|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Page |
|
|
Trustees' annual report (incorporating the director's report) |
1 |
|
Independent examiner's report to the trustees |
9 |
|
Statement of financial activities (including income and expenditure account) |
11 |
|
Statement of financial position |
12 |
|
Notes to the financial statements |
13 |
|
|
|
Company Limited by Guarantee |
|
Trustees' Annual Report (Incorporating the Director's Report) |
|
Registered charity name |
|
|
Charity registration number |
|
|
Company registration number |
09146301
|
|
Principal office and registered |
The Pembroke Centre |
|
office |
Home Farm Road |
|
Wilton |
|
|
Salisbury |
|
|
Wiltshire |
|
|
SP2 8PJ |
|
|
|
(Resigned
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
(Appointed
|
|
|
|
(Resigned
|
|
|
|
||
|
|
(Resigned
|
|
|
|
(Appointed
|
|
|
|
||
|
Independent examiner |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Examiner's Report to the Trustees of
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Activities |
|
(including income and expenditure account) |
|
2025 |
2024 |
|||
|
Unrestricted funds |
Restricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
£ |
|
Donations and legacies |
5 |
|
|
|
|
|
Other trading activities |
6 |
|
|
|
|
|
Investment income |
7 |
|
– |
|
|
|
Other income |
8 |
|
– |
|
– |
|
--------- |
------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
|
--------- |
------- |
--------- |
--------- |
||
|
Expenditure on charitable activities |
9,10 |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
Total expenditure |
|
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
||
|
--------- |
-------- |
--------- |
--------- |
|
|
Net income and net movement in funds |
|
(
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
Total funds brought forward |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
Total funds carried forward |
|
|
|
|
|
--------- |
-------- |
--------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Position |
|
2025 |
2024 |
|
|
Note |
£ |
£ |
|
Tangible fixed assets |
16 |
|
|
|
Stocks |
17 |
|
|
|
Debtors |
18 |
|
|
|
Investments |
19 |
|
|
|
Cash at bank and in hand |
|
|
|
|
--------- |
--------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
20 |
|
|
|
--------- |
--------- |
||
|
Net current assets |
|
|
|
|
--------- |
--------- |
||
|
Total assets less current liabilities |
|
|
|
|
--------- |
--------- |
||
|
Net assets |
|
|
|
|
--------- |
--------- |
||
|
Restricted funds |
|
|
|
|
Unrestricted funds |
|
|
|
|
--------- |
--------- |
||
|
Total charity funds |
22 |
|
|
|
--------- |
--------- |
||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Centre upgrades |
- |
over
|
|
|
Office equipment and tack equipment |
- |
|
|
|
Horses and ponies |
- |
|
|
|
Solar panels |
- |
|
|
|
Indoor riding school |
- |
over the period of the lease
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations (Non-regular) |
45,664 |
1,205 |
46,868 |
|
|
Donations (Regular) |
2,889 |
– |
2,889 |
|
|
Legacies |
30,000 |
– |
30,000 |
|
|
Collecting Boxes |
1,503 |
– |
1,503 |
|
|
Grants Income |
500 |
7,500 |
8,000 |
|
|
-------- |
------- |
-------- |
||
|
|
|
|
||
|
-------- |
------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations (Non-regular) |
47,556 |
– |
47,556 |
|
|
Donations (Regular) |
2,575 |
– |
2,575 |
|
|
Legacies |
5,275 |
– |
5,275 |
|
|
Collecting Boxes |
1,654 |
– |
1,654 |
|
|
Grants Income |
– |
– |
– |
|
|
-------- |
---- |
-------- |
||
|
|
– |
|
||
|
-------- |
---- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Various fund raising events |
19,534 |
– |
19,534 |
|
|
Use of school, Riding & Pembroke Centre |
44,335 |
300 |
44,635 |
|
|
Sale of goods |
90 |
– |
90 |
|
|
Sale of excess solar energy |
2,447 |
– |
2,447 |
|
|
-------- |
---- |
-------- |
||
|
|
|
|
||
|
-------- |
---- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Various fund raising events |
5,206 |
– |
5,206 |
|
|
Use of school, Riding & Pembroke Centre |
34,925 |
600 |
35,525 |
|
|
Sale of goods |
2,435 |
– |
2,435 |
|
|
Sale of excess solar energy |
1,581 |
– |
1,581 |
|
|
-------- |
---- |
-------- |
||
|
|
|
|
||
|
-------- |
---- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest |
|
|
|
|
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Other income |
|
|
– |
– |
|
|
---- |
---- |
---- |
---- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Event expenses |
54,263 |
10,895 |
65,158 |
|
|
Support costs |
39,423 |
8,744 |
48,166 |
|
|
-------- |
-------- |
--------- |
||
|
|
|
|
||
|
-------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Event expenses |
44,212 |
12,750 |
56,962 |
|
|
Support costs |
41,181 |
– |
41,181 |
|
|
-------- |
-------- |
-------- |
||
|
|
|
|
||
|
-------- |
-------- |
-------- |
||
|
Activities undertaken directly |
Grant funding of activities |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
£ |
||
|
Event expenses |
63,659 |
1,499 |
48,166 |
113,324 |
98,143 |
|
|
-------- |
------- |
-------- |
--------- |
-------- |
||
|
Analysis of support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Staff costs |
10,221 |
10,221 |
8,814 |
|
|
General office |
6,723 |
6,723 |
9,956 |
|
|
Governance costs |
6,128 |
6,128 |
3,279 |
|
|
Support costs |
25,094 |
25,094 |
19,132 |
|
|
-------- |
-------- |
-------- |
||
|
48,166 |
48,166 |
41,181 |
||
|
-------- |
-------- |
-------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
13,427 |
10,761 |
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
1,230 |
1,230 |
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Employer contributions to pension plans |
532 |
469 |
|
-------- |
------- |
|
|
|
|
|
|
-------- |
------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Number of staff |
2 |
2 |
|
---- |
---- |
|
|
Centre Upgrade |
Fixtures & Fittings |
Other Fixed Assets |
Office & Computer Equipment |
Buildings |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Cost |
||||||
|
At 1 Apr 2024 |
|
|
|
|
|
|
|
Additions |
– |
|
|
– |
– |
|
|
Disposals |
– |
(
|
(
|
– |
(
|
(
|
|
--------- |
-------- |
--------- |
------- |
-------- |
--------- |
|
|
At 31 Mar 2025 |
|
|
|
|
|
|
|
--------- |
-------- |
--------- |
------- |
-------- |
--------- |
|
|
Depreciation |
||||||
|
At 1 Apr 2024 |
|
|
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
|
Disposals |
– |
(
|
(
|
– |
(
|
(
|
|
--------- |
-------- |
--------- |
------- |
-------- |
--------- |
|
|
At 31 Mar 2025 |
|
|
|
|
|
|
|
--------- |
-------- |
--------- |
------- |
-------- |
--------- |
|
|
Carrying amount |
||||||
|
At 31 Mar 2025 |
|
|
|
|
|
|
|
--------- |
-------- |
--------- |
------- |
-------- |
--------- |
|
|
At 31 Mar 2024 |
|
|
|
|
|
|
|
--------- |
-------- |
--------- |
------- |
-------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Raw materials and consumables |
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Short term bonds |
– |
25,000 |
|
COIF |
91,958 |
87,617 |
|
UTB 180 Day Notice |
26,508 |
– |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
-------- |
------- |
|
|
|
|
|
|
-------- |
------- |
|
|
At 1 Apr 2024 |
Income |
Expenditure |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
263,766 |
156,028 |
(93,686) |
326,108 |
|
Designated Fund |
106,931 |
– |
– |
106,931 |
|
--------- |
--------- |
-------- |
--------- |
|
|
370,697 |
156,028 |
(93,686) |
433,039 |
|
|
--------- |
--------- |
-------- |
--------- |
|
|
At 1 Apr 2023 |
Income |
Expenditure |
At 31 Mar 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
General funds |
242,235 |
106,924 |
(85,393) |
263,766 |
|
Designated Fund |
106,931 |
– |
– |
106,931 |
|
--------- |
--------- |
-------- |
--------- |
|
|
349,166 |
106,924 |
(85,393) |
370,697 |
|
|
--------- |
--------- |
-------- |
--------- |
|
|
At 1 Apr 2024 |
Income |
Expenditure |
At 31 Mar 2025 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted Fund |
61,051 |
9,005 |
(19,639) |
50,417 |
|
-------- |
------- |
-------- |
-------- |
|
|
At 1 Apr 2023 |
Income |
Expenditure |
At 31 Mar 2024 |
|
|
£ |
£ |
£ |
£ |
|
|
Restricted Fund |
73,201 |
600 |
(12,750) |
61,051 |
|
-------- |
---- |
-------- |
-------- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
265,180 |
– |
265,180 |
|
|
Investments |
118,466 |
– |
118,466 |
|
|
Current assets |
61,471 |
50,417 |
111,888 |
|
|
Creditors less than 1 year |
(12,078) |
– |
(12,078) |
|
|
--------- |
-------- |
--------- |
||
|
Net assets |
433,039 |
50,417 |
483,456 |
|
|
--------- |
-------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
223,432 |
– |
223,432 |
|
|
Investments |
112,617 |
– |
112,617 |
|
|
Current assets |
42,496 |
61,051 |
103,547 |
|
|
Creditors less than 1 year |
(7,848) |
– |
(7,848) |
|
|
--------- |
-------- |
--------- |
||
|
Net assets |
370,697 |
61,051 |
431,748 |
|
|
--------- |
-------- |
--------- |
||