|
Trustee
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||||
| Donations and legacies | 3 |
|
|
|
|
| Charitable activities: | |||||
| Charitable activities |
|
|
|
|
|
| Investments | 4 |
|
|
|
|
| Other | 5 |
|
|
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | |||||
| Raising funds | 7 |
|
( |
|
|
| Charitable activities: | 7 | ||||
| Charitable activities |
( |
|
( |
( |
|
| Big Lottery Fund |
|
( |
( |
( |
|
| Other |
|
( |
( |
( |
|
|
( |
( |
( |
( |
||
| NET INCOME/(EXPENDITURE) |
|
( |
|
( |
|
| NET MOVEMENT IN FUNDS |
|
( |
|
( |
|
| RECONCILIATION OF FUNDS: | |||||
| Total funds brought forward |
|
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 14 |
|
|
|
|
| 2024 | ||||
|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | ||
| Notes | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||||
| Donations and legacies | 3 |
|
|
|
| Charitable activities: | ||||
| Charitable activities |
|
|
|
|
| Investments | 4 |
|
|
|
| Other | 5 |
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | ||||
| Raising funds | 7 |
|
|
|
| Charitable activities: | 7 | |||
| Charitable activities |
( |
|
( |
|
| Big Lottery Fund |
|
( |
( |
|
| Other |
|
( |
( |
|
|
( |
( |
( |
||
| NET EXPENDITURE |
|
( |
( |
|
| NET MOVEMENT IN FUNDS |
|
( |
( |
|
| RECONCILIATION OF FUNDS: | ||||
| Total funds brought forward |
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 14 |
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 10 |
|
|
|
|
|
|
|
|
|
||
| CURRENT ASSETS | |||||
| Cash at bank and in hand |
|
|
|
|
|
|
|
|
|
|
||
| Creditors: Amounts Falling Due Within One Year | 12 |
( |
|
( |
( |
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|
|
|
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
|
|
| Creditors: Amounts Falling Due After More Than One Year | 13 |
( |
|
( |
( |
| NET ASSETS |
|
|
|
|
|
| FUNDS OF THE CHARITY | |||||
| Restricted Funds |
|
|
|||
| Unrestricted Funds |
|
|
|||
| TOTAL FUNDS | 14 |
|
|
||
|
Trustee
|
|
|
| Freehold |
|
| Fixtures & Fittings |
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Donations and gifts |
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Interest on short-term deposits |
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Grants | 2,072 | 2,072 |
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Depreciation of tangible fixed assets - owned | 12,228 | 12,135 |
| 2025 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 8 ) |
Total | |
| £ | £ | £ | |
| Raising funds |
|
( |
( |
| Charitable activities |
|
|
|
| Big Lottery Fund |
|
|
|
| Other |
|
|
|
| 2,423 |
|
25,707 | |
| 2024 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 8 ) |
Total | |
| £ | £ | £ | |
| Raising funds |
|
( |
( |
| Charitable activities |
|
|
|
| Big Lottery Fund |
|
|
|
| Other |
|
|
|
| 2,637 |
|
27,815 | |
| 2025 | |||||
|---|---|---|---|---|---|
| Raising funds | Charitable activities | Big Lottery Fund | Other | Total | |
| £ | £ | £ | £ | £ | |
| Premises expenses | - | 1,983 | - | - | 1,983 |
| General administration | (1) | 9,073 | 1 | - | 9,073 |
| Depreciation | - | 3,746 | 5,498 | 2,984 | 12,228 |
|
( |
|
|
|
|
|
| 2024 | |||||
|---|---|---|---|---|---|
| Raising funds | Charitable activities | Big Lottery Fund | Other | Total | |
| £ | £ | £ | £ | £ | |
| Premises expenses | - | 2,769 | - | - | 2,769 |
| General administration | (1) | 10,275 | - | - | 10,274 |
| Depreciation | - | 3,637 | 5,499 | 2,999 | 12,135 |
|
( |
|
|
|
|
|
| Land & Property | |||
|---|---|---|---|
| Freehold | Fixtures & Fittings | 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 | ||
|---|---|---|---|
| £ | £ | ||
| Accruals and deferred income | 2,743 | 2,672 | |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Accruals and deferred income | 14,504 | 16,576 | |
| As at 1 January 2025 | Income | Expenditure | As at 31 December 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Restricted funds | ||||
| Big Lottery Funds | 192,478 | - | (5,501) | 186,977 |
| Other | 104,811 | - | (2,984) | 101,827 |
| 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 | ||||
| Big Lottery Funds | 197,977 | - | (5,499) | 192,478 |
| Other | 107,810 | - | (2,999) | 104,811 |
| Total restricted funds |
|
|
( |
|
| Total funds |
|
|
( |
|
| 2025 | 2024 | |
|---|---|---|
| Total funds | Total funds | |
| £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||
| Donations and legacies | ||
| Donations and gifts | 4,669 | 3,669 |
| 4,669 | 3,669 | |
| Charitable Activities: | ||
| Charitable activities | ||
| Income from charitable activities | 18,713 | 20,215 |
| 18,713 | 20,215 | |
| Investments | ||
| Interest on short term deposits | 1,576 | 1,245 |
| 1,576 | 1,245 | |
| Other | ||
| Grants | 2,072 | 2,072 |
| 2,072 | 2,072 | |
| 27,030 | 27,201 | |
| EXPENDITURE ON: | ||
| Raising funds | ||
| Repairs, renewals and maintenance | 1 | - |
| Sundry expenses | - | 1 |
| 1 | 1 | |
| Charitable Activities: | ||
| Charitable activities | ||
| Staging fundraising events | (2,423) | (2,637) |
| Light and heat | (1,861) | (2,687) |
| Water rates | (122) | (82) |
| Repairs, renewals and maintenance | (5,111) | (6,710) |
| Insurance | (1,195) | (1,153) |
| Professional fees | (712) | (600) |
| Bank charges | (37) | (84) |
| Sundry expenses | (2,018) | (1,728) |
| Depreciation | (3,746) | (3,637) |
| (17,225) | (19,318) | |
| Big Lottery Fund | ||
| Sundry expenses | (1) | - |
| Depreciation | (5,498) | (5,499) |
| (5,499) | (5,499) |
| Other | ||
|---|---|---|
| Depreciation | (2,984) | (2,999) |
| (2,984) | (2,999) | |
| (25,707) | (27,815) | |
| NET INCOME/(EXPENDITURE) | 1,323 | (614) |