Acorah Software Products - Accounts Production 19.4.300 false true 31 December 2024 1 December 2023 No description of principal activity true 1 January 2025 31 December 2025 31 December 2025 07983448 Mr P Ashworth Mr R Bassett Mr M Patterson Mr K Kapasiawala 1148539 true false false false false false true Transport Services true iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 07983448 2024-12-31 07983448 2025-12-31 07983448 2025-01-01 2025-12-31 07983448 frs-core:CurrentFinancialInstruments 2025-12-31 07983448 frs-core:MotorVehicles 2025-12-31 07983448 frs-core:MotorVehicles 2025-01-01 2025-12-31 07983448 frs-core:MotorVehicles 2024-12-31 07983448 frs-core:PlantMachinery 2025-12-31 07983448 frs-core:PlantMachinery 2025-01-01 2025-12-31 07983448 frs-core:PlantMachinery 2024-12-31 07983448 frs-char:CharitableCompanyLimitedByGuarantee 2025-01-01 2025-12-31 07983448 frs-bus:FullAccounts 2025-01-01 2025-12-31 07983448 frs-bus:MediumEntities 2025-01-01 2025-12-31 07983448 frs-bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 07983448 frs-bus:SmallCompaniesRegimeForDirectorsReport 2025-01-01 2025-12-31 07983448 frs-char:TotalUnrestrictedFunds 2024-12-31 07983448 frs-char:TotalUnrestrictedFunds 2025-12-31 07983448 frs-char:TotalUnrestrictedFunds 2025-01-01 2025-12-31 07983448 frs-char:UnrestrictedFundsGeneral 2024-12-31 07983448 frs-char:UnrestrictedFundsGeneral 2025-01-01 2025-12-31 07983448 frs-char:UnrestrictedFundsGeneral 2025-12-31 07983448 frs-char:IndependentExaminationCharity 2025-01-01 2025-12-31 07983448 frs-countries:EnglandWales 2025-01-01 2025-12-31 07983448 frs-char:Trustee1 2025-01-01 2025-12-31 07983448 frs-char:Trustee2 2025-01-01 2025-12-31 07983448 frs-char:Trustee3 2025-01-01 2025-12-31 07983448 frs-char:Trustee4 2025-01-01 2025-12-31 07983448 frs-char:Activity1 2025-01-01 2025-12-31 07983448 frs-char:TotalUnrestrictedFunds frs-char:Activity1 2025-01-01 2025-12-31 07983448 2023-11-30 07983448 2024-12-31 07983448 2023-12-01 2024-12-31 07983448 frs-core:CurrentFinancialInstruments 2024-12-31 07983448 frs-char:TotalUnrestrictedFunds 2024-12-31 07983448 frs-char:TotalUnrestrictedFunds 2023-12-01 2024-12-31 07983448 frs-char:UnrestrictedFundsGeneral 2023-11-30 07983448 frs-char:UnrestrictedFundsGeneral 2023-12-01 2024-12-31 07983448 frs-char:UnrestrictedFundsGeneral 2024-12-31 07983448 frs-char:Activity1 2023-12-01 2024-12-31
Company registration number: 07983448
Charity registration number: 1148539
Epping Forest Community Transport
Trustees' Report and
Financial Statements
For The Year Ended 31 December 2025
Contents
Page
Reference and Administrative Details 1
Trustees' Report 2
Independent Examiner's Report 3
Statement of Financial Activities (including Income and Expenditure Account) 4
Balance Sheet 5
Notes to the Financial Statements 6—11
Page 1
Reference and Administrative Details
Trustees
Mr P Ashworth
Mr R Bassett
Mr M Patterson
Mr K Kapasiawala (appointed 16/06/2025)
Charity Number 1148539
Company Number 07983448
Principal Address Social Care Building, 2nd Floor
St Johns Road
Epping
Essex
CM16 5EB
Registered Office Social Care Building 2nd Floor
St Johns Road
Epping
Essex
CM16 5EB
Business Social Care Building 2nd Floor
St Johns Road
Epping
Essex
CM16 5EB
Independent Examiner Robert Jones ACCA
Douglas Jones Phillips Ltd
ACCA
O-I Building, First Floor
West Wing, Edinburgh Way
Harlow
Essex
CM20 2DB
Page 1
Page 2
Trustees' Report
The trustees present their report and the financial statements for the year ended 31 December 2025.
