Company registration number SC170657 (Scotland)
Charity registration number SC027750 (Scotland)
Aboyne Community Trust
Annual report and unaudited financial statements
for the year ended 31 December 2025
Aboyne Community Trust
Legal and administrative information
Trustees
Malcolm D Laing
David W Marshall
Philip S Lee
Alan J Emslie
Fiona G Robertson
Graham N Taylor
Christopher M T Grieve
Nicholas W Tapper
(Appointed 17 September 2025)
Susan Taylor
(Appointed 17 September 2025)
Secretary
Mackinnons Solicitors LLP
Country of incorporation
United Kingdom
SC170657
(Scotland)
Charity registration
Scotland
SC027750
Principal address
Aboyne Community Shed
Cemetery Road
Aboyne
AB34 5DZ
Registered office
14 Carden Place
Aberdeen
AB10 1UR
Independent examiner
James Milne
Rosewood
Raemoir Road
Banchory
AB31 4ET
Aboyne Community Trust
CHAIRMAN'S REPORT
for the year ended 31 December 2025
1

On behalf of the Board of Trustees of Aboyne Community Trust (ACT), I am pleased to present our financial report for the year to 31st December 2025.

ACT changed its name from Mid-Deeside Community Trust to Aboyne Community Trust in July 2025. ACT is a community-based charity which has been in existence now for over 20 years. We continue to deliver numerous projects that are of benefit to the local area. Our office is located in the Community Shed in Aboyne and we employ two part-time office staff and two part-time drivers.

There are currently nine Directors/Trustees including a representative from Mid Deeside Community Council. A representative of Aberdeenshire Council regularly attends our board meetings as an observer.

Our main activities are as follows:

Community Transport. We operate three buses, all of which have disabled access - a 17-seater purchased in February 2022, a 17-seater purchased in 2021 and an older 14-seater. It is our intention to seek funding to replace one of our larger buses with an electric bus during 2026.

We continue to fundraise to help keep our fleet of community buses up to a high standard of reliability given that we are often transporting vulnerable people. The Dial-a-Bus is an important service and lifeline to many elderly and vulnerable people, giving them access to shops and medical services, and remains one of our top priorities. We are currently engaging with neighbouring community trusts with a view to expanding this service. Our community buses are used by many local groups, clubs and schools enabling greater participation in the local area. We also operate an important hospital transport service. Funding for these services remains under considerable pressure.

Aboyne Green Spaces This project maintains the village centre floral plantings, seating and open spaces. The floral display in the summer of 2025 was very successful, prompting considerable praise from local residents and visitors. With grant funding and donations from local residents and businesses we have been able to acquire additional planters and hanging baskets.

Aboyne Community Food (formerly called Aboyne FareShare) This project continues to act as a hub providing food and other essentials to food larders in the local area, thereby supporting those most in need. We continue to receive supplies from FareShare Scotland and local shops and residents as well as monetary donations to enable us to purchase additional items.

Aboyne Paths and Tracks Group This group continued to carry out maintenance, repairs and improvements to a number of paths in and around Aboyne. In addition, it produced a new version of its highly successful “A Guide to Paths & Tracks Around Aboyne” which is widely available in local shops and is reproduced on two noticeboards in the village. It is also available on the ACT website.

Community Woodlands. During the year some 10,500 new trees were planted in the Bell Wood, many of them by volunteers on “community planting days.” A team of volunteers continued to carry out routine maintenance to paths and boardwalks. A ten year woodland management plan was submitted to Forestry & Land Scotland and we anticipate it being approved mid 2026.

Aboyne Bike Park. Although the bike park is well used, no further progress has been made with the proposed pump track and skills extension due largely to the continuing high cost of insurance. This is a problem affecting all bike parks and pump tracks. We hope that premiums will fall in the next year, otherwise the continued operation of the bike park may be in jeopardy.

Huntly Arms Regeneration Project Work began during the year with substantial repairs to parts of the roof. Since then structural work has been continuing inside although progress is slow. Unfortunately, there is little we can do other than maintain contact with the owner.

