| Trustees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Charity Number |
|
| Company Number |
|
| Principal Address | 15 Finella Grange |
| West Cairnbeg | |
| Laurencekirk | |
| AB30 1SE | |
| Independent Examiner | Christopher Doan FCCA |
|
|
|
| Chartered Certified Accountants | |
|
Montgoldrum Farm
Arbuthnott Laurencekirk Aberdeenshire AB30 1LS |
|
|
Trustee
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||||
| Donations and legacies | 3 |
|
|
|
|
| Other trading activities | 4 |
|
|
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | |||||
| Raising funds | 6 |
( |
( |
( |
( |
| Charitable activities: | 6 | ||||
| NET INCOME |
|
|
|
|
|
| NET MOVEMENT IN FUNDS |
|
|
|
|
|
| RECONCILIATION OF FUNDS: | |||||
| Total funds brought forward |
|
|
|
( |
|
| TOTAL FUNDS CARRIED FORWARD | 15 |
|
|
|
|
| 31 December 2024 | ||||
|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | ||
| Notes | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||||
| Donations and legacies | 3 |
|
|
|
| Other trading activities | 4 |
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | ||||
| Raising funds | 6 |
( |
|
( |
| Charitable activities: | 6 | |||
| NET INCOME/(EXPENDITURE) |
|
|
|
|
| NET MOVEMENT IN FUNDS |
|
|
|
|
| RECONCILIATION OF FUNDS: | ||||
| Total funds brought forward |
( |
|
( |
|
| TOTAL FUNDS CARRIED FORWARD | 15 |
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 11 |
|
|
|
|
|
|
|
|
|
||
| CURRENT ASSETS | |||||
| Debtors | 12 |
|
|
|
|
| Cash at bank and in hand |
|
|
|
|
|
|
|
|
|
|
||
| Creditors: Amounts Falling Due Within One Year | 13 |
( |
|
( |
( |
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|
|
|
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
|
|
| NET ASSETS |
|
|
|
|
|
| FUNDS OF THE CHARITY | |||||
| Restricted Funds |
|
|
|||
| Unrestricted Funds |
|
|
|||
| TOTAL FUNDS | 15 |
|
|
||
|
Trustee
|
|
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 2025 | |||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| £ | £ | £ | |
| Donations and gifts |
|
|
|
| Grants |
|
|
|
|
|
|
|
|
| 2024 | |||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| £ | £ | £ | |
| Donations and gifts |
|
|
|
| Grants |
|
|
|
|
|
|
|
|
| 2025 | 31 December 2024 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Fundraising events |
|
|
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Depreciation of tangible fixed assets - owned | 7,952 | 320 |
| 2025 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 7 ) |
Total | |
| £ | £ | £ | |
| Raising funds |
|
|
|
| 2024 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 7 ) |
Total | |
| £ | £ | £ | |
| Raising funds |
|
|
|
| 2025 | |
|---|---|
| Raising funds | |
| £ | |
| Employee costs | 45,518 |
| Premises expenses | 59 |
| General administration | 10,889 |
| Depreciation | 7,952 |
| Governance costs | 309 |
|
|
|
| 2024 | |
|---|---|
| Raising funds | |
| £ | |
| Employee costs | 180 |
| General administration | 7,537 |
| Depreciation | 320 |
| Governance costs | 3,660 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Independent examination of the financial statements |
|
|
|
| Other financial services | - |
|
|
| 1,575 | 5,160 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| Plant & Machinery | Motor Vehicles | Fixtures & Fittings | Computer Equipment | Total | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Cost | |||||
| As at 1 January 2025 |
|
|
|
|
|
| Additions |
|
|
|
|
|
| As at 31 December 2025 |
|
|
|
|
|
| Depreciation | |||||
| As at 1 January 2025 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| As at 31 December 2025 |
|
|
|
|
|
| Net Book Value | |||||
| As at 31 December 2025 |
|