Financial Review
Financial Position
Epping Forest Community Transport (EFCT) has reported a surplus of £23,164 for the financial year ended 31 December 2025, representing a positive swing of £74,923 compared to the deficit of £51,759 reported in the prior period. This marks a significant turnaround in financial performance, driven by a combination of expenditure discipline and improved grant income. It should be noted that the prior period covered 13 months (1 December 2023 to 31 December 2024) following the Charity's change of year end, whereas the current year represents a full, standard 12-month reporting period.
Total expenditure fell by £36,157, a decrease of 7.4% year-on-year. The most significant driver of this reduction was staffing costs, which fell by £26,908, or 8.2%, reflecting a reduction in the average headcount from 15 to 14 employees alongside lower wage costs across both driver and administrative teams. Direct vehicle running costs also fell, with fuel costs down £2,092 and insurance costs down £3,500, partially offset by a £2,214 rise in vehicle repair costs as the Charity continues to maintain an ageing fleet. Depreciation charges fell by £4,280, reflecting the absence of vehicle additions or disposals during the year, following the fleet renewal activity in the prior period.
Income rose by £34,207, an increase of 7.7%. This was driven almost entirely by a strong recovery in grant income, which increased by £35,394 (14.5%), reversing the decline in one-off funding success reported in the prior year. Core Charitable activities income (transport services) fell by £9,873 (5.0%), with growth in Group Hire (+34.6%) and Dial A Ride (+26.2%) offset by declines in Shopper Bus (-7.7%), Social Car (-61.0%) and Membership income (-39.6%). The Charity also received £8,725 in one-off other income relating to an insurance settlement, which is not expected to recur.
Despite the improved surplus, the Charity's balance sheet shows a notable rise in debtors, up £30,511 (25.5%) to £150,094, and creditors, up £20,240 (65.1%) to £51,342, the latter driven substantially by amounts owed to Chigwell Parish Council (£19,000) and Essex County Council (£3,500) in respect of the insurance settlement, which will need to be settled in the following period. Cash at bank increased by £25,735 to £123,379, and total funds carried forward increased to £260,657 (2024: £237,493), representing 9.8% growth in reserves.
The trustees consider this result to be evidence that the strategic response initiated in the prior year — including the review of staffing structures and service delivery models, and the pursuit of external funding opportunities — is beginning to take effect. Non-essential expenditure has continued to be curtailed, and operational efficiencies have been pursued wherever feasible. The Charity will continue to monitor the sustainability of grant income levels, given the reliance on a small number of core funding relationships and will continue engaging with local stakeholders to rebuild its volunteer base to reduce reliance on salaried driving staff over the longer term.
Small Company Rules
This report has been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.
The trustees' report was approved by the board of trustees and signed on its behalf by:
Mr R Bassett
Trustee
14th August 2026
Page 2
Page 3
Independent Examiner's Report to the Trustees of Epping Forest Community Transport
I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 December 2025.
Responsibilities and Basis of Report
As the charity trustees of the Company (and also its directors for the purposes of company law), you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (“the 2006 Act”).
Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act.
Independent Examiner's Statement
Since the Company’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of The Association of Chartered Certified Accountants, which is one of the listed bodies.
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
  1. accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or
  2. the accounts do not accord with those records; or
  3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a 'true and fair view' which is not a matter considered as part of an independent examination; or
  4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Robert Jones ACCA
14th August 2026
O-I Building, First Floor
West Wing, Edinburgh Way
Harlow
Essex
CM20 2DB
Page 3
Page 4
Statement of Financial Activities (including Income and Expenditure Account)
31 December 2025 31 December 2024
Unrestricted funds Unrestricted funds
Notes £ £
INCOME AND ENDOWMENTS FROM:
Donations and legacies 3 282,134 246,773
Charitable activities:
Transport Services 186,955 196,828
Investments 4 1 6
Other 5 8,725 -
477,815 443,608
EXPENDITURE ON:
Charitable activities: 7
Transport Services (454,651 ) (490,808 )
NET INCOME/(EXPENDITURE) BEFORE INVESTMENT GAINS/(LOSSES) 23,164 (47,200)
Net losses on investments - (4,559 )
NET INCOME/(EXPENDITURE) 23,164 (51,759 )
NET MOVEMENT IN FUNDS 23,164 (51,759 )
RECONCILIATION OF FUNDS:
Total funds brought forward 237,493 289,252
TOTAL FUNDS CARRIED FORWARD 17 260,657 237,493
The notes on pages 6 to 11 form part of these financial statements.