 

Aboyne Community Trust
CHAIRMAN'S REPORT (continued)
for the year ended 31 December 2025
2

Aboyne Youth Hub Unfortunately, this project came to an end during the year. Despite the best efforts of the small team leading the project, there seemed little interest in or support for its activities. We hope the project may be revived in some shape or form in the near future.

Defibrillator maintenance We look after six defibrillators in the village. We rely totally on donations to continue this valuable work.

Aboyne Community Calendar This is our newest project. It is a virtual calendar of events in and around Aboyne hosted on the ACT website. Preparatory work commenced during 2025 and the calendar went live in the early part of 2026. Anyone organising an event which is likely to be of interest to the community may apply to have the event posted on the calendar. We anticipate this being a very useful tool for residents and visitors, showing what’s on, when and where.

The Board is very grateful to the many funding bodies who support our operations. Without this considerable financial help, we would not be able to continue our current operations. Funding will no doubt continue to be a challenge.

We are grateful also to the local residents and businesses who have supported us and, of course, to our staff who frequently go above and beyond what is expected of them.

Finally, I would like to thank our many volunteers who have given their time and support for our local community. All our projects rely on volunteers. None of our work would be possible without them.

Malcolm Laing
Chairman
Date: 2 July 2026
Aboyne Community Trust
Trustees' report (including directors' report)
for the year ended 31 December 2025
3

The trustees present their annual report and financial statements for the year ended 31 December 2025.

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 the Charities and Trustee Investment (Scotland) Act 2005, the Charities Accounts (Scotland) Regulations 2006, FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" 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)".

Objectives and activities

The charity is a public benefit company whose aims are to encourage, assist, participate in and manage projects designed to enhance the well-being of the community of Aboyne and the surrounding area. These projects may be of a social, educational, health, cultural or economic nature.

Public benefit

The Trustees confirm that they have referred to the OSCR general guidance on public benefit when reviewing the charity's aims and objectives and in planning future activities and setting policy for the year.

Volunteers

The charity is assisted by volunteers and wishes to thank all those involved.

Achievements and performance
Significant activities and achievements against objectives

The achievements for the year are described in detail in the Report of the Chairman on page 1.

Fundraising practices

Fundraising is generally coordinated by each project leader and we do not use telephone, email, internet or house-to-house campaigns. In particular, donations for our hospital transport and community bus services are through voluntary donation tins and are not solicited. We adhere to our vulnerable personas policy.

Internal and external factors

We are committed to environmental sustainability and cutting our carbon emissions.

 

We act sustainably where possible to ensure recycling, use of online rather than paper files, online Teams meetings and reducing travel where possible.

Aboyne Community Trust
Trustees' report (including directors' report) (continued)
for the year ended 31 December 2025
4
Financial review

The charitable company received income of £90,387 during the year (2024: £499,934). After expenses of £132,300 a deficit of £41,913 arose, which has been included in the charitable company's funds.

 

Income is matched to expenditure as afar as possible, which is in line with our revenue recognition policy. Depending on the conditions attached to the income receipt it may be possible to defer, or accrue, to match against expenditure. The decrease income this year is due to grants received in the 2024 financial year in relation to the Aboyne Paths Project.

 

Total funds available are £480,251, of which £97,719 are unrestricted.

 

Principal funding sources

The continued operation of the community transport service is dependent on the ongoing funding and support from Aberdeenshire Council and the Network Support Grant (Transport Scotland).

 

In the current climate, funding is key to the success of new initiatives and the Trustees are continually monitoring the sources of income and grants to ensure the completion of projects.

 

Going concern

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

Reserves policy

The unrestricted fund represents the free reserves available to the charitable company to fulfil its primary objectives. The level of reserves is reviewed on an annual basis. In the event that the charitable company would lose funding from Aberdeenshire Community Transport Initiative, it would look to continue the bus service in as far as possible for a period of twelve months. During this period the charitable company would seek to secure funding to continue to operate going forward. To this extent we have placed 12 months of reserves on deposit as follows: General £14,000, and Community Transport £38,000.

Any funds resulting in deficit will be covered using the available surplus from the unrestricted funds.

