| Trustees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Charity Director | Calum Frampton |
| Charity Number |
|
| Company Number |
|
| Registered Office | 1 Howe Close |
| Shenley | |
| Radlett | |
| WD7 9JF | |
| Independent Examiner | Gilbert Holbourn FCA,FCCA,DChA |
|
1 Upper Bridge Street
Wye Kent TN25 5AF |
|
| Bankers |
|
| 13-14 Cornmarket | |
| Thame | |
| OX9 2BN | |
|
Trustee
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||||
| Donations and legacies | 3 |
|
|
|
|
| Charitable activities: | |||||
| Events |
|
|
|
|
|
| Investments | 4 |
|
|
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | |||||
| Raising funds | 5 |
( |
|
( |
( |
| Charitable activities: | 5 | ||||
| Wheelchairs |
( |
|
( |
( |
|
| Handbikes,computers and other |
( |
|
( |
( |
|
| Other grants |
( |
( |
( |
( |
|
| Governanace Costs |
( |
|
( |
( |
|
|
( |
( |
( |
( |
||
| NET INCOME/(EXPENDITURE) BEFORE INVESTMENT GAINS/(LOSSES) | 5,378 | 3,376 | 8,754 | (29,199) | |
| Net gains on investments |
|
|
|
|
|
| NET INCOME/(EXPENDITURE) |
|
|
|
( |
|
| NET MOVEMENT IN FUNDS |
|
|
|
( |
|
| RECONCILIATION OF FUNDS: | |||||
| Total funds brought forward |
|
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 13 |
|
|
|
|
| 2024 | ||||
|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | ||
| Notes | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||||
| Donations and legacies | 3 |
|
|
|
| Charitable activities: | ||||
| Events |
|
|
|
|
| Investments | 4 |
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | ||||
| Raising funds | 5 |
( |
|
( |
| Charitable activities: | 5 | |||
| Wheelchairs |
( |
|
( |
|
| Handbikes,computers and other |
( |
( |
( |
|
| Other grants |
( |
|
( |
|
| Governanace Costs |
( |
|
( |
|
|
( |
( |
( |
||
| NET EXPENDITURE BEFORE INVESTMENT LOSSES | (29,199) | - | (29,199) | |
| Net gains on investments |
|
|
|
|
| NET EXPENDITURE |
( |
|
( |
|
| NET MOVEMENT IN FUNDS |
( |
|
( |
|
| RECONCILIATION OF FUNDS: | ||||
| Total funds brought forward |
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 13 |
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Investments | 9 |
|
|
|
|
|
|
|
|
|
||
| CURRENT ASSETS | |||||
| Debtors | 10 |
|
|
|
|
| Cash at bank and in hand |
|
|
|
|
|
|
|
|
|
|
||
| Creditors: Amounts Falling Due Within One Year | 11 |
( |
|
( |
( |
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|
|
|
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
|
|
| NET ASSETS |
|
|
|
|
|
| FUNDS OF THE CHARITY | |||||
| Restricted Funds |
|
|
|||
| Unrestricted Funds |
|
|
|||
| TOTAL FUNDS | 13 |
|
|
||
|
Trustee
|
|
|
| 2025 | |||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| £ | £ | £ | |
| Donations and gifts |
|
|
|
| 2024 | |||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| £ | £ | £ | |
| Donations and gifts |
|
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Bank interest receivable |
|
|
| Dividends from investments | 4,861 | 6,376 |
| 4,871 | 6,391 | |
| 2025 | ||||
|---|---|---|---|---|
| Activities undertaken directly | Grant funding of activities | Support costs (see note 6 ) |
Total | |
| £ | £ | £ | £ | |
| Raising funds |
|
- |
|
|
| Wheelchairs |
|
47,455 |
|
|
| Handbikes,computers and other |
|
28,591 |
|
|
| Other grants |
|
14,618 |
|
|
| Governanace Costs |
|
- |
|
|
| 123,378 |
|
|
261,536 | |
| 2024 | ||||
|---|---|---|---|---|
| Activities undertaken directly | Grant funding of activities | Support costs (see note 6 ) |
Total | |
| £ | £ | £ | £ | |
| Raising funds |
|
- |
|
|
| Wheelchairs |
|
62,562 |
|
|
| Handbikes,computers and other |
|
28,401 |
|
|
| Other grants |
|
3,000 |
|
|
| Governanace Costs |
|
- |
|
|
| 125,239 |
|
|
278,214 | |
| 2025 | ||||||
|---|---|---|---|---|---|---|
| Raising funds | Wheelchairs | Handbikes,computers and other | Other grants | Governanace Costs | Total | |
| £ | £ | £ | £ | £ | £ | |
| Employee costs: | ||||||
| Salaries | 18,000 | 5,052 | 3,044 | 904 | 3,000 | 30,000 |
| Pension contributions | 429 | 120 | 72 | 21 | 71 | 713 |
| Subcontractor costs | 3,000 | 842 | 507 | 151 | 500 | 5,000 |
| General administration: | ||||||
| Meeting and travel costs | 701 | 197 | 118 | 35 | 117 | 1,168 |
| Insurance | 1,419 | 398 | 240 | 71 | 236 | 2,364 |
| Independent examiner's fees | - | - | - | - | 3,000 | 3,000 |
| Other expenses | 3,149 | 884 | 533 | 158 | 525 | 5,249 |
|
|
|
|
|
|
|
|
| 2024 | ||||||
|---|---|---|---|---|---|---|
| Raising funds | Wheelchairs | Handbikes,computers and other | Other grants | Governanace Costs | Total | |
| £ | £ | £ | £ | £ | £ | |
