again to Annette for managing this.

 

Longford playgroup continues to still be a very successful venture in one of our other properties. The nursery is very

self reliant with regards to managing a number of their repairs to the property, though we still actively encourage the

nursery to seek the Trusts help. We often give the nursery retrospective grants for work they have done without our

support. This is once again very commendable.

 

The Trust continues to rent out one of the car parking spaces on the high street next to the ‘Bod bar’ as an enhanced seating area for guests who use the pub. This enhances the street's vista.

 

The cottage attached to the Bod is now rented out to a private tenant, whilst the garage adjacent is still rented out

by the local food bank for storage.

 

The Youth Centre at Lilleshall is now a lot further down the road to having a lease drawn up for the property to be

handed over to The Scouts movement on a “pepper corn rent”. This will alleviate the risk of financial penalties

against the Trust for repairs and maintenance. Ourselves and their trustees have solicitors currently working on this.

Since last year, repairs have been undertaken on the buildings structural integrity ready for it to be handed over.

 

The Trust's website continues to promote us to local residents in and around Newport, providing a platform for grant

application and a vehicle to celebrate our awards to the wider community. This website still offers a means for local

groups in the town to access grants to support their work - this continues to be well received and a valuable tool in

promoting the Trust to Newport residents both now and in the future. We continually review the website, and we are

going to use Facebook to promote the Trust in the future.

 

We as a Trust have awarded a number of grants during the year including ones to:- Newport First Responders,

Newport St George’s Day, the town's Carnival, Cottage Care Hospital, various sports clubs in the town, Church

Aston Village Hall, The Navy Club, etc.

Plans for the Future

The Youth Centre in Lilleshall is still going through the process of legally being leased to the Scouts movement; as I

mentioned there has been funding provided for upgrades and repairs to the buildings in order for this to be

completed.

 

We are also still working even after a year to resolve with the land registry regarding land next to the tennis club,

which we owned and has been developed, regarding compensation for the land.

 

As I continually report there will be a constant need for ongoing repairs and general maintenance work due to the

age of the Trust's properties. This may lead to us looking at restructuring our portfolio, selling some, and reinvesting

in newer ones so as to cut down on maintenance costs and a drain on our funds. In the short term the construction

type and listed /conservation area status of our buildings may still mean that some capital expenditure will be

required.

 

THE BOUGHEY TRUST COMPANY LIMITED
CHAIRMAN'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

The financial position of the Trust continues to be encouraging, though money has had to be transferred into our

daily account to manage our day to day liabilities.

 

This, together with our long term investments, the move to transfer the tennis club to managing its own finances,

transferring the Lilleshall youth club over to the scouts, the selling of Chetwynd and the buying of a newer property

portfolio will help considerably cement the Trusts long term financial future.

 

The Trust still strives to award grants seeking yearly to distribute approximately £8-10,000 to clubs, organisations

and societies in Newport from our incomes. Our move to a more enhanced website, and with further use of Social

media such as Facebook, will help promote and advertise the Trust. This will continue to help us hit our target of

awarding the grants, supporting groups and societies here in Newport.

 

It only goes for me finally to put on record my sincere thanks to all the trustees, both past and present, Annette our

secretary and also to the people of Newport for your support over the years I have been in post as Chairman. I am

sure that the Trust will continue to serve the people of Newport for generations to come.

 

Thank you.

..............................
Graham Foster
Chairman
Date: .........................
THE BOUGHEY TRUST COMPANY LIMITED
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -

The Trustees present their annual report and financial statements for the year ended 31 December 2024.

The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the Trust's governing document, the Companies Act 2006 and "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)" (effective 1 January 2019).

 

Sir Thomas Boughey died on 30 August 1906. By his will he left the Barley Mow in Newport, Shropshire to Lady Annabelle Boughey on trust for her to establish a trust for promoting the healthy and beneficial occupation of the inhabitants of Newport and District. By a Trust Deed dated 15 October 1906, Lady Boughey established the Trust in accordance with her late husband's wishes. In 1937 the Trust was incorporated as a company limited by guarantee and it was subsequently approved by the Lord Chancellor as a Trust Corporation enabling it to hold property to other trusts and organisations as custodian trustee.