Major risks

The trustees have a duty to identify and review the risks to which the charity is exposed and to ensure appropriate controls are in place to provide reasonable assurance against fraud and error.

Plans for future periods

Plans for the future are referred to in the Report of the Chairman on page 1.

Structure, governance and management

The charitable company, which is limited by guarantee and therefore governed by its Memorandum and Articles of Association, is a registered charity. In the event of the charitable company being wound up, the liability in respect of the guarantee is limited to £1 per member.

Aboyne Community Trust
Trustees' report (including directors' report) (continued)
for the year ended 31 December 2025
5

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:

Malcolm D Laing
David W Marshall
Ashley P Barker
(Resigned 17 September 2025)
Philip S Lee
Alan J Emslie
Fiona G Robertson
Antonia Eastwood
(Resigned 17 September 2025)
Graham N Taylor
Christopher M T Grieve
Nicholas W Tapper
(Appointed 17 September 2025)
Susan Taylor
(Appointed 17 September 2025)
Brian C Rae
(Resigned 17 September 2025)
Recruitment and appointment of trustees

The directors of the charitable company are also charity trustees for the purposes of charitable law. Under the requirements of the Memorandum and Articles of Association the number of directors shall not be less than three and not more than twelve. The directors of the charitable company shall comprise:

 

i) ex officio a director nominated by Aberdeenshire Council from among the Councillors representing the Mid Deeside area,

ii) ex officio a director nominated by Mid Deeside Community Council,

iii) such other persons co-opted as directors by the Board in accordance with the Articles, and

iv) such other persons appointed as directors by the members in accordance with the Articles.

Organisational structure

The charitable company's operations are overseen by a board of directors who meet regularly to define, authorise and seek to implement such projects. Mr Malcolm Laing is chairman of the Board of Trustees.

 

The running of the charitable company is managed by a small number of paid staff, with the co-ordination of the charity's day to day operations by Margaret Mulcahy.

 

 

Induction and training of trustees

The Board strives to ensure that directors are informed and educated on their role and responsibilities as a charity director and trustee.

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

Malcolm D Laing
Trustee
2 July 2026
Aboyne Community Trust
Independent examiner's report
to the trustees of Aboyne Community Trust
6

I report on the financial statements of the trust for the year ended 31 December 2025, which are set out on pages 7 to 20.

Respective responsibilities of trustees and examiner

The charity trustees (who are also the directors of Aboyne Community Trust for the purposes of company law) are responsible for the preparation of the financial statements in accordance with the terms of the Charities and Trustee Investment (Scotland) Act 2005 and the Charities Accounts (Scotland) Regulations 2006.The trust trustees consider that the audit requirement of Regulation 10(1)(a)-(c) of the Charities Accounts (Scotland) Regulations 2006 does not apply.

It is my responsibility to examine the financial statements as required under section 44(1)(c) of the Charities and Trustee Investment (Scotland) Act 2005 and to state whether particular matters have come to my attention.

Basis of independent examiner's statement

My examination is carried out in accordance with Regulation 11 of the Charities Accounts (Scotland) Regulations 2006. An examination includes a review of the accounting records kept by the charity and a comparison of the financial statements presented with those records. It also includes consideration of any unusual items or disclosures in the financial statements, and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently I do not express an audit opinion on the view given by the financial statements.

Independent examiner's statement

In the course of my examination, no matter has come to my attention

 

1. which gives me reasonable cause to believe that in any material respect the requirements:

have not been met, or

 

2. to which, in my opinion, attention should be drawn in order to enable a proper understanding of the financial statements to be reached.