| Employee costs: | ||||||
| Salaries | 27,246 | 7,645 | 4,607 | 1,369 | 4,541 | 45,408 |
| Employers NI | 387 | 109 | 65 | 19 | 65 | 645 |
| Pension contributions | 197 | 55 | 33 | 10 | 33 | 328 |
| General administration: | ||||||
| Meeting and travel costs | 766 | 215 | 129 | 38 | 128 | 1,276 |
| Insurance | 1,346 | 378 | 228 | 68 | 225 | 2,245 |
| Independent examiner's fees | - | - | - | - | 2,900 | 2,900 |
| Other expenses | 3,726 | 630 | 187 | 621 | 1,046 | 6,210 |
|
|
|
|
|
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs | - |
|
|
| Other pension costs |
|
|
|
|
|
|
||
| Cash & Cash Equivalents | Unlisted | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost or Valuation | |||
| As at 1 January 2025 |
|
|
|
| Additions |
|
|
|
| Disposals |
( |
|
( |
| Revaluations |
|
|
|
| As at 31 December 2025 |
|
|
|
| Provision | |||
| As at 1 January 2025 |
|
|
- |
| As at 31 December 2025 |
|
|
- |
| Net Book Value | |||
| As at 31 December 2025 |
|
|
|
| As at 1 January 2025 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Prepayments and accrued income |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Taxation and social security |
|
|
|
| Accruals and other creditors |
|
|
|
| Committed charitable expenditure |
|
|
|
|
|
|
||
| As at 1 January 2025 | Income | Expenditure | As at 31 December 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Restricted funds | ||||
| Restricted |
|
|
( |
|
| Total funds |
|
|
( |
|
| As at 1 January 2024 | Income | Expenditure | As at 31 December 2024 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Restricted funds | ||||
| Restricted |
|
|
( |
|
| Total funds |
|
|
( |
|
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Travel |
|
|
| Subsistence |
|
|
| Other Expenses |
|
|
|
|
|
|
| 2025 | 2024 | |
|---|---|---|
| Total funds | Total funds | |
| £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||
| Donations and legacies | ||
| Donations and gifts | 26,518 | 10,879 |
| 26,518 | 10,879 | |
| Charitable Activities: | ||
| Events | ||
| Income from charitable activities | 238,901 | 231,745 |
| 238,901 | 231,745 | |
| Investments | ||
| Dividends from other fixed asset investments - unlisted | 4,861 | 6,376 |
| Bank interest receivable | 10 | 15 |
| 4,871 | 6,391 | |
| 270,290 | 249,015 | |
| EXPENDITURE ON: | ||
| Raising funds | ||
| Seeking donations and legacies | (4,808) | (7,784) |
| Staging fundraising events | (113,570) | (117,455) |
| Contracting with agents to raise funds | (5,000) | - |
| Salaries | (18,000) | (27,246) |
| Employers NI | - | (387) |
| Pension contributions | (429) | (197) |
| Subcontractor costs | (3,000) | - |
| Meeting and travel costs | (701) | (766) |
| Insurance | (1,419) | (1,346) |
| Other expenses | (3,149) | (3,726) |
| (150,076) | (158,907) | |
| Charitable Activities: | ||
| Wheelchairs | ||
| Grants to individuals | (47,455) | (62,562) |
| Salaries | (5,052) | (7,645) |
| Employers NI | - | (109) |
| Pension contributions | (120) | (55) |
| Subcontractor costs | (842) | - |
| Meeting and travel costs | (197) | (215) |
| Insurance | (398) | (378) |
| Other expenses | (884) | (630) |
| (54,948) | (71,594) | |
| Handbikes,computers and other | ||
| Grants to individuals | (28,591) | (28,401) |
| Salaries | (3,044) | (4,607) |
| Employers NI | - | (65) |
| Pension contributions | (72) | (33) |
| Subcontractor costs | (507) | - |
| Meeting and travel costs | (118) | (129) |
| Insurance | (240) | (228) |
| Other expenses | (533) | (187) |
| (33,105) | (33,650) | |
| Other grants | ||
|---|---|---|
| Grants to individuals | (14,618) | (3,000) |
| Salaries | (904) | (1,369) |
| Employers NI | - | (19) |
| Pension contributions | (21) | (10) |
| Subcontractor costs | (151) | - |
| Meeting and travel costs | (35) | (38) |
| Insurance | (71) | (68) |
| Other expenses | (158) | (621) |
| (15,958) | (5,125) | |
| Governanace Costs | ||
| Salaries | (3,000) | (4,541) |
| Employers NI | - | (65) |
| Pension contributions | (71) | (33) |
| Subcontractor costs | (500) | - |
| Meeting and travel costs | (117) | (128) |
| Insurance | (236) | (225) |
| Independent examiner's fees | (3,000) | (2,900) |
| Other expenses | (525) | (1,046) |
| (7,449) | (8,938) | |
| (261,536) | (278,214) | |
| NET INCOME/(EXPENDITURE) BEFORE INVESTMENT GAINS/(LOSSES) | 8,754 | (29,199) |
| Net gains on investments | ||
| Surplus on disposal of unlisted fixed asset investments | - | 15,308 |
| Surplus on revaluation of investments | 4,595 | 2,447 |
| 4,595 | 17,755 | |
| NET INCOME/(EXPENDITURE) | 13,349 | (11,444) |