Page 4
Page 5
Balance Sheet
31 December 2025 31 December 2024
Unrestricted funds Total funds
Notes £ £
FIXED ASSETS
Tangible Assets 13 38,526 51,368
38,526 51,368
CURRENT ASSETS
Debtors 14 150,094 119,583
Cash at bank and in hand 123,379 97,644
273,473 217,227
Creditors: Amounts Falling Due Within One Year 15 (51,342 ) (31,102 )
NET CURRENT ASSETS (LIABILITIES) 222,131 186,125
TOTAL ASSETS LESS CURRENT LIABILITIES 260,657 237,493
NET ASSETS 260,657 237,493
FUNDS OF THE CHARITY
Unrestricted Funds 260,657 237,493
TOTAL FUNDS 17 260,657 237,493
For the year ending 31 December 2025 the charitable company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
On behalf of the board
Mr P Ashworth
Trustee
14th August 2026
The notes on pages 6 to 11 form part of these financial statements.
Page 5
Page 6
Notes to the Financial Statements
1. General Information
Epping Forest Community Transport is a company limited by guarantee, incorporated in England & Wales, registered number 07983448 and registered charity number 1148539 . The registered office is Social Care Building 2nd Floor, St Johns Road, Epping, Essex, CM16 5EB.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared in accordance with the Charities SORP (FRS 102) "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) (effective 1 January 2019)", Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
The charitable company is a Public Benefit Entity as defined by FRS 102.
2.2. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Plant & Machinery 25%
Motor Vehicles 25%
2.3. Cash and Cash Equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks, other short-term highly liquid investments that mature in no more than three months from the date of acquisition and are readily convertible to a known amount of cash with insignificant risk of change in value, and bank overdrafts.
3. Income from Donations and Legacies
31 December 2025 31 December 2024
Unrestricted Unrestricted
funds funds
£ £
Donations and gifts 3,057 3,090
Grants 279,077 243,683
282,134 246,773
4. Investment Income
31 December 2025 31 December 2024
Unrestricted Unrestricted
funds funds
£ £
Bank interest receivable 1 6
Page 6
Page 7
5. Other Income
31 December 2025 31 December 2024
Unrestricted funds Unrestricted funds
£ £
Other income 8,725 -
Other income is made up of £8,725 received as an insurance settlement
6. Net Income/(Expenditure)
The net income/(expenditure) is stated after charging/(crediting):
31 December 2025 31 December 2024
£ £
Depreciation of tangible fixed assets - owned 12,842 17,122
7. Analysis of Expenditure
31 December 2025
Activities undertaken directly
(see note 8 )
Support costs
(see note 9 )
Total
£ £ £
Transport Services 230,137 224,514 454,651
31 December 2024
Activities undertaken directly
(see note 8 )
Support costs
(see note 9 )
Total
£ £ £
Transport Services 252,608 238,200 490,808
Page 7
Page 8
8. Direct Costs
31 December 2025 31 December 2024
Transport Services Transport Services
£ £
Employee costs:
Wages and salaries - Drivers 118,450 129,985
Employers NI - Drivers 5,237 5,166
Employers pensions - Drivers 862 3,907
Volunteer Expenses 4,133 7,386
Temporary staff - 572
General administration:
Vehicle running costs 8,522 9,281
Vehicle fuel costs 28,136 30,228
Vehicle insurance costs 16,235 19,735
Vehicle repair costs 48,562 46,348
230,137 252,608
9. Support Costs
31 December 2025 31 December 2024
Transport Services Transport Services
£ £
Employee costs:
Wages and salaries - Administration & Management 142,766 153,870
Employers NI - Administration & Management 9,142 10,834
Employers pensions - Administration & Management 24,551 24,154
Recruitment costs 143 278
Staff training - 181
Uniform - 779
Travel and subsistence expenses 574 673
Premises expenses:
Rent 2,446 3,304