Richard Christie CA
James Milne
Rosewood
Raemoir Road
Banchory
AB31 4ET
6 July 2026
Aboyne Community Trust
Statement of financial activities
including income and expenditure account
for the year ended 31 December 2025
7
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
Notes
£
£
£
£
£
£
Income from:
Donations and legacies
2
3,399
6,843
10,242
4,925
5,490
10,415
Charitable activities
-
Administration
3
2,280
-
2,280
2,280
-
2,280
Aboyne Health
3
-
-
-
4,767
-
4,767
Aboyne Youth Project
3
-
-
-
1,492
-
1,492
Community Woodlands
3
7
-
7
77
-
77
Bike Park
3
-
-
-
-
4,774
4,774
Community Transport
3
-
75,126
75,126
-
82,643
82,643
Aboyne Paths Group
3
-
1,115
1,115
-
392,787
392,787
Investments
4
437
1,180
1,617
188
511
699
Total income
6,123
84,264
90,387
13,729
486,205
499,934
Expenditure on:
Charitable activities
Administration
5
29,366
-
29,366
4,487
-
4,487
Aboyne Health
5
10,716
-
10,716
6,011
-
6,011
Aboyne Youth Project
5
903
-
903
2,786
-
2,786
Community Woodlands
5
10,924
10
10,934
2,084
10
2,094
Bike Park
5
-
2,808
2,808
-
2,669
2,669
Community Transport
5
-
73,878
73,878
-
104,917
104,917
Aboyne Paths Group
5
-
3,695
3,695
-
417,930
417,930
Total expenditure
51,909
80,391
132,300
15,368
525,526
540,894
Net income/(expenditure)
(45,786)
3,873
(41,913)
(1,639)
(39,321)
(40,960)
Transfers between funds
15
28,470
(28,470)
-
(20,112)
20,112
-
Net movement in funds
6
(17,316)
(24,597)
(41,913)
(21,751)
(19,209)
(40,960)
Reconciliation of funds:
Fund balances at 1 January 2025
115,035
407,129
522,164
136,786
426,338
563,124
Fund balances at 31 December 2025
97,719
382,532
480,251
115,035
407,129
522,164

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

Aboyne Community Trust
Statement of financial position
as at 31 December 2025
31 December 2025
8
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
276,104
299,453
Current assets
Debtors
11
8,455
8,278
Cash at bank and in hand
208,557
226,450
217,012
234,728
Creditors: amounts falling due within one year
12
(12,865)
(12,017)
Net current assets
204,147
222,711
Total assets less current liabilities
480,251
522,164
The funds of the trust
Restricted income funds
13
382,532
407,129
Unrestricted funds
14
97,719
115,035
480,251
522,164

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 2025.

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 10 June 2026
Malcolm D Laing
Trustee
Aboyne Community Trust
Notes to the financial statements
for the year ended 31 December 2025
9
1
Accounting policies
Charity information

Aboyne Community Trust is a private company limited by guarantee incorporated in Scotland. The registered office is 14 Carden Place, Aberdeen, AB10 1UR.

1.1
Basis of preparation

The financial statements have been prepared in accordance with the trust's governing document, the Companies Act 2006 the Charities and Trustee Investment (Scotland) Act 2005, the Charities Accounts (Scotland) Regulations 2006, FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" 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)". 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.

The Charity constitutes a public benefit entity as defined by FRS 102.

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.

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.

Income from Government and other grants is recognised when the charity is entitled to the funds, and any conditions attached to the grants have been met, it is probable that the income will be received, and the amounts can be measured reliably and it is not deferred.

Aboyne Community Trust
Notes to the financial statements (continued)
for the year ended 31 December 2025
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:

Land
not depreciated
Leasehold Land
over period of lease (99 years)
Plant and equipment
20% straight line
Bike Park
over 10 years
Motor vehicles
6 years equal instalments

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.

1.7
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).