Objectives and activities

The objectives of the Trust are as described in the introduction. The Trustees hold investments and property and apply the income generated by these assets to making grant to other organisations in Newport and the surrounding area, having particular regard to promoting the health and well-being of the inhabitants of Newport and surrounding areas.

 

The Trustees will consider applications from suitable institutions and organisations at any time, but, subject to having sufficient financial resources, the trustees actively seek applications every year through the local press.

Public benefit

The Trustees have paid due regard to guidance issued by the Charity Commission in deciding what activities the Trust should undertake.

Achievements and performance
Significant activities and achievements against objectives

The Chairman has included a statement of Achievements and performance in their report.

Financial review
Reserves policy

It is the policy of the Trust that unrestricted funds which have not been designated for a specific use should be maintained at a level equivalent to between three and six month’s expenditure. The Trustees consider that reserves at this level will ensure that, in the event of a significant drop in funding, they will be able to continue the Trust’s current activities while consideration is given to ways in which additional funds may be raised. This level of reserves has been maintained throughout the year.

As at 31 December 2024, the charity’s level of free reserves stands at £556,756 (2023: £518,821). Free reserves are calculated as total unrestricted funds, excluding any unrestricted funds tied up in tangible fixed assets. The trustees consider this sufficient to cover at least 12 months expenditure.

 

The calculation is as follows:

Major risks

The Trustees annually review the major risks to which the trust is exposed and the policies, practices and procedures in place to mitigate those risks. Where appropriate, the trustees take out insurance policies to counter the risks identified and use professional managers to manage their assets.

THE BOUGHEY TRUST COMPANY LIMITED
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
Structure, governance and management

The Trust is a company limited by guarantee under number 00325195 and as a charity under the name of Charity of Dame Sarah Annabella Boughey, charity number 215056.

The Trustees, who are also the directors for the purpose of company law, and who served during the year and up to the date of signature of the financial statements were:

Mr G Foster (Chairman)
Mr M Pitchford (Vice Chairman)
Mr D Wassell
(Resigned 19 June 2025)
Mr E A Davies
Mr C M Ingram
Mr A Rumbles
Ms E R Fundell
Mrs R Barton
Mr K R Brotherton
Mr P M A Davidson
Mrs E Allan
(Resigned 13 April 2024)
Mr G Davies
(Resigned 13 April 2024)
Mr J Good
(Resigned 14 November 2024)
Recruitment and appointment of trustees

Trustees are recruited from the inhabitants of Newport, are appointed by the existing Trustees and inducted into the role by the chairman. Training is provided where necessary.

 

None of the Trustees has any beneficial interest in the company. All of the Trustees are members of the company and guarantee to contribute £1 in the event of a winding up.

Organisational structure

The principal assets of the Trust, comprising of a portfolio of investments and property, are managed by Barclays Wealth, Davies, White and Perry, and Tempertons.

 

Day-to-day management of the Trust is undertaken by the Secretary. The Trustees meet formally on a regular basis to review the affairs and financial performance of the trust and consider applications for grants.

Funds held as custodian trustee

The investments and property held as assets of the trust are held as custodian trustee on behalf of the charity of Dame Sarah Annabella Boughey.

Small company exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

The Trustees' report was approved by the Board of Trustees.

Mr G Foster (Chairman)
Trustee
31 July 2025
THE BOUGHEY TRUST COMPANY LIMITED
INDEPENDENT EXAMINER'S REPORT
TO THE TRUSTEES OF THE BOUGHEY TRUST COMPANY LIMITED
- 6 -

I report to the Trustees on my examination of the financial statements of The Boughey Trust Company Limited (the Trust) for the year ended 31 December 2024.

Responsibilities and basis of report

As the Trustees of the Trust (and also its directors for the purposes of company law), you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006.

Having satisfied myself that the financial statements of the Trust are not required to be audited under Part 16 of the Companies Act 2006 and are eligible for independent examination, I report in respect of my examination of the Trust’s financial statements carried out under section 145 of the Charities Act 2011. In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the Charities Act 2011.

