Caseware UK (AP4) 2025.0.111 2025.0.111 Caseware UK (AP4) 2025.0.111 2025.0.111 2026-03-312026-03-31Mark Dickinson2026-09-25No description of principal activity2025-04-01false45452026-03-31 04989679 2025-04-01 2026-03-31 04989679 2024-04-01 2025-03-31 04989679 2026-03-31 04989679 2025-03-31 04989679 2025-04-01 04989679 c:CompanySecretary1 2025-04-01 2026-03-31 04989679 c:RegisteredOffice 2025-04-01 2026-03-31 04989679 d:Buildings d:LongLeaseholdAssets 2025-04-01 2026-03-31 04989679 d:MotorVehicles 2025-04-01 2026-03-31 04989679 d:FurnitureFittings 2025-04-01 2026-03-31 04989679 d:CurrentFinancialInstruments 2026-03-31 04989679 d:CurrentFinancialInstruments 2025-03-31 04989679 d:Non-currentFinancialInstruments 2026-03-31 04989679 d:Non-currentFinancialInstruments 2025-03-31 04989679 c:FRS102 2025-04-01 2026-03-31 04989679 c:Audited 2025-04-01 2026-03-31 04989679 c:PrivateLimitedCompanyLtd 2025-04-01 2026-03-31 04989679 b:Trustee1 2025-04-01 2026-03-31 04989679 b:Trustee2 2025-04-01 2026-03-31 04989679 b:Trustee3 2025-04-01 2026-03-31 04989679 b:Trustee4 2025-04-01 2026-03-31 04989679 b:Trustee5 2025-04-01 2026-03-31 04989679 b:Trustee6 2025-04-01 2026-03-31 04989679 b:Trustee7 2025-04-01 2026-03-31 04989679 b:Trustee8 2025-04-01 2026-03-31 04989679 b:Trustee9 2025-04-01 2026-03-31 04989679 b:Trustee11 2025-04-01 2026-03-31 04989679 d:WithinOneYear 2026-03-31 04989679 d:WithinOneYear 2025-03-31 04989679 d:BetweenOneFiveYears 2026-03-31 04989679 d:BetweenOneFiveYears 2025-03-31 04989679 d:MoreThanFiveYears 2026-03-31 04989679 d:MoreThanFiveYears 2025-03-31 04989679 b:TotalUnrestrictedFunds 2026-03-31 04989679 b:TotalUnrestrictedFunds 2025-03-31 04989679 b:TotalRestrictedIncomeFunds 2026-03-31 04989679 b:TotalRestrictedIncomeFunds 2025-03-31 04989679 c:FullAccounts 2025-04-01 2026-03-31 iso4217:GBP xbrli:pure

Registered number: 04989679
Charity number: 1104954











WAVERLEY HOPPA COMMUNITY TRANSPORT
(A Company Limited by Guarantee)










TRUSTEES' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2026

 
WAVERLEY HOPPA COMMUNITY TRANSPORT
 
(A Company Limited by Guarantee)
 

CONTENTS



Page
Reference and Administrative Details of the Company, its Trustees and Advisers
 
1
Trustees' Report
 
2 - 7
Independent Auditor's Report on the Financial Statements
 
8 - 11
Consolidated Statement of Financial Activities
 
12
Consolidated Balance Sheet
 
13 - 14
Company Balance Sheet
 
15 - 16
Consolidated Statement of Cash Flows
 
17
Notes to the Financial Statements
 
18 - 42

 
WAVERLEY HOPPA COMMUNITY TRANSPORT
 
(A Company Limited by Guarantee)
 

REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY, ITS TRUSTEES AND ADVISERS
FOR THE YEAR ENDED 31 MARCH 2026


Trustees
  
R H Knight (resigned 20 July 2025)
A M Fox
J J Brydon
A J D Boughton
R I Stansbury
S C Naughalty
B S Capper
R J H Davies
M Reynolds (appointed 21 March 2025)
M James (appointed 25 July 2025)

Company registered number

04989679

Charity registered number

1104954

Registered office

Unit 8 Towergate Business Centre, Coopers Place, Combe Lane, Wormley, Surrey, GU8 5SZ

Company secretary

S Gray

Independent auditor

Shaw Gibbs (Audit) Limited, Wey Court West, Union Road, Farnham, Surrey, GU9 7PT

Page 1

 
WAVERLEY HOPPA COMMUNITY TRANSPORT
 
(A Company Limited by Guarantee)
 
  
TRUSTEES' REPORT
FOR THE YEAR ENDED 31 MARCH 2026

The Board of Trustees (the “Trustees”) present their report and accounts for the year ended 31 March 2026 which is also prepared to meet the requirements of the Companies Act 2006 to file a report and accounts in their capacity as directors. The report and accounts also comply with the Charities Act 2011, the Company’s Memorandum (the “Memorandum”) and Articles of Association and the provisions of the Statement of Recommended Practice (SORP) 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). Waverley Hoppa Community Transport (the “Company”) has a subsidiary Hoppa Limited (the “Subsidiary Company”) which together form a group (the “Group”) which is also referred to by a brand name “Hoppa” in pursuance of its charitable activities. The Trustees also report on and present audited financial statements of the Group.
 

Since the Company and the Group qualify as small under Section 383 of the Companies Act 2006 the Group Strategic Report required of medium and large companies under the Companies Act 2006 (Strategic Report and Director’s Report) Regulations 2013 is not required.
 

Objectives and activities
 

a. Policies and objectives
 

In setting objectives and planning activities the Trustees have given due consideration to general guidance published by the Charity Commission relating to public benefit.                                                                                       
Policies and objectives are defined in the Memorandum as refined by the advice of experts and approved by the Trustees.
 

b. Strategies for achieving objectives
 

Strategies for achieving objectives are laid out in an annual budget prepared by the General Manager of the Company (the “General Manager”) and the Trustees, presented to Waverley Borough Council (the “Local Authority”) and distributed to appropriate parties.
 

c. Activities for achieving objectives
 

Activities for achieving objectives are the provision of subsidised transport services in the locality of the Borough of Waverley (the “Primary Activities”) and limited commercial services to support the Primary Activities.
 

d. Main activities undertaken to further the charity's purposes for public benefit
 

The core activities of the Group are the provision of accessible door to door transport within the Borough of Waverley to anyone unable to utilise public services by reason of age, disability or remoteness of location (the “Customers”). 

The Trustees have given full regard to the guidance of the Charity Commission on public benefit and are confident that while Customers clearly benefit individually from transportation there is a benefit to the wider public in terms of addressing rural isolation and promoting the wellbeing and social inclusion of Customers.
 

e. Management
 

The Company is managed by unpaid Board members, a small professional management team and a staff of employed drivers.
 

Page 2

 
WAVERLEY HOPPA COMMUNITY TRANSPORT
 
(A Company Limited by Guarantee)
 
Achievements and performance
 

a. Key financial performance indicators
 

The Trustees use two main financial indicators, the proportion of grant funding to total income and net income or expenditure generated. 

Grant funding for the year represented 17% of income (2025: 18%). The Trustees continue to pursue a strategy of operating commercial routes to schools, day centres and local hospitals in addition to the core accessible door to door transport operation. In this way it has historically been possible to minimise the need for higher levels of public funding in order to achieve the objectives. 

In the year to 31 March 2026 the Group reported net expenditure before actuarial adjustments of £148,289 (2025: net income £107,079)  
 

b. Review of activities
 

In the review period the Group continued to provide transport services within the ambit of the operations described in its original Business Plan.

At the end of the year the Group reported a surplus of £134,031 (2025: £85,079). Day to day operations remained stable but were enhanced by the Group leaving the Surrey defined benefit pension scheme and recovery of the surplus from this.

The core activities of the Group are the provision of demand responsive transport within the Borough of Waverley mainly assisting those with disabilities and the elderly who are unable to utilise public services by reason of remoteness or access difficulties. These priority services assist in reducing social exclusion among the disadvantaged and in the year to 31 March 2026 some 18,276 passenger trips were made (2025: 18,664).

Other community support services include school runs which mainly involved children with Special Educational Needs and some health related transport contracts. A total of 54,936 passenger trips were made in these categories during the review period (2025: 55,140)
 

c. Investment policy and performance
 

The main investment of the Group is in the vehicles employed in delivering the Primary Activities to the Customers together with the commercial services which support the Primary Activities. However, if surplus cash reserves become available they are moved to interest bearing accounts. 
 

Financial review
 

a. Going concern
 

After making appropriate enquiries the Trustees have a reasonable expectation that the Company and the Group have adequate resources to continue operational existence for the foreseeable future. For this reason the going concern basis continues to be adopted in preparing the financial statements. Further details regarding the going concern basis can be found in the Accounting Policies.
 

Page 3

 
WAVERLEY HOPPA COMMUNITY TRANSPORT
 
(A Company Limited by Guarantee)
 
Financial review (continued)

b. Financial risk management objectives and policies
 

The Trustees have identified two main financial risks, loss of grant funding and the inability to fund replacement of vehicles which are the key capital asset. The Trustees review these risks at least quarterly and are comfortable that, subject to external pressures which cannot be controlled, the main stakeholders will continue to support the Group.

As to grant funding the largest single amount comes from the Local Authority. The Group has a Service Level Agreement with the Local Authority providing certainty of income in exchange for quarterly performance reviews. Other grants are received from county, town and parish councils. The Group minimises any risks to these grants by maintaining regular contact with these stakeholders, updating them on our operational and financial situation.

The Group operates twenty seven vehicles which are mostly minibuses with wheelchair access. The Trustees have set a target of maintaining an average vehicle life of between five and six years with no vehicle being older than twelve years. This implies a capital requirement of circa £100,000 each year to replace older vehicles. The funding for this vehicle replacement programme needs to be provided from net income, capital grants or other fundraising. Alternative options considered by the Trustees are debt financing and maintaining vehicles for longer albeit this is likely to result in greater repair and maintenance costs. 
 

c. Financial results
 

At the balance sheet date of 31 March 2026 unrestricted funds of £639,751 (2025: £505,720) and restricted funds of £146,932 (2025: £151,932) were held.
 

d. Reserves policy
 

Each month the likely operating income and expenses, grants, donations and vehicle replacement requirements are reviewed with the objective of being able to continue the Primary Activities throughout a subsequent period of at least six months. 

At 31 March 2026 Hoppa held free reserves totalling £236,500 (2025: £82,118).
 

e. Deficit
 

In the year to 31 March 2026 Hoppa has reported a deficit of £148,289 (2025: surplus £107,079) before actuarial gains. The Trustees approve an annual budget containing a target of generating net income before depreciation to be used for capital funding and this remains the target for the financial year ending 31 March 2027. 
 

f. Principal funding
 

Local authority and government grants together with donations from parish councils and charitable institutions contribute 17% of funding (2025: 18%) with the balance being generated by operating income. The reliance on grant income continues to reduce in the long term as a result of a deliberate strategy by the Trustees.
 

Page 4

 
WAVERLEY HOPPA COMMUNITY TRANSPORT
 
(A Company Limited by Guarantee)
 
Structure, governance and management
 

a. Constitution
 

The Company is registered as a charitable company limited by guarantee with a Memorandum dated 9 December 2003. The Company was formed in succession to Waverley Community Transport and assumed all that company’s assets and liabilities with effect from 31 March 2004.

The principal objectives of the Company, which have not been amended during the review period, are to provide relief to the inhabitants of the Borough of Waverley in Surrey whose access to transport is affected by age, mental or physical disability, poverty or rural isolation, and in particular to provide and maintain non profit making community transport services and to assist the charitable work of organisations and bodies engaged in promoting relief of such persons through the provision of appropriate services.

The objectives have not been amended during the year.  
 

b. Methods of appointment or election of trustees
 

The management of the Company is the responsibility of the Trustees who are elected and co-opted under the terms of the Memorandum and Articles of Association.
 

c. Policies adopted for the induction and training of trustees
 

.All new trustees receive explanatory documentation from Companies House and the Charity Commission and an introductory briefing with the Chairperson of the Trustees and the General Manager and attend a full Trustees’ meeting as an observer before appointment. Subsequently each trustee receives financial results, minutes of management and Trustees’ meetings, budgets, draft business plans and a health and safety manual.
 

d. Pay policy for senior staff
 

The General Manager is the senior member of staff and a key employee. The policy of the Trustees is to ensure that this employee is remunerated on a par with commercial enterprises and use a combination of salary and performance bonus to achieve this.
 

e. Organisational structure and decision making
 

The Chairperson, General Manager and Trustees meet monthly for either a management meeting or a quarterly Trustees’ meeting. The Local Authority and Surrey County Council are invited to attend the latter. 
 

f. Related party relationships
 

The Trustees and senior staff including the General Manager make a declaration each year concerning related parties. There were no transactions with related parties during the year except as disclosed in the notes to the financial statements.
 

g. Financial risk management
 

The Trustees have assessed the major risks to which the Company and the Group are exposed, in particular those related to the operations and finances of the Company and the Group. The Trustees are satisfied that systems and procedures are in place to mitigate exposure to major risks.
 

Page 5

 
WAVERLEY HOPPA COMMUNITY TRANSPORT
 
(A Company Limited by Guarantee)
 
Plans for future periods
 

In a context of financial challenges affecting local authorities who are key sponsors, the Group continues to fund its Primary Activities by bidding for and winning contracts to provide community transport routes and non-emergency patient transport wherever they fit within the operational criteria for providing the Primary Activities.
 

Members' liability
 

The Members of the Company guarantee to contribute an amount not exceeding £10 to the assets of the Company in the event of winding up taking place.
 

Small Company Provisions
 

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.
 

Statement of Trustees' responsibilities
 

The Trustees (who are also the directors of the Company for the purposes of company law) are responsible for preparing the Trustees' Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).


Company law requires the Trustees to prepare financial statements for each financial year. Under company law, the Trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Group and the Company and of their incoming resources and application of resources, including their income and expenditure, for that period. In preparing these financial statements, the Trustees are required to:

∙select suitable accounting policies and then apply them consistently;
∙observe the methods and principles of the Charities SORP (FRS 102);
∙make judgments and accounting estimates that are reasonable and prudent;
∙state whether applicable UK Accounting Standards (FRS 102) have been followed, subject to any material departures disclosed and explained in the financial statements;
∙prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business.


The Trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the Group and the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Group and the Company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the Group and the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.


Disclosure of information to auditor
 

Each of the persons who are Trustees at the time when this Trustees' Report is approved has confirmed that:

∙so far as that Trustee is aware, there is no relevant audit information of which the charitable Group's auditor is unaware, and
∙that Trustee has taken all the steps that ought to have been taken as a Trustee in order to be aware of any relevant audit information and to establish that the charitable Group's auditor is aware of that information.
 

 

Approved by order of the members of the board of Trustees and signed on their behalf by:
Page 6

 
WAVERLEY HOPPA COMMUNITY TRANSPORT
 
(A Company Limited by Guarantee)
 



R I Stansbury
Trustee

Date: 25 September 2026

Page 7

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF  WAVERLEY HOPPA COMMUNITY TRANSPORT
 

Opinion


We have audited the financial statements of Waverley Hoppa Community Transport (the 'parent charitable company') and its subsidiaries (the 'group') for the year ended 31 March 2026 which comprise the Consolidated Statement of Financial Activities, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Cash Flows and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:

∙give a true and fair view of the state of the Group's and of the parent charitable company's affairs as at 31 March 2026 and of the Group's incoming resources and application of resources, including its income and expenditure for the year then ended;
∙have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
∙have been prepared in accordance with the requirements of the Companies Act 2006 and the Charities Act 2011.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


In auditing the financial statements, we have concluded that the Trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Group's or the parent charitable company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.


Our responsibilities and the responsibilities of the Trustees with respect to going concern are described in the relevant sections of this report.


Page 8

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF  WAVERLEY HOPPA COMMUNITY TRANSPORT (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditor's Report thereon. The Trustees are responsible for the other information contained within the Annual Report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:

∙the information given in the Trustees' Report for the financial year for which the financial statements are prepared is consistent with the financial statements.
∙the Trustees' Report has been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception


In the light of our knowledge and understanding of the charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the Trustees' Report.


We have nothing to report in respect of the following matters in relation to which Companies Act 2006 requires us to report to you if, in our opinion:

∙the parent charitable company has not kept adequate and sufficient accounting records, or returns adequate for our audit have not been received from branches not visited by us; or
∙the parent charitable company financial statements are not in agreement with the accounting records and returns; or
∙certain disclosures of Trustees' remuneration specified by law are not made; or
∙we have not received all the information and explanations we require for our audit; or
∙the Trustees were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the Trustees' Report and from the requirement to prepare a Strategic Report.


Page 9

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF  WAVERLEY HOPPA COMMUNITY TRANSPORT (CONTINUED)


Responsibilities of trustees


As explained more fully in the Trustees' Responsibilities Statement, the Trustees (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the Trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the Trustees are responsible for assessing the Group's and the parent charitable company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Trustees either intend to liquidate the Group or the parent charitable company or to cease operations, or have no realistic alternative but to do so.
 

Auditor's responsibilities for the audit of the financial statements


Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditor's Report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We gained an understanding of the legal and regulatory framework applicable to the Group and parent charitable company and the industry in which they operate, and considered the risk of acts by the Group and parent charitable company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

We focussed on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006, the Charities Act 2011 and UK tax legislation.

Our tests included agreeing the financial statement disclosures to underlying supporting documentation and enquiries with management. There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. We did not identify any key audit matters relating to irregularities, including fraud. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the Trustees that represented a risk of material misstatement due to fraud.  
 


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditor's Report.


Page 10

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF  WAVERLEY HOPPA COMMUNITY TRANSPORT (CONTINUED)


Use of our report
 

This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006, and to the charitable company's trustees, as a body, Part 4 of the Charities (Accounts and Reports) Regulations 2008. Our audit work has been undertaken so that we might state to the charitable company's members those matters we are required to state to them in an Auditor's Report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and its members, as a body, for our audit work, for this report, or for the opinions we have formed.





Mark Dickinson FCA (Senior Statutory Auditor)
for and on behalf of
Shaw Gibbs (Audit) Limited
Statutory Auditor
Wey Court West
Union Road
Farnham
Surrey
GU9 7PT

6 October 2026
Page 11

 
WAVERLEY HOPPA COMMUNITY TRANSPORT
 
(A Company Limited by Guarantee)

 
 
CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING INCOME AND EXPENDITURE ACCOUNT)
FOR THE YEAR ENDED 31 MARCH 2026


Restricted funds
2026
Unrestricted funds
2026
Total
funds
2026
Total
funds
2025
Note
        £
        £
        £
        £

Income from:






Donations and legacies

4

138,700

2,578

141,278

197,984
 
Charitable activities

5

132,771

66,067

198,838

293,276
 
Other trading activities

6

-

995,697

995,697

1,115,477
 
Investments

7

-

2,529

2,529

10,954
 
Other income

8

-

43,375

43,375

25,020
 
Total income
271,471
1,110,246
1,381,717
1,642,711
Expenditure on:







Raising funds

10

-

5,894

5,894

6,508
 
Charitable activities

11

379,412

1,144,700

1,524,112

1,529,124
 
Total expenditure
379,412
1,150,594
1,530,006
1,535,632

Net (expenditure)/income

  

(107,941)

(40,348)

(148,289)

107,079
 
Transfers between funds

 21 

107,941

(107,941)

-

-
 
Net movement in funds before other recognised gains/(losses)

  

-

(148,289)

(148,289)

107,079
 

Other recognised gains/(losses):






Actuarial gains on defined benefit pension schemes net of surplus not recognised

 26 

-

-

-

(22,000)
 
Other gains

  

-

282,320

282,320

-
 
Net movement in funds
  
-
134,031
134,031
85,079

Reconciliation of funds:

  





Total funds brought forward

  

146,932

505,720

652,652

567,573
 
Net movement in funds

  

-

134,031

134,031

85,079
 
Total funds carried forward
  
146,932
639,751
786,683
652,652

The Consolidated Statement of Financial Activities includes all gains and losses recognised in the year.

The notes on pages 18 to 42 form part of these financial statements.

Page 12

 
WAVERLEY HOPPA COMMUNITY TRANSPORT
 
(A Company Limited by Guarantee)
REGISTERED NUMBER: 04989679

 
 
CONSOLIDATED BALANCE SHEET
AS AT 31 MARCH 2026


2026
2025
Note
£
£

Fixed assets
  

Tangible assets
 16 
403,251
517,904

  
403,251
517,904

Current assets
  

Debtors
 18 
171,817
151,168

Cash at bank and in hand
  
420,985
207,961

  
592,802
359,129

Creditors: amounts falling due within one year
 19 
(163,291)
(141,881)

Net current assets 
  
 
 
429,511
 
 
217,248

Total assets less current liabilities
  
832,762
735,152

Creditors: amounts falling due after more than one year
 20 
(46,079)
(82,500)

Net assets excluding pension asset 
  
786,683
652,652

Defined benefit pension scheme asset 
 26 
-
-

Total net assets 
  
786,683
652,652


Charity funds
  

Restricted funds
 21 
146,932
146,932

Unrestricted funds
 21 
639,751
505,720

Total funds
  
786,683
652,652

Page 13

 
WAVERLEY HOPPA COMMUNITY TRANSPORT
 
(A Company Limited by Guarantee)
REGISTERED NUMBER: 04989679

 
 
CONSOLIDATED BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2026

The Trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to entities subject to the small companies regime.

The financial statements were approved and authorised for issue by the Trustees and signed on their behalf by:




R I Stansbury
Trustee

Date: 25 September 2026


The notes on pages 18 to 42 form part of these financial statements.

Page 14

 
WAVERLEY HOPPA COMMUNITY TRANSPORT
 
(A Company Limited by Guarantee)
REGISTERED NUMBER: 04989679

 
 
COMPANY BALANCE SHEET
AS AT 31 MARCH 2026


2026
2025
Note
£
£

Fixed assets
  

Tangible assets
 16 
403,251
517,904

Investments
 17 
1
1

  
403,252
517,905

Current assets
  

Debtors
 18 
199,795
211,164

Cash at bank and in hand
  
387,806
142,763

  
587,601
353,927

Creditors: amounts falling due within one year
 19 
(158,091)
(136,681)

Net current assets 
  
 
 
429,510
 
 
217,246

Total assets less current liabilities
  
832,762
735,151

Creditors: amounts falling due after more than one year
 20 
(46,079)
(82,500)

Total net assets 
  
786,683
652,651


Charity funds
  

Restricted funds:
  

Restricted funds
 21 
146,932
146,932

Total restricted funds
 21 
 
 
146,932
 
 
146,932

Unrestricted funds
  

General funds
 21 
639,751
505,719

Unrestricted funds
 21 
639,751
505,719

Total unrestricted funds
 21 
 
 
639,751
 
 
505,719

Total funds
  
786,683
652,651

Page 15

 
WAVERLEY HOPPA COMMUNITY TRANSPORT
 
(A Company Limited by Guarantee)
REGISTERED NUMBER: 04989679

 
 
COMPANY BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2026

The Company's net movement in funds for the year was £134,032 (2025 - £85,077).

The Trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to entities subject to the small companies regime.

The financial statements were approved and authorised for issue by the Trustees and signed on their behalf by:




R I Stansbury
Trustee

Date: 25 September 2026


The notes on pages 18 to 42 form part of these financial statements.

Page 16

 
WAVERLEY HOPPA COMMUNITY TRANSPORT
 
(A Company Limited by Guarantee)

 
 
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2026

2026
2025
Note
£
£

Cash flows from operating activities
  

Net cash used in operating activities

 23 

24,484
190,742

Cash flows from investing activities
  

Proceeds from the sale of tangible fixed assets
  
5,250
13,250

Purchase of tangible fixed assets
  
-
(253,935)

Recovery of pension surplus
  
282,320
-

Net cash provided by/(used in) investing activities

  

287,570
(240,685)

Cash flows from financing activities
  

Repayments of borrowing
  
(99,030)
(162,453)

New finance leases
  
-
149,755

Net cash used in financing activities

  

(99,030)
(12,698)

Change in cash and cash equivalents in the year
  
 
213,024
 
(62,641)

Cash and cash equivalents at the beginning of the year
  
207,961
270,602

Cash and cash equivalents at the end of the year
 24 
420,985
207,961

The notes on pages 18 to 42 form part of these financial statements

Page 17

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

1.


General information

Waverley Hoppa Community Transport is a private company limited by guarantee, incorporated in England. The registered office address is Unit 8 Towergate Business Centre, Coopers Place, Combe Lane, Wormley, Godalming, Surrey, GU8 5SZ. The registered company number is 04989679.


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), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.

Waverley Hoppa Community Transport meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy.

The Consolidated Statement of Financial Activities (SOFA) and Consolidated Balance Sheet consolidate the financial statements of the Company and its subsidiary undertaking. The results of the subsidiary are consolidated on a line by line basis.

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Financial Activities in these financial statements.

  
2.2

Going concern

The Company reported a surplus for the year of £107k before actuarial gains. 

The Trustees believe that their growth strategies – particularly in providing transport services for the NHS - will ensure that the Company continues to be a going concern at present. However they also acknowledge that there are longer term issues that will have an impact, including: financial pressures on local council funding and the continual requirement to refresh the ageing fleet of vehicles. The introduction of electric vehicles to the fleet has also involved significant initial expenditure, and could not have been achieved without capital grant support.

  
2.3

Income

All income is recognised once the Company has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.

Incoming resources from charitable activities are recognised when the service has been provided.

Grants are included in the Consolidated Statement of Financial Activities on a receivable basis. The balance of income received for specific purposes but not expended during the period is shown in the relevant funds on the Balance Sheet. Where income is received in advance of entitlement of receipt, its recognition is deferred and included in creditors as deferred income. Where entitlement occurs before income is received, the income is accrued.

Page 18

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

2.Accounting policies (continued)

  
2.4

Expenditure

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources.

Expenditure on raising funds includes all expenditure incurred by the Group to raise funds for its charitable purposes and includes costs of all fundraising activities events and non-charitable trading.

Expenditure on charitable activities is incurred on directly undertaking the activities which further the Group's objectives, as well as any associated support costs.

All costs are charged to restricted or unrestricted expenses based on mileage.

  
2.5

Interest receivable

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the Group; this is normally upon notification of the interest paid or payable by the institution with whom the funds are deposited.

  
2.6

Taxation

The Company is considered to meet the definition of a charitable company for UK corporation tax purposes. Accordingly, the Company is potentially exempt from taxation in respect of income or capital gains received, to the extent that such income or gains are applied exclusively to charitable purposes.

 
2.7

Tangible fixed assets and depreciation

Tangible fixed assets are capitalised and recognised when future economic benefits are probable and the cost or value of the asset can be measured reliably. 

Tangible fixed assets are initially recognised at cost. After recognition, under the cost model, tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. All costs incurred to bring a tangible fixed asset into its intended working condition should be included in the measurement of cost.

Depreciation is charged so as to allocate the cost of tangible fixed assets less their residual value over their estimated useful lives, 

Depreciation is provided on the following bases:

Leasehold property
-
50 years straight line
Motor vehicles
-
25% reducing balance
Equipment
-
25% straight line

Page 19

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

2.Accounting policies (continued)

  
2.8

Investments

Investments in subsidiaries are valued at cost less provision for impairment.

  
2.9

Debtors

Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

  
2.10

Cash at bank and in hand

Cash at bank and in hand includes cash and short-term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.


2.11

Liabilities and provisions

Liabilities are recognised when there is an obligation at the Balance Sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably.

Liabilities are recognised at the amount that the Company anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.

  
2.12

Financial instruments

The Group only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.

  
2.13

Finance leases and hire purchase

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the Group. Obligations under such agreements are included in creditors, net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the Consolidated Statement of Financial Activities so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

  
2.14

Operating leases

Rentals paid under operating leases are charged to the Consolidated Statement of Financial Activities on a straight line basis over the lease term.

Page 20

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

2.Accounting policies (continued)

  
2.15

Pensions

The Group operates a defined contribution pension scheme and the pension charge represents the amounts payable by the Group to the fund in respect of the year.

The Group operated a defined benefits pension scheme until 31 March 2025. The Group formally left the scheme on 19 May 2025.

The liability recognised on the balance sheet in respect of the defined benefit plan is the present value of the defined benefit obligation at the end of the reporting date less the fair value of the plan assets at the reporting date.

The defined benefit obligation was previously calculated using the projected unit credit method. Annually the Company engaged independent actuaries to calculate the obligation. The present value was determined by discounting the estimated future payments using market yields on high quality corporate bonds that are denominated in sterling and that have terms approximating the estimated period of future payments. Now that the Group has left the scheme no funding calculations are needed. 

The fair value of plan assets was measured in accordance with the FRS 102 fair value hierarchy in the previous period.

  
2.16

Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the Group and which have not been designated for other purposes.

Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the Group for particular purposes. The costs of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.

  
2.17

Group VAT registration

The Company is part of a group VAT registration with Hoppa Limited. Waverley Hoppa Community Transport is the nominated company, responsible for submitting the returns and for making the payments on behalf of the companies in the group VAT registration.

Page 21

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

3.

Critical accounting estimates and areas of judgment

Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Critical accounting estimates and assumptions:

Useful economic lives of tangible assets

The annual depreciation charge is sensitive to changes in the economic lives and residual values of the assets. 

Defined benefit pension scheme 

The Company had obligations to pay pension benefits to certain employees. The cost of these benefits and the present value of the obligation depend on a number of factors, including life expectancy, asset valuations and the discount rate on corporate bonds. Management engaged professional services to  assist in estimating these factors in determining the net present asset or obligation in the balance sheet. The  assumptions reflect historical experience and current trends, but are sensitive to changes. There was uncertainty about whether to recognise any surplus on the scheme. The Company left the scheme in May 2025, recognising the surplus recovered in these accounts and no further uncertainty remains.

Restricted cost recognition 

The Company applies judgement in the recognition of restricted expenditure and bases this on mileage by route, but other methods of calculating the split could achieve a different outcome.

Page 22

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

4.

Income from donations and legacies




Restricted funds
2026
Unrestricted funds
2026
Total
funds
2026
        £
        £
        £
 



Donations

43,200

2,178

45,378

Grants

95,500

400

95,900

Total 2026


138,700
2,578
141,278




Restricted funds
2025
Unrestricted funds
2025
Total
funds
2025
        £
        £
        £



Donations

163,026

1,003

164,029

Grants

32,500

1,455

33,955

Total 2025


195,526
2,458
197,984


5.

Income from charitable activities




Restricted funds
2026
Unrestricted funds
2026
Total
funds
2026
        £
        £
        £




Transport

-

66,067

66,067

Performance related grants

132,771

-

132,771

Total 2026


132,771
66,067
198,838

Restricted income includes £43,200 to represent the value of donated electric vehicle use from Surrey County Council.

Page 23

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

5.Income from charitable activities (continued)




Restricted funds
2025
Unrestricted funds
2025
Total
funds
2025
        £
        £
        £




Transport

-

31,103

31,103

Performance related grants

262,173

-

262,173

Total 2025


262,173
31,103
293,276

Restricted income includes £26,100 to represent the value of donated electric vehicle use from Surrey County Council.


6.

Income from other trading activities

Income from non charitable trading activities



Unrestricted funds
2026
Total
funds
2026
        £
        £



Subsidiary company income

995,697

995,697




Unrestricted funds
2025
Total
funds
2025
        £
        £



Subsidiary company income

1,115,477

1,115,477



7.

Investment income



Unrestricted funds
2026
Total
funds
2026
        £
        £



Bank interest receivable

2,529

2,529

Page 24

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

7.Investment income (continued)




Unrestricted funds
2025
Total
funds
2025
        £
        £



Bank interest receivable

1,954

1,954

Pension income

9,000

9,000



10,954
10,954


8.

Other incoming resources



Unrestricted funds
2026
Total
funds
2026
        £
        £



Sundry income

43,375

43,375




Unrestricted funds
2025
Total
funds
2025
        £
        £



Sundry income

25,020

25,020


Page 25

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

9.


Government grants

During the year the charity received the following grants from government bodies.


2026
2025
£
£



Waverley Borough Council
110,000
287,435

Surrey County Council
37,451
81,664

Haslemere Town Council
7,500
7,500

Farnham Town Council
15,000
10,000

Cranleigh Parish Council
400
500

Ewehurst Parish Council
-
400

170,351
387,499


10.

Expenditure on raising funds




Other trading expenses



Unrestricted funds
2026
Total
funds
2026
        £
        £



Subsidiary company expenses

5,894

5,894



Unrestricted funds
2025
Total
funds
2025
        £
        £



Subsidiary company expenses

6,508

6,508





Page 26

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

11.

Analysis of expenditure on charitable activities


Summary by fund type




Restricted funds
2026
Unrestricted funds
2026
Total
2026
        £
        £
        £




Transport services

379,412

1,144,700

1,524,112


Restricted expenses includes £43,200 to represent the value of donated electric vehicle use from Surrey County Council.




Restricted funds
2025
Unrestricted funds
2025
Total
2025
        £
        £
        £




Transport services

355,800

1,173,324

1,529,124


Restricted expenses includes £26,100 to represent the value of donated electric vehicle use from Surrey County Council.


12.

Analysis of expenditure by activities




Activities undertaken directly
2026
Support costs
2026
Total
funds
2026
        £
        £
        £




Transport services

1,179,022

345,090

1,524,112






Activities undertaken directly
2025
Support costs
2025
Total
funds
2025
        £
        £
        £




Transport services

1,122,635

406,489

1,529,124


Page 27

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

12.Analysis of expenditure by activities (continued)


Analysis of direct costs



Transport
2026
Total
funds
2026
        £
        £



Vehicle costs

179,890

179,890

Vehicle storage costs

20,746

20,746

Staff costs

829,223

829,223

Training costs

3,599

3,599

Depreciation and (profit)/loss on disposal

102,364

102,364

Donated cost of electric vehicles

43,200

43,200

Total 2026


1,179,022
1,179,022



Transport
2025
Total
funds
2025
        £
        £



Vehicle costs

197,035

197,035

Vehicle storage costs

20,141

20,141

Staff costs

785,632

785,632

Training costs

2,806

2,806

Depreciation and (profit)/loss on disposal

90,921

90,921

Donated cost of electric vehicles

26,100

26,100

Total 2025


1,122,635
1,122,635

Page 28

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

12.Analysis of expenditure by activities (continued)

Analysis of support costs



Transport
2026
Total
funds
2026
        £
        £



Staff costs

251,963

251,963

Depreciation

7,042

7,042

Establishment costs

26,304

26,304

Staff related costs

2,652

2,652

Telephone

5,030

5,030

Postage & stationery

744

744

Advertising and marketing

1,483

1,483

IT development and maintenance

16,178

16,178

Accountancy & bookkeeping

13,262

13,262

Entertainment

250

250

Health & safety and professional fees

4,221

4,221

Sundry costs

7,529

7,529

Public relations

8,432

8,432

Total 2026


345,090
345,090



Page 29

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

12.Analysis of expenditure by activities (continued)

Analysis of support costs (continued)

Transport
2025
Total
funds
2025
        £
        £



Staff costs

316,039

316,039

Depreciation

6,890

6,890

Establishment costs

23,860

23,860

Staff related costs

2,481

2,481

Telephone

5,337

5,337

Postage & stationery

2,108

2,108

Advertising and marketing

3,225

3,225

IT development and maintenance

12,343

12,343

Accountancy & bookkeeping

15,305

15,305

Health & safety and professional fees

2,964

2,964

Sundry costs

7,313

7,313

Public relations

8,624

8,624

Total 2025


406,489
406,489


13.

Auditor's remuneration

2026
2025
£
£

Fees payable to the Company's auditor for the audit of the Company's annual accounts
5,900
8,480

Fees payable to the Company's auditor in respect of:

All non-audit services not included above
4,215
3,956

Page 30

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

14.



Staff costs


Group
Group
Company
Company
2026
2025
2026
2025
£
£
£
£


Wages and salaries
941,965
957,941
941,965
957,941

Social security costs
107,828
78,425
107,828
78,425

Pension contributions
31,393
38,305
31,393
38,305

Defined benefit pension adjustment
-
27,000
-
27,000

1,081,186
1,101,671
1,081,186
1,101,671

The average number of persons employed by the Company during the year was as follows:


Group
Group
Company
Company
2026
2025
2026
2025

No.
No.
No.
No.

Management and administration
2
2
2
2

Despatchers
2
2
2
2

Drivers
41
41
41
41

45
45
45
45

The number of employees whose employee benefits (excluding employer pension costs) exceeded £60,000 was:


Group
Group
2026
2025

No.
No.


In the band £90,001 - £100,000
1
1

The total employee benefits, including employer pension contributions, of the key management personnel were £99,214 (2025 - £99,221).

Page 31

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

15.


Trustees' remuneration and expenses

During the year, one or more Trustees has been paid remuneration or has received other benefits from an employment with the Company. This is for services provided as General Manager and is permitted by the governing documents. The value of Trustees' remuneration and other benefits was as follows:

2026
2025
£
£
R J H Davies

Remuneration
84,985
82,000

Pension contributions paid
2,232
7,160

During the year ended 31 March 2026, expenses totalling £NIL were reimbursed or paid directly to no  Trustee (2025 - £NIL to no Trustees). 


16.


Tangible fixed assets

Group




Long-term leasehold property
Plant and machinery
Equipment
Total

£
£
£
£


Cost or valuation

At 1 April 2025
158,744
965,376
15,244
1,139,364

Disposals
-
(73,033)
-
(73,033)


At 31 March 2026

158,744
892,343
15,244
1,066,331


Depreciation

At 1 April 2025
64,442
549,396
7,622
621,460

Charge for the year
3,175
102,320
3,811
109,306

On disposals
-
(67,686)
-
(67,686)


At 31 March 2026

67,617
584,030
11,433
663,080


Net book value


At 31 March 2026
91,127
308,313
3,811
403,251


At 31 March 2025
94,302
415,980
7,622
517,904

Page 32

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

16.Tangible fixed assets (continued)

Company





Long-term leasehold property
Plant and machinery
Equipment
Total

£
£
£
£
Cost or valuation

At 1 April 2025
158,744
965,376
15,244
1,139,364

Disposals
-
(73,033)
-
(73,033)


At 31 March 2026

158,744
892,343
15,244
1,066,331


Depreciation

At 1 April 2025
64,442
549,396
7,622
621,460

Charge for the year
3,175
102,320
3,811
109,306

On disposals
-
(67,686)
-
(67,686)


At 31 March 2026

67,617
584,030
11,433
663,080


Net book value


At 31 March 2026
91,127
308,313
3,811
403,251


At 31 March 2025
94,302
415,980
7,622
517,904

The net book value of assets held under finance leases or hire purchase contracts, included above, are £96,000 (2025 - £131,587).

Page 33

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

17.


Fixed asset investments









Investments in subsidiary companies

Company
£



Cost or valuation



At 1 April 2025
1



At 31 March 2026

1




Net book value




At 31 March 2026
1



At 31 March 2025
1


Principal subsidiaries

The following was a subsidiary undertaking of the Company:


Name

Company number

Holding

Included in consolidation


Hoppa Limited
08793063
100%
Yes

The financial results of the subsidiary for the year were:


Name

Income
£

Expenditure
£

Profit/(Loss) for the year
£

Net assets
£


Hoppa Limited
995,697
(900,667)
95,030
1
Page 34

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

18.



Debtors


Group
Group
Company
Company
2026
2025
2026
2025
£
£
£
£


Due within one year

Trade debtors
97,622
107,429
-
-

Amounts owed by group undertakings
150
-
125,750
167,425

Other debtors
35,169
43,739
35,169
43,739

Prepayments and accrued income
38,876
-
38,876
-

171,817
151,168
199,795
211,164


19.



Creditors: Amounts falling due within one year


Group
Group
Company
Company
2026
2025
2026
2025
£
£
£
£


Bank loans
423
9,405
423
9,405

Trade creditors
39,021
4,608
39,021
4,608

Other taxation and social security
21,176
16,642
21,176
16,642

Obligations under finance lease and hire purchase contracts
27,312
34,939
27,312
34,939

Other creditors
3,411
6,539
3,411
6,539

Accruals and deferred income
71,948
69,748
66,748
64,548

163,291
141,881
158,091
136,681

The net obligations under finance leases and hire purchase contracts are secured over the leased assets.

Page 35

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

20.



Creditors: Amounts falling due after more than one year


Group
Group
Company
Company
2026
2025
2026
2025
£
£
£
£


Bank loans
-
1,667
-
1,667

Net obligations under finance lease and hire purchase contracts
46,079
80,833
46,079
80,833

46,079
82,500
46,079
82,500

The net obligations under finance leases and hire purchase contracts are secured over the leased assets.


Included within the above are amounts falling due as follows: 

Group
Group
Company
Company
2026
2025
2026
2025
£
£
£
£

Between one and two years

Bank loans
-
1,667
-
1,667

Between two and five years

The bounce back loan was obtained in May 2020 and the first repayment was made in June 2021. Interest is payable at 2.5% per annum and was paid by the Government for the first 12 months of the loan.

Page 36

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

21.

Statement of funds


Statement of funds - current year

Balance at 1 April 2025
£
Income
£
Expenditure
£
Transfers in/out
£
Gains/
(Losses)
£
Balance at 31 March 2026
£

Unrestricted funds







General Funds

505,720

1,110,246

(1,150,594)

(107,941)

282,320

639,751
 

Restricted funds








Property Grant

146,932

-

-

-

-

146,932
 
Hospital Hoppa

-

95,500

(123,840)

28,340

-

-
 
Demand Responsive

-

132,771

(212,372)

79,601

-

-
 
SCC donated EVs

-

43,200

(43,200)

-

-

-
 



146,932
271,471
(379,412)
107,941
-
146,932

Total of funds


652,652
1,381,717
(1,530,006)
-
282,320
786,683

The property grant of £150,000 was provided by Surrey County Council to purchase the Company's current premises. The grant is repayable if the charity ceases to trade.

The Hospital Hoppa and Demand Responsive funds comprise grant funding for costs in connection with these services. Costs have been apportioned in relation to mileage.

The capital grant is funds collected for the purchase of new buses and associated equipment.

Any excess of expenses over income has been met from unrestricted funds and is shown by transfer.

Page 37

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

21.

Statement of funds (continued)



Statement of funds - prior year

Balance at
1 April 2024
£
Income
£
Expenditure
£
Transfers in/out
£
Gains/
(Losses)
£
Balance at
31 March 2025
£

Unrestricted funds







General Funds

415,641

1,185,012

(1,201,832)

106,899

-

505,720
 
Pension reserve

-

-

22,000

-

(22,000)

-
 



415,641
1,185,012
(1,179,832)
106,899
(22,000)
505,720


Restricted funds








Property Grant

146,932

-

-

-

-

146,932
 
Capital Grants

-

136,926

-

(136,926)

-

-
 
Hospital Hoppa

-

62,500

(90,961)

28,461

-

-
 
Demand Responsive

-

232,173

(238,739)

6,566

-

-
 
Apprentice Fund

5,000

-

-

(5,000)

-

-
 
SCC donated EVs

-

26,100

(26,100)

-

-

-
 



151,932
457,699
(355,800)
(106,899)
-
146,932


Total of funds


567,573
1,642,711
(1,535,632)
-
(22,000)
652,652

Page 38

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

22.

Analysis of net assets between funds

Analysis of net assets between funds - current year

Restricted funds
2026
Unrestricted funds
2026
Total
funds
2026
        £
        £
        £



Tangible fixed assets

146,932

256,319

403,251

Current assets

-

592,802

592,802

Creditors due within one year

-

(163,291)

(163,291)

Creditors due in more than one year

-

(46,079)

(46,079)

Total 


146,932
639,751
786,683



Analysis of net assets between funds - prior year

Restricted funds
2025
Unrestricted funds
2025
Total
funds
2025
        £
        £
        £



Tangible fixed assets

146,932

370,972

517,904

Current assets

-

359,129

359,129

Creditors due within one year

-

(141,881)

(141,881)

Creditors due in more than one year

-

(82,500)

(82,500)

Total 

146,932
505,720
652,652

Page 39

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

23.



Reconciliation of net movement in funds to net cash flow from operating activities


Group
Group
2026
2025
£
£

Net income/expenditure for the year (as per Statement of Financial Activities)



(148,289)

107,079

Adjustments for:

Depreciation charges
109,306
101,969

Loss/(Profit) on the sale of fixed assets
97
(4,159)

(Increase)/Decrease in debtors
27,978
6,286

Increase in creditors
38,019
1,567

Non-cash movement on pension liability
-
(22,000)

Net cash provided by operating activities
27,111
190,742



24.



Analysis of cash and cash equivalents


Group
Group
2026
2025
£
£

Cash in hand
420,985
207,961

Total cash and cash equivalents
420,985
207,961


25.



Analysis of changes in net debt





At 1 April 2025
Cash flows
At 31 March 2026
£
£

£

Cash at bank and in hand

207,961

213,024

420,985

Debt due within 1 year

(9,405)

8,982

(423)

Debt due after 1 year

(1,667)

1,667

-

Finance leases

(115,772)

42,381

(73,391)


81,117
266,054
347,171

Page 40

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026

26.


Pension commitments

The Company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £22,110 (2025 - £24,927).  Employee and employer contributions totalling £2,741 (2025 - £3,412) were payable to the fund at the balance sheet date and are included in creditors.

The charity participated in a multi-employer defined benefits pension scheme, Surrey County Council's Occupational Pension Scheme. The charity left the scheme on 19 May 2025.

The contributions paid during the year were £3,483 (2025 - £39,529). Contributions totalling £nil were payable to the fund (2025 - £3,610) at the balance sheet date and are included in creditors.

On exiting the defined benefit pension scheme the charity received £282,120.


27.


Operating lease commitments

At 31 March 2026 the Group and the Company had commitments to make future minimum lease payments under non-cancellable operating leases as follows:

Group
Group
Company
Company
2026
2025
2026
2025
£
£
£
£


Not later than 1 year
18,000
18,000
18,000
18,000

Later than 1 year and not later than 5 years
63,000
72,000
63,000
72,000

Later than 5 years
-
9,000
-
9,000

81,000
99,000
81,000
99,000

The following lease payments have been recognised as an expense in the Statement of Financial Activities:


Group
Group
Company
Company
2026
2025
2026
2025
£
£
£
£


Operating lease rentals
18,000
18,000
18,000
18,000


28.


Members' liability

Each member of the charitable company undertakes to contribute to the assets of the Company in the event of it being wound up while he/she is a member, or within one year after he/she ceases to be a member, such amount as may be required, not exceeding £10 for the debts and liabilities contracted before he/she ceases to be a member.

Page 41

 
WAVERLEY HOPPA COMMUNITY TRANSPORT

(A Company Limited by Guarantee)
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026


29.


Related party transactions

During the year the Company traded with Hoppa Limited, a wholly owned subsidiary. Total sales, in the form of recharged costs, amounted to £894,773 (2025: £1,115,477).

During the year gift aid distributions of £95,030 (2025: £106,229) was receivable from Hoppa Limited.

At the year end, Hoppa Limited owed the Company £125,750 (2025: £167,425).

Page 42