1.8
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Income from donations and legacies
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
£
£
£
£
£
£
Donations and gifts
3,399
6,843
10,242
4,925
5,490
10,415
Aboyne Community Trust
Notes to the financial statements (continued)
for the year ended 31 December 2025
11
3
Income from charitable activities
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
£
£
£
£
£
£
Administration
Income
2,280
-
2,280
2,280
-
2,280
Aboyne Health
Grants
-
-
-
4,767
-
4,767
Aboyne Youth Project
Grants
-
-
-
1,492
-
1,492
Community Woodlands
Income
7
-
7
77
-
77
Bike Park
Grants
-
-
-
-
4,774
4,774
Community Transport
Income
-
16,243
16,243
-
23,038
23,038
Grants
-
58,883
58,883
-
59,605
59,605
Aboyne Paths Group
Income
-
115
115
-
-
-
Grants
-
1,000
1,000
-
392,787
392,787
2,287
76,241
78,528
8,616
480,204
488,820
Aboyne Community Trust
Notes to the financial statements (continued)
for the year ended 31 December 2025
3
Income from charitable activities (continued)
12
Performance related grants analysis
Community Transport
Aboyne Paths Group
Total
Aboyne Health
Aboyne Youth Project
Bike Park
Community Transport
Aboyne Paths Group
Total
2025
2025
2025
2024
2024
2024
2024
2024
2024
£
£
£
£
£
£
£
£
£
Marr Area Grant
-
1,000
1,000
4,135
-
-
-
-
4,135
Aberdeenshore Council Community Transport Initiative
53,135
-
53,135
-
-
-
53,532
-
53,532
Network Support Grant Transport Scotland
5,748
-
5,748
632
1,492
1,849
-
-
3,973
Tesco Community Grant
-
-
-
-
-
1,375
-
-
1,375
Aberdeenshire Council - MARR Small Grant Award
-
-
-
-
-
750
-
-
750
Paths For All
-
-
-
-
-
-
-
163,556
163,556
The Robertson Trust
-
-
-
-
800
-
800
Aberdeensuire Council - Transport Health and Wellbeing
-
-
-
-
-
-
-
147,872
147,872
Network Support Grant Transport Scotland
-
-
-
-
-
-
6,073
2,280
8,353
UK Shared Prosperity Fund / SUEZ Community Fund
-
-
-
-
-
-
-
79,079
79,079
Other
-
-
-
-
-
-
-
-
-
58,883
1,000
59,883
4,767
1,492
4,774
59,605
392,787
463,425
Aboyne Community Trust
Notes to the financial statements (continued)
for the year ended 31 December 2025
13
4
Income from investments
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
£
£
£
£
£
£
Interest receivable
437
1,180
1,617
188
511
699
Aboyne Community Trust
Notes to the financial statements (continued)
for the year ended 31 December 2025
14
5
Expenditure on charitable activities
Administration
Aboyne Health
Aboyne Youth Project
Community Woodlands
Bike Park
Community Transport
Aboyne Paths Group
Total
2025
2025
2025
2025
2025
2025
2025
2025
£
£
£
£
£
£
£
£
Direct costs
Staff costs
12,221
-
-
-
-
26,170
-
38,391
Depreciation and impairment
142
1,564
-
10
-
21,633
-
23,349
Charitable activities costs
-
9,152
903
10,924
2,808
25,901
3,695
53,383
Business Support & Management
11,761
-
-
-
-
-
-
11,761
Independent Examiner fee
3,888
-
-
-
-
-
-
3,888
Accountancy & Legal
1,354
-
-
-
-
174
-
1,528
29,366
10,716
903
10,934
2,808
73,878
3,695
132,300
Analysis by fund
Unrestricted funds
29,366
10,716
903
10,924
-
-
-
51,909
Restricted funds
-
-
-
10
2,808
73,878
3,695
80,391
29,366
10,716
903
10,934
2,808
73,878
3,695
132,300
Aboyne Community Trust
Notes to the financial statements (continued)
for the year ended 31 December 2025
5
Expenditure on charitable activities (continued)
15
Previous year:
Administration
Aboyne Health
Aboyne Youth Project
Community Woodlands
Bike Park
Community Transport
Aboyne Paths Group
Total
2024
2024
2024
2024
2024
2024
2024
2024
£
£
£
£
£
£
£
£
Direct costs
Staff costs
13,327
-
-
-
-
29,634
-
42,961
Depreciation and impairment
207
1,561
-
10
-
21,786
-
23,564
Charitable activities costs
(1)
4,450
2,786
68
2,669
28,410
417,930
456,312
Business Support & Management
10,807
-
-
2,016
-
25,087
-
37,910
Independent Examiner fee
3,510
-
-
-
-
-
-
3,510
Accountancy & Legal
270
-
-
-
-
-
-
270
Recharge of overheads
(23,633)
-
-
-
-
-
-
(23,633)
4,487
6,011
2,786
2,094
2,669
104,917
417,930
540,894
Analysis by fund
Unrestricted funds
4,487
6,011
2,786
2,084
-
-
-
15,368
Restricted funds
-
-
-
10
2,669
104,917
417,930
525,526
4,487
6,011
2,786
2,094
2,669
104,917
417,930
540,894
Aboyne Community Trust
Notes to the financial statements (continued)
for the year ended 31 December 2025
16
6
Net movement in funds
2025
2024
£
£
The net movement in funds is stated after charging/(crediting):
Fees payable to the charity's independent examiner:
- for the independent examination of the charity's financial statements
3,720
3,510
- for other financial services
198
-
Depreciation of owned tangible fixed assets
23,349
23,564
7
Trustees

None of the trustees (or any persons connected with them) received any remuneration, benefits or expenses from the trust during the year (2024 - £nil).

8
Employees

The average monthly number of employees during the year was:

2025
2024
Number
Number
4
4
Employment costs
2025
2024
£
£
Wages and salaries
38,391
42,893
Other pension costs
-
68
38,391
42,961

Staff costs are allocated across funds, restricted and unrestricted based on hours worked in each activity.

There were no employees whose annual remuneration was more than £60,000.
9
Taxation

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

Aboyne Community Trust
Notes to the financial statements (continued)
for the year ended 31 December 2025
17
10
Tangible fixed assets
Land
Leasehold Land
Plant and equipment
Bike Park
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2025
242,904
1,000
19,729
67,260
158,745
489,638
At 31 December 2025
242,904
1,000
19,729
67,260
158,745
489,638
Depreciation and impairment
At 1 January 2025
-
220
13,961
67,260
108,744
190,185
Depreciation charged in the year
-
10
2,498
-
20,841
23,349
At 31 December 2025
-
230
16,459
67,260
129,585
213,534
Carrying amount
At 31 December 2025
242,904
770
3,270
-
29,160
276,104
At 31 December 2024
242,904
780
5,767
-
50,002
299,453
11
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
3,683
4,469
Prepayments and accrued income
4,772
3,809
8,455
8,278
12
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
8,947
4,148
Accruals and deferred income
3,918
7,869
12,865
12,017
Aboyne Community Trust
Notes to the financial statements (continued)
for the year ended 31 December 2025
18
13
Restricted funds

The restricted funds of the charity comprise the unexpended balances of donations and grants held on trust subject to specific conditions by donors as to how they may be used.

At 1 January 2025
Incoming resources
Resources expended
Transfers
At 31 December 2025
£
£
£
£
£
Ladywood
780
-
(10)
-
770
Bellwood
242,904
-
-
-
242,904
Aboyne Bike Park Association
22,554
-
(2,808)
1,350
21,096
Deeside Community Bus Transport
130,669
81,217
(73,878)
(29,820)
108,188
Aboyne Paths Group
10,222
3,047
(3,695)
-
9,574
407,129
84,264
(80,391)
(28,470)
382,532
Previous year:
At 1 January 2024
Incoming resources
Resources expended
Transfers
At 31 December 2024
£
£
£
£
£
Ladywood
790
-
(10)
-
780
Bellwood
242,904
-
-
-
242,904
Aboyne Bike Park Association
-
5,263
(2,669)
19,960
22,554
Deeside Community Bus Transport
148,794
86,648
(104,917)
144
130,669
Aboyne Paths Group
33,850
394,294
(417,930)
8
10,222
426,338
486,205
(525,526)
20,112
407,129

Ladywood

Long leasehold community woodland

 

Bellwood

Freehold community woodland

 

Aboyne Bike Park Association

Funds to provide a bike park (Phase 2) in Bellwood

 

Deeside Community Bus Transport     

The operation of all community transport busses

 