|
|
|
|
| As at 1 January 2025 |
|
|
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Other debtors | 7,697 | - | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
( |
|
|
| Other creditors | 15,901 | 15,861 | |
| Taxation and social security | 1,647 | - | |
| Accruals and deferred income | 4,085 | 5,160 | |
|
|
|
||
| As at 1 January 2025 | Income | Expenditure | As at 31 December 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Restricted funds | ||||
| ASDA Foundation | 800 | - | (800) | - |
| Agnes Hunter Tust | 8,775 | - | (8,751) | 24 |
| AVA | 35,455 | 5,456 | (8,515) | 32,396 |
| Hillhead of Auquhirie | 1,500 | 1,199 | - | 2,699 |
| Meikle Carewe | 1,838 | 4,312 | - | 6,150 |
| Scottish Childrens Lottery Trust | 3,000 | 3,900 | (3,000) | 3,900 |
| Scottish Midland Coop | 368 | - | (368) | - |
| SFX Foundation | 4,999 | - | (4,060) | 939 |
| The National Lottery | 20,000 | - | (19,978) | 22 |
| AVA ( Communities Mental Health) | - | 9,857 | (7,493) | 2,364 |
| New Park Educational Trust | - | 5,000 | (2,062) | 2,938 |
| Bauer Radio - Cash for Kids | - | 5,126 | (485) | 4,641 |
| Groundwork UK | - | 5,000 | (5,000) | - |
| Shell STEM | - | 1,000 | - | 1,000 |
| RS Macdonald | - | 9,500 | - | 9,500 |
| AAIBE | - | 1,020 | - | 1,020 |
| Aberdeenshire Council | - | 1,000 | (991) | 9 |
| NHSG | - | 8,000 | - | 8,000 |
| Toy Trust | - | 2,500 | (443) | 2,057 |
| Total restricted funds |
|
|
( |
|
| Total funds |
|
|
( |
|
| As at 1 January 2024 | Income | Expenditure | As at 31 December 2024 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
( |
|
( |
|
| Restricted funds | ||||
| ASDA Foundation | - | 800 | - | 800 |
| Agnes Hunter Tust | - | 8,775 | - | 8,775 |
| AVA | - | 35,455 | - | 35,455 |
| Hillhead of Auquhirie | - | 1,500 | - | 1,500 |
| Meikle Carewe | - | 1,838 | - | 1,838 |
| Scottish Childrens Lottery Trust | - | 3,000 | - | 3,000 |
| Scottish Midland Coop | - | 368 | - | 368 |
| SFX Foundation | - | 4,999 | - | 4,999 |
| The National Lottery | - | 20,000 | - | 20,000 |
| Total restricted funds |
|
|
|
|
| Total funds |
( |
|
( |
|
| 2025 | 2024 | |
|---|---|---|
| Total funds | Total funds | |
| £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||
| Donations and legacies | ||
| Donations and gifts | 26,722 | 9,505 |
| Grants | 87,870 | 87,967 |
| 114,592 | 97,472 | |
| Other trading activities | ||
| Fundraising events | 132 | 36 |
| 132 | 36 | |
| 114,724 | 97,508 | |
| EXPENDITURE ON: | ||
| Raising funds | ||
| Other trading activities | (1,972) | (652) |
| Consumable items | (3,086) | (484) |
| Wages and salaries | (44,005) | - |
| Employers pensions - defined contributions scheme | (1,043) | - |
| Staff training | (399) | (180) |
| Travel and subsistence expenses | (71) | - |
| Rent | (15) | - |
| Cleaning | (44) | - |
| Vehicle running costs | (449) | - |
| Computer software, consumables and maintenance | (259) | - |
| Repairs, renewals and maintenance | (2,144) | - |
| Insurance | (2,359) | (115) |
| Printing, postage and stationery | (119) | (93) |
| Advertising and marketing costs | (601) | (807) |
| Independent examiner's fees | (1,575) | (1,500) |
| Legal fees | (1,375) | (960) |
| Consultancy fees | (190) | - |
| Subscriptions | (313) | (3,712) |
| Bank charges | (76) | (26) |
| Charitable donations | (456) | (200) |
| Sundry expenses | (973) | (124) |
| Depreciation of plant and machinery | (489) | (245) |
| Depreciation of motor vehicles | (7,082) | - |
| Depreciation of fixtures and fittings | (381) | (75) |
| Independent examiner's fees | - | (3,660) |
| Professional fees | (309) | - |
| (69,785) | (12,833) | |
| (69,785) | (12,833) | |
| NET INCOME | 44,939 | 84,675 |