General administration:
Hire and leasing of computer and other equipment 2,953 3,341
Computer software, consumables and maintenance 11,347 8,804
Professional indemnity insurance 2,731 2,533
Printing, postage and stationery 1,093 350
Advertising and marketing costs 50 858
Telecommunications and data costs 4,661 3,970
Subscriptions 215 215
Bookkeeping & payroll fees 4,786 2,120
Charitable donations 50 -
Sundry expenses 268 294
...CONTINUED
Page 8
Page 9
Depreciation:
Depreciation of plant and machinery 416 554
Depreciation of motor vehicles 12,426 16,568
Interest payable:
Bank charges 746 1,018
Other interest payable - 2
Governance costs:
Independent examiner's fees 3,150 3,500
224,514 238,200
10. Independent Examiner's Remuneration
31 December 2025 31 December 2024
£ £
Independent examination of the financial statements 3,150 3,500
11. Staff Costs
Staff costs were as follows:
31 December 2025 31 December 2024
£ £
Wages and salaries 261,216 283,855
Social security costs 14,379 16,000
Other pension costs 25,413 28,061
301,008 327,916
No employees received employee benefits (excluding employer pension costs) for the reporting period of more than £60,000.
12. Average Number of Employees
Average number of employees during the year was: 14 (2024: 15)
14 15
13. Tangible Assets
Plant & Machinery Motor Vehicles Total
£ £ £
Cost
As at 1 January 2025 17,110 283,994 301,104
As at 31 December 2025 17,110 283,994 301,104
Depreciation
As at 1 January 2025 15,447 234,289 249,736
Provided during the period 416 12,426 12,842
As at 31 December 2025 15,863 246,715 262,578
...CONTINUED
Page 9
Page 10
Net Book Value
As at 31 December 2025 1,247 37,279 38,526
As at 1 January 2025 1,663 49,705 51,368
14. Debtors
31 December 2025 31 December 2024
£ £
Due within one year
Trade debtors 14,476 7,311
Other debtors 135,618 112,272
150,094 119,583
15. Creditors: Amounts Falling Due Within One Year
31 December 2025 31 December 2024
£ £
Trade creditors 18,805 19,519
Other creditors 22,798 2,983
Taxation and social security 3,019 4,505
Accruals and deferred income 6,720 4,095
51,342 31,102
Included within Other Creditors are £19,000 owed to Chigwell Parish Council for their share of the insurance pay out. Also included is £3,500 owed to Essex County Council that was received in error and a credit card balance of £297.50.
16. Pension Commitments
The charitable company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the charitable company in an independently administered fund.
During the year the charge to the statement of financial activities in respect of defined contribution schemes was £25,413 (2024: £28,061).
At the balance sheet date there is an overpayment of £35 carried forward.
17. Movement in Funds
As at 1 January 2025 Income Expenditure As at 31 December 2025
£ £ £ £
Unrestricted funds
General:
General unrestricted fund 237,493 477,815 (454,651 ) 260,657
Total funds 237,493 477,815 (454,651 ) 260,657
Page 10
Page 11
As at 1 December 2023 Income Expenditure As at 31 December 2024
£ £ £ £
Unrestricted funds
General:
General unrestricted fund 289,252 443,608 (495,367 ) 237,493
Total funds 289,252 443,608 (495,367 ) 237,493
18. Transactions with Trustees
During the year the expenses reimbursed to the trustees or paid directly to third parties were as follows:
31 December 2025 31 December 2024
£ £
19. Related Party Disclosures
There have been no related party transactions in the reporting period that require disclosure, except for those disclosed in the Transactions with Trustees note.
20. Company limited by guarantee
The company is limited by guarantee and has no share capital.
Every member of the company undertakes to contribute to the assets of the company, in the event of a winding up, such an amount as may be required not exceeding £1.
Page 11