|
Trustee
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||||
| Charitable activities: | 2 | ||||
| Wendover House resident's accommodation |
|
|
|
|
|
| Other trading activities |
|
|
|
|
|
| Investments | 3 |
|
|
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | |||||
| Raising funds | 5 |
|
|
|
|
| Charitable activities: | 5 | ||||
| Administration |
( |
|
( |
( |
|
| Wendover House resident's accommodation |
( |
|
( |
( |
|
|
( |
|
( |
( |
||
| NET EXPENDITURE |
( |
|
( |
( |
|
| Transfers between funds | 15 |
|
( |
- | - |
| Gains on revaluation of fixed assets |
|
|
|
|
|
| NET MOVEMENT IN FUNDS |
|
|
|
|
|
| RECONCILIATION OF FUNDS: | |||||
| Total funds brought forward |
|
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 15 |
|
|
|
|
| 2024 | ||||
|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | ||
| Notes | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||||
| Charitable activities: | 2 | |||
| Wendover House resident's accommodation |
|
|
|
|
| Investments | 3 |
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | ||||
| Raising funds | 5 |
|
|
|
| Charitable activities: | 5 | |||
| Administration |
( |
( |
( |
|
| Wendover House resident's accommodation |
( |
|
( |
|
|
( |
( |
( |
||
| NET EXPENDITURE |
( |
( |
( |
|
| Transfers between funds | 15 |
|
( |
- |
| Gains on revaluation of fixed assets |
|
|
|
|
| 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 | 10 |
|
|
|
|
| Investments | 11 |
|
|
|
|
|
|
|
|
|
||
| CURRENT ASSETS | |||||
| Debtors | 12 |
|
|
|
|
| Investments | 13 |
|
|
|
|
| Cash at bank and in hand |
|
|
|
|
|
|
|
|
|
|
||
| Creditors: Amounts Falling Due Within One Year | 14 |
( |
|
( |
( |
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|
|
|
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
|
|
| NET ASSETS |
|
|
|
|
|
| FUNDS OF THE CHARITY | |||||
| Restricted Funds |
|
|
|||
| Unrestricted Funds |
|
|
|||
| TOTAL FUNDS | 15 |
|
|
||
|
Trustee
|
|
|
| Freehold |
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted funds £ | Unrestricted funds £ | |
| Wendover House resident's accommodation |
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Bank interest receivable |
|
|
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Depreciation of tangible fixed assets - owned | 1,972 | 1,394 |
| 2025 | |
|---|---|
| Support costs (see note 6 ) |
|
| £ | |
| Administration |
|
| Wendover House resident's accommodation |
|
|
|
|
| 2024 | |
|---|---|
| Support costs (see note 6 ) |
|
| £ | |
| Raising funds |
( |
| Administration |
|
| Wendover House resident's accommodation |
|
|
|
|
| 2025 | |||
|---|---|---|---|
| Administration | Wendover House resident's accommodation | Total | |
| £ | £ | £ | |
| Employee costs | 45,264 | 76,411 | 121,675 |
| Premises expenses | - | 39,418 | 39,418 |
| General administration | 17,892 | 4,410 | 22,302 |
| Depreciation | 1,972 | - | 1,972 |
|
|
|
|
|
| 2024 | ||||
|---|---|---|---|---|
| Raising funds | Administration | Wendover House resident's accommodation | Total | |
| £ | £ | £ | £ | |
| Employee costs | - | 54,048 | 63,216 | 117,264 |
| Premises expenses | - | 364 | 46,406 | 46,770 |
| General administration | (1) | 18,302 | 907 | 19,208 |
| Depreciation | - | 1,394 | - | 1,394 |
|
( |
|
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Independent examination of the financial statements |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| Charitable Activities |
|
|
|
| Administration |
|
|
|
|
|
|
||
| Land & Property | ||||
|---|---|---|---|---|
| Freehold | 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 |
|
|
|
|
| Listed | |
|---|---|
| £ | |
| Cost or Valuation | |
| As at 1 January 2025 |
|
| 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 | |||
| Trade debtors | - |
( |
|
| Other debtors | 13,661 | 15,909 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Short term deposits |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other creditors | 639 | 1,216 | |
| Accruals and deferred income | 4,625 | 4,556 | |
|
|
|
||
| As at 1 January 2025 | Net movement in funds | Transfers | As at 31 December 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
(43,873) |
|
|
| Designated: | ||||
| Equipment replacement | 30,000 | - | - | 30,000 |
| Repairs fund | 96 | - | - | 96 |
|
|
- |
|
|
|
| Total unrestricted funds |
|
(43,873) |
|
|
| Restricted funds | ||||
| Cooper Memorial |
|
115,220 |
( |
|
| Total funds |
|
71,347 |
|
|
| Income | Expenditure | Gains and losses | Net movement in funds | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
( |
|
(43,873) |
| Designated: | ||||
| Equipment replacement | - | - | - | - |
| Repairs fund | - | - | - | - |
|
|
|
|
- | |
| Total unrestricted funds |
|
( |
|
(43,873) |
| Restricted funds | ||||
| Cooper Memorial |
|
|
|
115,220 |
| Total funds |
|
( |
|
71,347 |
| As at 1 January 2024 | Net movement in funds | Transfers | As at 31 December 2024 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
(28,070) |
|
|
| Designated: | ||||
| Equipment replacement | 30,000 | - | - | 30,000 |
| Repairs fund | 96 | - | - | 96 |
|
|
- |
|
|
|
| Total unrestricted funds |
|
(28,070) |
|
|
| Restricted funds | ||||
| Cooper Memorial |
|
64,879 |
( |
|
| Total funds |
|
36,809 |
|
|
| Income | Expenditure | Gains and losses | Net movement in funds | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
( |
|
(28,070) |
| Designated: | ||||
| Equipment replacement | - | - | - | - |
| Repairs fund | - | - | - | - |
|
|
|
|
- | |
| Total unrestricted funds |
|
( |
|
(28,070) |
| Restricted funds | ||||
| Cooper Memorial |
|
( |
|
64,879 |
| Total funds |
|
( |
|
36,809 |