Aboyne Paths Group

A project to fund paths in the local area

Aboyne Community Trust
Notes to the financial statements (continued)
for the year ended 31 December 2025
19
14
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 2025
Incoming resources
Resources expended
Transfers
At 31 December 2025
£
£
£
£
£
General fund
17,586
2,970
(29,366)
29,020
20,210
Aboyne Health
19,534
421
(3,404)
2,000
18,551
Aboyne Youth Project
10,545
104
(903)
(1,550)
8,196
Aboyne Wellbeing
20,228
1,991
(7,312)
1,000
15,907
Community Woodlands
47,142
637
(10,924)
(2,000)
34,855
115,035
6,123
(51,909)
28,470
97,719
Previous year:
At 1 January 2024
Incoming resources
Resources expended
Transfers
At 31 December 2024
£
£
£
£
£
General fund
23,273
3,203
(4,487)
(4,403)
17,586
Aboyne Health
20,059
1,833
(4,349)
1,991
19,534
Aboyne Youth Project
28,371
3,316
(2,786)
(18,356)
10,545
Aboyne Wellbeing
16,458
4,785
(1,663)
648
20,228
Community Woodlands
48,625
592
(2,083)
8
47,142
136,786
13,729
(15,368)
(20,112)
115,035

Aboyne Health

Formerly Community Education. Projects promoting health such as community food initiatives, community education and defibrillators.

 

Aboyne Youth Project     

A project to facilitate activities for younger people

 

Aboyne Wellbeing     

Formerly Aboyne Centre Enhancement Scheme. Promotes projects such as Green Spaces with local businesses to encourage regeneration of the village and new initiatives in the community.

 

Community Woodlands

Operation of freehold and long leasehold community woodlands.

Aboyne Community Trust
Notes to the financial statements (continued)
for the year ended 31 December 2025
20
15
Transfers

Transfer between funds

Transfer of £32,370 to Administration from various funds for management expenses

Transfer of £1,500 from Youth Project to Bike Park for Phase 2 extension.

Transfer of £1,000 from Administration to Green Spaces Project

Transfer of £1,000 from Administration to Health for Defibrillators

Transfer of £1,000 from Administration to Health for Community Calendar

Transfer of £1,600 from Youth Hub (remaining balance) to Youth Project

 

 

16
Analysis of net assets between funds
Unrestricted
Restricted
Total
funds
funds
2025
2025
2025
£
£
£
At 31 December 2025:
Tangible assets
1,894
274,210
276,104
Current assets/(liabilities)
95,825
108,322
204,147
97,719
382,532
480,251
Unrestricted
Restricted
Total
funds
funds
2024
2024
2024
£
£
£
At 31 December 2024:
Tangible assets
3,602
295,851
299,453
Current assets/(liabilities)
111,433
111,278
222,711
115,035
407,129
522,164
17
Financial commitments, guarantees and contingent liabilities

The Bellwood is subject to a right of pre-emption by Mr Michael Bruce and his successors as owners of the lands and barony of Glentanar. It applies if Aboyne Community Trust sells the whole, or any parts, of the Bellwood. The price with Mr Bruce and his successors are to pay, if they exercise the right of pre-emption, is the lessor of:

 

a) the price offered by a bona fide purchase for the value, and

b) £400 per hectare, plus the market value of all standing timber

18
Related party transactions

There were no disclosable related party transactions during the year (2024 - none).

2025-12-312025-01-01falsefalsefalseCCH SoftwareiXBRL Review & Tag 2025.2SC1706572025-01-012025-12-31SC170657bus:Director12025-01-012025-12-31SC170657bus:Director22025-01-012025-12-31SC170657bus:Director42025-01-012025-12-31SC170657bus:Director52025-01-012025-12-31SC170657bus:Director62025-01-012025-12-31SC170657bus:Director82025-01-012025-12-31SC170657bus:Director92025-01-012025-12-31SC170657bus:Director102025-01-012025-12-31SC170657bus:Director112025-01-012025-12-31SC170657bus:CompanySecretary12025-01-012025-12-31SC170657bus:Director32025-01-012025-12-31SC170657bus:Director72025-01-012025-12-31SC170657bus:Director122025-01-012025-12-31SC1706572025-12-31SC1706572024-12-31SC1706572024-01-012024-12-31SC170657bus:FRS1022025-01-012025-12-31SC170657char:IndependentExaminationCharity2025-01-012025-12-31SC170657bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP