| Page | |
|---|---|
| Trustees' Report | 1—5 |
| Independent Examiner's Report | 6 |
| Statement of Financial Activities (including Income and Expenditure Account) | 7 |
| Balance Sheet | 8 |
| Notes to the Financial Statements | 9—15 |
| The following pages do not form part of the statutory accounts: | |
| Detailed Statement of Financial Activities (including Income and Expenditure Account) | 16—17 |
|
Trustee
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| Unrestricted funds | Unrestricted funds | ||
| Notes | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||
| Donations and legacies | 3 |
|
|
| Charitable activities: | |||
| Music Festival |
|
|
|
| Organ Days |
|
|
|
| Other trading activities | 4 |
|
|
| Investments | 5 |
|
|
|
|
|
||
| EXPENDITURE ON: | |||
| Raising funds | 6 |
( |
( |
| Charitable activities: | 6 | ||
| Music Festival |
( |
( |
|
| Organ Days |
( |
( |
|
| Grants |
( |
( |
|
| Other |
( |
( |
|
|
( |
( |
||
| NET EXPENDITURE BEFORE INVESTMENT LOSSES | (1,692) | (1,206) | |
| Net losses on investments |
( |
|
|
| NET EXPENDITURE |
( |
( |
|
| NET MOVEMENT IN FUNDS |
( |
( |
|
| RECONCILIATION OF FUNDS: | |||
| Total funds brought forward |
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 14 |
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| Unrestricted funds | Total funds | ||
| Notes | £ | £ | |
| FIXED ASSETS | |||
| Investments | 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 | |||
| Unrestricted Funds |
|
|
|
| TOTAL FUNDS | 14 |
|
|
|
Trustee
|
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Donations and gifts |
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Sponsorships | 550 | 3,412 |
| 2025 | 2024 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Interest on short-term deposits |
|
|
| 2025 | ||||
|---|---|---|---|---|
| Activities undertaken directly | Grant funding of activities (see note 7 ) |
Support costs (see note 8 ) |
Total | |
| £ | £ | £ | £ | |
| Raising funds |
|
- |
|
|
| Organ Days |
|
- |
|
|
| Music Festival |
|
- |
|
|
| Grants |
|
4,748 |
|
|
| Other |
|
- |
|
|
| 3,660 |
|
|
24,711 | |
| 2024 | ||||
|---|---|---|---|---|
| Activities undertaken directly | Grant funding of activities (see note 7 ) |
Support costs (see note 8 ) |
Total | |
| £ | £ | £ | £ | |
| Raising funds |
|
- |
|
|
| Organ Days |
|
- |
|
|
| Music Festival |
|
- |
|
|
| Grants |
|
6,725 |
|
|
| Other |
|
- |
|
|
| 26,218 |
|
|
43,644 | |
| 2025 | |||
|---|---|---|---|
| Grants to | Grants to | ||
| Institutions | Individuals | Total | |
| £ | £ | £ | |
| Grants | 2,628 | 2,120 | 4,748 |
| 2024 | |||
|---|---|---|---|
| Grants to | Grants to | ||
| Institutions | Individuals | Total | |
| £ | £ | £ | |
| Grants | 3,225 | 3,500 | 6,725 |
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
| 2,628 | 3,225 | |
| 2025 | |||
|---|---|---|---|
| Raising funds | Other | Total | |
| £ | £ | £ | |
| General administration | 7,120 | 5,598 | 12,718 |
| Governance costs | - | 3,585 |
|
|
|
|
|
|
| 2024 | |||
|---|---|---|---|
| Raising funds | Other | Total | |
| £ | £ | £ | |
| General administration | 3 | 7,010 | 7,013 |
| Governance costs | - | 3,688 |
|
|
|
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Independent examination of the financial statements |
|
|
|
| Subsidiaries | Other | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost or Valuation | |||
| As at 1 January 2025 |
|
|
|
| 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 |
|
|
|
| Name of undertaking | Registered Office | Class of shares held | Direct holding | Indirect holding |
|---|---|---|---|---|
|
|
2 Gillity Ave, Walsall, UK |
|
|
- |
| Capital and Reserves | Profit/(loss) | |
|---|---|---|
| £ | £ | |
| IAO Trading Ltd |
( |
( |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Amounts owed by group undertakings | 18,818 | 20,218 | |
| Other debtors | 2,842 | 515 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Accruals and deferred income | 3,193 | - | |
| As at 1 January 2025 | Income | Expenditure | As at 31 December 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Designated: | ||||
| Brereton Bursary Fund | 18,489 | 632 | (2,420) | 16,701 |
| Stanley Vann Scholarship Fund | 23,151 | 230 | (420) | 22,961 |
| Shrewsbury | 4,427 | 41 | - | 4,468 |
|
|
|
( |
|
|
| Total unrestricted funds |
|
|
( |
|
| Total funds |
|
|
( |
|
| As at 1 January 2024 | Income | Expenditure | As at 31 December 2024 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Designated: | ||||
| Brereton Bursary Fund | 21,645 | 501 | (3,657) | 18,489 |
| Stanley Vann Scholarship Fund | 23,914 | 237 | (1,000) | 23,151 |
| Shrewsbury | 4,388 | 39 | - | 4,427 |
|
|
|
( |
|
|
| Total unrestricted funds |
|
|
( |
|
| Total funds |
|
|
( |
|
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Other Expenses |
|
|
| 2025 | 2024 | |
|---|---|---|
| Total funds | Total funds | |
| £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||
| Donations and legacies | ||
| Donations and gifts | 14,410 | 14,567 |
| 14,410 | 14,567 | |
| Charitable Activities: | ||
| Organ Days | ||
| Events | 1,903 | 4,933 |
| 1,903 | 4,933 | |
| Music Festival | ||
| Events | 1,980 | 15,317 |
| 1,980 | 15,317 | |
| Other trading activities | ||
| Sponsorships | 550 | 3,412 |
| 550 | 3,412 | |
| Investments | ||
| Interest on short term deposits | 4,176 | 4,209 |
| 4,176 | 4,209 | |
| 23,019 | 42,438 | |
| EXPENDITURE ON: | ||
| Raising funds | ||
| Website costs | (5,485) | - |
| Bank charges | (357) | (3) |
| Sundry expenses | (1,278) | - |
| (7,120) | (3) | |
| Charitable Activities: | ||
| Organ Days | ||
| Staging fundraising events | (2,451) | (5,547) |
| Hire and leasing of other assets | (1,000) | (700) |
| (3,451) | (6,247) | |
| Music Festival | ||
| Staging fundraising events | (209) | (19,971) |
| (209) | (19,971) | |
| Grants | ||
| Grants to institutions | (2,628) | (3,225) |
| Grants to individuals | (2,120) | (3,500) |
| (4,748) | (6,725) | |
| Other | ||
| Insurance | (2,678) | (2,296) |
| Sundry expenses | (2,920) | (4,714) |
| AGM / board meetings expenses | (876) | - |
| Independent examiner's fees | (1,400) | (1,020) |
| Professional fees | (371) | (1,325) |
| Management fees | (708) | (1,274) |
| Other governance sundry costs | (230) | (69) |
| (9,183) | (10,698) | |
| (24,711) | (43,644) | |
| NET EXPENDITURE BEFORE INVESTMENT LOSSES | (1,692) | (1,206) |
|---|---|---|
| Net losses on investments | ||
| Deficit on revaluation of investments | (1,351) | - |
| (1,351) | - | |
| NET EXPENDITURE | (3,043) | (1,206) |