Independent examiner's statement

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

1

accounting records were not kept in respect of the Trust as required by section 386 of the Companies Act 2006.

2

the financial statements do not accord with those records; or

3

the financial statements do not comply with the accounting requirements of section 396 of the Companies Act 2006 other than any requirement that the financial statements give a true and fair view, which is not a matter considered as part of an independent examination; or

4

the financial statements 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 financial statements in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

I have no concerns 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 financial statements to be reached.

Audrey Williams FCCA
Dyke Yaxley Limited
1 Brassey Road
Old Potts Way
Shrewsbury
Shropshire
SY3 7FA
11 August 2025
THE BOUGHEY TRUST COMPANY LIMITED
STATEMENT OF FINANCIAL ACTIVITIES
INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
Unrestricted
Endowment
Total
Unrestricted
Endowment
Total
funds
funds
funds
funds
2024
2024
2024
2023
2023
2023
Notes
£
£
£
£
£
£
Income from:
Investments
2
73,687
-
73,687
70,969
-
70,969
Total income
73,687
-
73,687
70,969
-
70,969
Expenditure on:
Raising funds
3
64,093
-
64,093
70,273
-
70,273
Charitable activities
4
9,305
-
9,305
6,200
-
6,200
Total expenditure
73,398
-
73,398
76,473
-
76,473
Net gains/(losses) on investments
10
36,962
-
36,962
25,833
-
25,833
Net income
37,251
-
37,251
20,329
-
20,329
Other recognised gains and losses:
Revaluation of tangible fixed assets
-
-
-
390,000
-
390,000
Net movement in funds
7
37,251
-
37,251
410,329
-
410,329
Reconciliation of funds:
Fund balances at 1 January 2024
1,645,901
25,000
1,670,901
1,235,572
25,000
1,260,572
Fund balances at 31 December 2024
1,683,152
25,000
1,708,152
1,645,901
25,000
1,670,901

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

THE BOUGHEY TRUST COMPANY LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 8 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
1,127,080
1,127,080
Investments
13
508,596
486,138
1,635,676
1,613,218
Current assets
Debtors
14
4,960
5,462
Cash at bank and in hand
72,346
55,167
77,306
60,629
Creditors: amounts falling due within one year
15
(4,830)
(2,946)
Net current assets
72,476
57,683
Total assets less current liabilities
1,708,152
1,670,901
The funds of the Trust
Endowment funds
16
25,000
25,000
Unrestricted funds
17
1,683,152
1,645,901
1,708,152
1,670,901

The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 31 December 2024.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the Trustees on 31 July 2025
Mr G Foster (Chairman)
Trustee
Company registration number 00325195 (England and Wales)
THE BOUGHEY TRUST COMPANY LIMITED
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
1
Accounting policies
Charity information

The Boughey Trust Company Limited is a private company limited by guarantee incorporated in England and Wales. The registered office is 1 Brassey Road, Old Potts Way, Shrewsbury, Shropshire, SY3 7FA.

1.1
Accounting convention

The financial statements have been prepared in accordance with the Trust's governing document, the Companies Act 2006, FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the Charities SORP "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)" (effective 1 January 2019). The Trust is a Public Benefit Entity as defined by FRS 102.

 

The Trust has taken advantage of the provisions in the SORP for charities not to prepare a Statement of Cash Flows.

The financial statements are prepared in sterling, which is the functional currency of the Trust. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the Trustees have a reasonable expectation that the Trust has adequate resources to continue in operational existence for the foreseeable future. Thus the Trustees continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Charitable funds

Unrestricted funds are available for use at the discretion of the Trustees in furtherance of their charitable objectives.

Restricted funds are subject to specific conditions by donors or grantors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.

Endowment funds are subject to specific conditions by donors that the capital must be maintained by the Trust.
1.4
Income
Income is recognised when the Trust is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.

Cash donations are recognised on receipt. Other donations are recognised once the Trust has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.

Legacies are recognised on receipt or otherwise if the Trust has been notified of an impending distribution, the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a contingent asset.
THE BOUGHEY TRUST COMPANY LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 10 -
1.5
Expenditure

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement, and the amount of the obligation can be measured reliably.

 

Expenditure is classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges are allocated on the portion of the asset’s use.

1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
not depreciated
Leasehold land and buildings
not depreciated
Computers
33% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the statement of financial activities.

Tangible fixed assets which are freehold investment properties are carried at market value, based on independent professional valuations. Their values are reviewed annually by the Trustees. No depreciation is provided on investment properties.

 

Leasehold properties are carried at cost, which the trustees consider represents fair value. They are maintained in a good state of repair, such that their estimated residual value is not less than cost and consequently they are not depreciated.

1.7
Fixed asset investments

Fixed asset investments are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in net income/(expenditure) for the year. Transaction costs are expensed as incurred.

1.8
Impairment of fixed assets

At each reporting end date, the Trust reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.9
Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

THE BOUGHEY TRUST COMPANY LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 11 -
1.10
Financial instruments

The Trust has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the Trust's balance sheet when the Trust becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

2
Income from investments
Unrestricted
Unrestricted
funds
funds
2024
2023
£
£
Rental income
61,720
59,108
Dividends
11,371
11,455
Interest receivable
596
406
73,687
70,969
3
Expenditure on raising funds
Unrestricted
Unrestricted
funds
funds
2024
2023
£
£
Trading costs
Other trading activities
51,206
57,717
Support costs
7,011
5,845
58,217
63,562
Investment management
5,876
6,711
Total costs
64,093
70,273
THE BOUGHEY TRUST COMPANY LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
4
Expenditure on charitable activities
Grant making
Grant making
2024
2023
£
£
Direct costs
Grant funding of activities (see note 5)
9,305
6,200
Analysis by fund
Unrestricted funds
9,305
6,200
5
Grants payable
Grant making
Grant making
2024
2023
£
£
Grants to institutions:
Church Aston Village Hall
700
900
First Responders
500
1,000
Newport Carnival
1,500
500
Newport Girls FC
-
300
Longford Playgroup
500
2,000
Newport Visually Impaired
-
500
The Cottage Care Hospital
1,000
1,000
St Georges Day
500
-
Forton Cricket Club
2,000
-
Newport Cricket Club
500
-
Newport Youth Café
700
-
Newport Royal Naval Association Club
730
-
Nova FC
300
-
Lilleshall Rainbows
375
-
9,305
6,200
6
Support costs allocated to activities
2024
2023
£
£
Accountancy
2,400
1,589
Website costs
411
462
Secretary fees
3,000
3,000
Governance costs
1,200
794
7,011
5,845
Analysed between:
Fundraising
7,011
5,845
THE BOUGHEY TRUST COMPANY LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
7
Net movement in funds
2024
2023
£
£
The net movement in funds is stated after charging/(crediting):
Fees payable for the independent examination of the charity's financial statements
1,200
794
8
Trustees
None of the Trustees (or any persons connected with them) received any remuneration or benefits from the Trust during the year.
9
Employees

The average monthly number of employees during the year was:

2024
2023
Number
Number
Total
-
0
-
0
There were no employees whose annual remuneration was more than £60,000.
10
Gains and losses on investments
Unrestricted
Unrestricted
funds
funds
2024
2023
Gains/(losses) arising on:
£
£
Revaluation of investments
26,647
21,881
Sale of investments
10,315
3,952
36,962
25,833
11
Taxation

The charity is exempt from taxation on its activities because all its income is applied for charitable purposes.

THE BOUGHEY TRUST COMPANY LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
12
Tangible fixed assets
Freehold land and buildings
Leasehold land and buildings
Computers
Total
£
£
£
£
Cost
At 1 January 2024
1,090,000
37,080
484
1,127,564
At 31 December 2024
1,090,000
37,080
484
1,127,564
Depreciation and impairment
At 1 January 2024
-
-
484
484
At 31 December 2024
-
-
484
484
Carrying amount
At 31 December 2024
1,090,000
37,080
-
1,127,080
At 31 December 2023
1,090,000
37,080
-
1,127,080

Freehold investment properties were revalued in 2023 by independent chartered surveyors, Tempertons, on a continuing use base. The historical cost is £34,540.

 

The freehold of the Guildhall, Newport is carried at £nil as it is an inalienable historical asset that produces no income.

13
Fixed asset investments
Listed investments
Cash in portfolio
Total
£
£
£
Cost or valuation
At 1 January 2024
477,770
8,368
486,138
Additions
61,407
69,352
130,759
Valuation changes
26,647
-
26,647
Disposals
(64,771)
(70,177)
(134,948)
At 31 December 2024
501,053
7,543
508,596
Carrying amount
At 31 December 2024
501,053
7,543
508,596
At 31 December 2023
477,770
8,368
486,138
14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Prepayments and accrued income
4,960
5,462
THE BOUGHEY TRUST COMPANY LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
15
Creditors: amounts falling due within one year
2024
2023
£
£
Other creditors
1,230
546
Accruals and deferred income
3,600
2,400
4,830
2,946
16
Endowment funds

Endowment funds represent assets which must be held permanently by the Trust. Income arising on the endowment funds can be used in accordance with the objects of the Trust and is included as unrestricted income. Any capital gains or losses arising on the assets form part of the fund.

At 1 January 2024
At 31 December 2024
£
£
Permanent endowments
25,000
25,000
Previous year:
At 1 January 2023
At 31 December 2023
£
£
Permanent endowments
25,000
25,000
17
Unrestricted funds

The unrestricted funds of the charity comprise the unexpended balances of donations and grants which are not subject to specific conditions by donors and grantors as to how they may be used. These include designated funds which have been set aside out of unrestricted funds by the trustees for specific purposes.

At 1 January 2024
Incoming resources
Resources expended
Gains and losses
At 31 December 2024
£
£
£
£
£
General funds
589,941
73,687
(73,398)
36,962
627,192
Revaluation reserve
1,055,960
-
-
-
1,055,960
THE BOUGHEY TRUST COMPANY LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
17
Unrestricted funds
(Continued)
- 16 -
Previous year:
At 1 January 2023
Incoming resources
Resources expended
Gains and losses
At 31 December 2023
£
£
£
£
£
General funds
569,612
70,969
(76,473)
25,833
589,941
Revaluation reserve
665,960
-
-
390,000
1,055,960
18
Analysis of net assets between funds
Unrestricted
Endowment
Total
funds
funds
2024
2024
2024
£
£
£
At 31 December 2024:
Tangible assets
1,127,080
-
1,127,080
Investments
508,596
-
508,596
Current assets/(liabilities)
47,476
25,000
72,476
1,683,152
25,000
1,708,152
Unrestricted
Endowment
Total
funds
funds
2023
2023
2023
£
£
£
At 31 December 2023:
Tangible assets
1,127,080
-
1,127,080
Investments
486,138
-
486,138
Current assets/(liabilities)
32,683
25,000
57,683
1,645,901
25,000
1,670,901
19
Related party transactions

The company made payments to KRM Contractors Limited, a company in which trustee Mr A Rumbles is a director and shareholder, for various repairs and improvements at properties owned by the charity totaling £30,873 (2023: £27,797).

2024-12-312024-01-01falsefalseCCH SoftwareiXBRL Review & Tag 2024.2003251952024-01-012024-12-3100325195bus:Director12024-01-012024-12-3100325195bus:Director22024-01-012024-12-3100325195bus:Director42024-01-012024-12-3100325195bus:Director52024-01-012024-12-3100325195bus:Director62024-01-012024-12-3100325195bus:Director72024-01-012024-12-3100325195bus:Director82024-01-012024-12-3100325195bus:Director92024-01-012024-12-3100325195bus:Director102024-01-012024-12-3100325195bus:CompanySecretary12024-01-012024-12-3100325195bus:Director32024-01-012024-12-3100325195bus:Director112024-01-012024-12-3100325195bus:Director122024-01-012024-12-3100325195bus:Director132024-01-012024-12-31003251952024-12-31003251952023-12-31003251952023-01-012023-12-3100325195bus:FRS1022024-01-012024-12-3100325195char:IndependentExaminationCharity2024-01-012024-12-3100325195bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP