NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
Company registration number 02500924 (England and Wales)
Charity registration number 1001348 (England and Wales)
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
LEGAL AND ADMINISTRATIVE INFORMATION
Trustees
Mr K Norton
Mrs M E Young
Mrs M A Brotherton
Mrs B C Gough
Mr R H Laidler
Mr N J Tindall
Mr I L Mould
Mrs J V Burke
Mrs S Robson
Mrs Y J Gough
(Appointed 31 January 2026)
Mr L F Stafford
(Appointed 18 May 2026)
Secretary
Mr K Norton
Country of incorporation
United Kingdom
02500924
(England and Wales)
Charity registration
England and Wales
1001348
Registered office
Cottage Care Centre
Upper Bar
Newport
Shropshire
TF10 7EH
Independent examiner
Dyke Yaxley Limited
1 Brassey Road
Old Potts Way
Shrewsbury
Shropshire
SY3 7FA
NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
CONTENTS
Page
Trustees' report
1 - 3
Independent examiner's report
4
Statement of financial activities
5
Balance sheet
6
Statement of cash flows
7
Notes to the financial statements
8 - 17
NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT)
FOR THE YEAR ENDED 31 MARCH 2026
- 1 -

The trustees present their annual report and financial statements for the year ended 31 March 2026.

The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity's governing document, the Companies Act 2006 and "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).

Objectives and activities

The objectives for the company are the relief, care and assistance of persons, irrespective of colour, race or creed, suffering from any form of sickness or incapacity and the advancement of education provision of facilities in the interests of social welfare for recreation and leisure time occupation for the benefit of the community in the Newport (Shropshire) District and surrounding neighbourhood.

The company’s principal activity is that of non-residential care and maintaining property and working in association with the League of Friends.

Public benefit

The trustees have paid due regard to guidance issued by the Charity Commission in deciding what activities the charity should undertake.

 

The public benefits from the activities of the trust due to its focus on health and well-being of the inhabitants of Newport and surrounding areas. Although its activities are limited geographically, the trust does not discriminate on the ground of personal background, faith, gender, age or personal circumstances.

Achievements and performance
Significant activities and achievements against objectives

The daycare centre is open Monday to Friday, providing care for its clients living with dementia on a Tuesday and Thursday. The company has reviewed its capacity for providing daycare and continues to provide care at what is currently seen as the maximum the care centre can accommodate. There is usually a waiting list of potential clients whenever a vacancy occurs.

The trustees continue to look for ways in which the service to the clients can improve, particularly in respect of clients living with dementia.

The trustees continue to be grateful for the support of the League of Friends.

The trustees are of the opinion that the company remains financially stable and has retained adequate cash resources throughout the year under review.

Financial review

In 2026, the company generated total income of £598,801 (2025: £669,844). Operating, management and administrative expenses of £552,671 (2025: £572,252) resulted in a net profit in funds of £46,130 (2025: £97,592 net profit).

NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 2 -
Reserves policy

It is the policy of the trust to maintain, unrestricted funds, at a level which equates to approximately three months unrestricted expenditure. In addition, the trustee believe it prudent to retain additional reserves to allow for contingencies. This provides sufficient funds to cover management, administration and support costs. Unrestricted funds were maintained at an acceptable level throughout the year.

As at 31 March 2026, the charity’s level of free reserves stands at £239,552 (2025: £214,671). Free reserves are calculated as total unrestricted funds, excluding designated funds, and any unrestricted funds tied up in tangible fixed assets.

 

Total funds held            £839,473

Restricted funds            £(371,259)

Designated funds            £(9,680)

Tangible fixed assets            £(218,982)

Free reserves            £239,552

Major risks

The trustees have reviewed the major risks to which the charity is exposed, and systems of procedures and controls are in place to mitigate those risks, and appropriate insurance has been taken out. In line with best practice, these policies will be reviewed on an annual basis.

Plans for future periods

After taking advice from professional building consultants, the trustees are aware of the need to replace the roof of the building which is in excess of 90 years old. At the same time, the trustees have plans for a new reception area which will enable better support to be offered to our NHS colleagues by offering a waiting area for their patients.

 

These developments need a substantial capital fundraising campaign, whilst ensuring the charity remains financially sustainable beyond the completion of the building project. The trustees are, therefore, intending to consider increasing its fundraising capacity through investment in dedicated income support, together with the development of a culture of stewardship, ensuring all funders and donors receive timely communication and recognition.

Structure, governance and management

The charity is registered as a company limited by guarantee under number 02500924 and as a charity under number 01001348.

The trustees, who are also the directors for the purpose of company law, and who served during the year and up to the date of signature of the financial statements were:

Mr K Norton
Mrs M E Young
Mrs M A Brotherton
Mrs B C Gough
Mr R H Laidler
Mr N J Tindall
Mr I L Mould
Mr D P J Clancy
(Resigned 17 April 2026)
Mrs J V Burke
Mrs S Robson
Mrs Y J Gough
(Appointed 31 January 2026)
Mr L F Stafford
(Appointed 18 May 2026)
NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 3 -
Recruitment and appointment of trustees

Trustees are recruited from the local area, are appointed by the existing trustees and are inducted into the role by the chairman. Training is provided where necessary.

 

Since the end of the financial year, Mr Liam Stafford was appointed a Trustee on the 24 April 2026.

The following have been Trustees of the Trust for over 9 years: Mr K Norton (18 years), Mr N Tindall (33 years), Mr R Laidler (13 years), Mrs B Gough (10 years) and Mrs M Brotherton (26 years).

In accordance with the new Articles of Association which were adopted at the special meeting held on 29 June 2026, article 19.19.4 indicates that all trustees at the time of the adoption of the new articles, will be deemed to be appointed for a term of five years from and including the date of the adoption of the new articles, however the new Articles of Association have not yet received formal approval from the Charities Commission and therefore Mrs Margo Brotherton and Mr Keith Norton will retire by rotation in accordance with the company’s current Articles of Association and it is proposed that they be re-elected.

The company is limited by guarantee, and the trustees will contribute an amount not exceeding £5 in the event of the company being wound up.

Organisational structure

The day to day management of the company is undertaken by the business manager who is supported by the trustees.

 

The trustees meet formally on a regular basis to review the affairs and financial performance of the company.

 

The trustees' report was approved by the Board of Trustees.

Mr N J Tindall
Trustee
15 October 2026
NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
INDEPENDENT EXAMINER'S REPORT
TO THE TRUSTEES OF NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
- 4 -

I report to the trustees on my examination of the financial statements of Newport (Shropshire) Cottage Care Centre Trust Limited (the charity) for the year ended 31 March 2026.

Responsibilities and basis of report

As the trustees of the charity (and also its directors for the purposes of company law), you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006.

Having satisfied myself that the financial statements of the charity are not required to be audited under Part 16 of the Companies Act 2006 and are eligible for independent examination, I report in respect of my examination of the charity’s financial statements carried out under section 145 of the Charities Act 2011. In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the Charities Act 2011.

Independent examiner's statement

Since the charity’s gross income exceeded £250,000, the independent examiner must be a member of a body listed in section 145 of the Charities Act 2011. I confirm that I am qualified to undertake the examination because I am a member of Association of Chartered Certified Accountants (ACCA) - UK, 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 that in any material respect:

1

accounting records were not kept in respect of the charity as required by section 386 of the Companies Act 2006.

2

the financial statements do not accord with those records; or

3

the financial statements do not comply with the accounting requirements of section 396 of the Companies Act 2006 other than any requirement that the financial statements give a true and fair view, which is not a matter considered as part of an independent examination; or

4

the financial statements 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 financial statements 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 financial statements to be reached.

Audrey Williams FCCA
Dyke Yaxley Limited
1 Brassey Road
Old Potts Way
Shrewsbury
Shropshire
SY3 7FA
Dated: 15 October 2026
NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
STATEMENT OF FINANCIAL ACTIVITIES
INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2026
- 5 -
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2026
2026
2026
2025
2025
2025
Notes
£
£
£
£
£
£
Income from:
Donations and legacies
2
119,063
23,015
142,078
224,731
40,040
264,771
Charitable activities
3
439,625
-
439,625
380,731
-
380,731
Other trading activities
4
14,565
-
14,565
21,578
-
21,578
Investments
5
2,533
-
2,533
2,764
-
2,764
Total income
575,786
23,015
598,801
629,804
40,040
669,844
Expenditure on:
Raising funds
6
5,275
-
5,275
10,249
-
10,249
Charitable activities
7
522,363
25,033
547,396
535,750
26,253
562,003
Total expenditure
527,638
25,033
552,671
545,999
26,253
572,252
Net income/(expenditure)
48,148
(2,018)
46,130
83,805
13,787
97,592
Transfers between funds
2,670
(2,670)
-
24,464
(24,464)
-
Net movement in funds
9
50,818
(4,688)
46,130
108,269
(10,677)
97,592
Reconciliation of funds:
Fund balances at 1 April 2025
417,396
375,947
793,343
309,127
386,624
695,751
Fund balances at 31 March 2026
468,214
371,259
839,473
417,396
375,947
793,343

The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.

NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
BALANCE SHEET
AS AT
31 MARCH 2026
31 March 2026
- 6 -
2026
2025
Notes
£
£
£
£
Fixed assets
Tangible assets
13
590,241
574,792
Current assets
Debtors
14
58,331
30,379
Cash at bank and in hand
206,248
202,123
264,579
232,502
Creditors: amounts falling due within one year
15
(15,347)
(13,951)
Net current assets
249,232
218,551
Total assets less current liabilities
839,473
793,343
Net assets excluding pension liability
839,473
793,343
The funds of the charity
Restricted income funds
17
371,259
375,947
Unrestricted funds
468,214
417,396
839,473
793,343

The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 31 March 2026.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

The financial statements were approved by the trustees on 15 October 2026
Mr N J Tindall
Trustee
Company registration number 02500924 (England and Wales)
NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2026
- 7 -
2026
2025
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
22
62,523
132,734
Investing activities
Purchase of tangible fixed assets
(60,931)
(93,955)
Investment income received
2,533
2,764
Net cash used in investing activities
(58,398)
(91,191)
Net cash generated from financing activities
-
-
Net increase in cash and cash equivalents
4,125
41,543
Cash and cash equivalents at beginning of year
202,123
160,580
Cash and cash equivalents at end of year
206,248
202,123
NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
- 8 -
1
Accounting policies
Charity information

Newport (Shropshire) Cottage Care Centre Trust Limited is a private company limited by guarantee incorporated in England and Wales. The registered office is Cottage Care Centre, Upper Bar, Newport, Shropshire, TF10 7EH.

1.1
Basis of preparation

The financial statements have been prepared in accordance with the charity's governing document, the Companies Act 2006, FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the Charities SORP "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 charity is a Public Benefit Entity as defined by FRS 102.

The financial statements are prepared in sterling, which is the functional currency of the charity. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the trustees continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Charitable funds

Unrestricted funds are available for use at the discretion of the trustees in furtherance of their charitable objectives.

Designated funds comprise funds which have been set aside at the discretion of the trustees for specific purposes. The purposes and uses of the designated funds are set out in the notes to the financial statements.

Restricted funds are subject to specific conditions by donors or grantors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.

1.4
Income
Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.

Cash donations are recognised on receipt. Other donations are recognised once the charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.

Legacies are recognised on receipt or otherwise if the charity has been notified of an impending distribution, the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a contingent asset.
NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 9 -
1.5
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. Central staff costs are allocated on the basis of time spent, and depreciation charges are allocated on the portion of the asset’s use.

1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
2% Straight line
Fixtures and fittings
15% Reducing balance
Office Equipment
15% Reducing balance
Motor vehicles
25% Reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the statement of financial activities.

1.7
Impairment of fixed assets

At each reporting end date, the charity reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.8
Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
Financial instruments

The charity has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the charity's balance sheet when the charity becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 10 -
1.10
Employee benefits

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the charity is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Income from donations and legacies
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2026
2026
2026
2025
2025
2025
£
£
£
£
£
£
Donations and gifts
73,550
23,015
96,565
53,042
40,040
93,082
Legacies
45,513
-
45,513
171,689
-
171,689
119,063
23,015
142,078
224,731
40,040
264,771
3
Income from charitable activities
Unrestricted
Unrestricted
funds
funds
2026
2025
£
£
Daycare rental & lunches
Income received from charitable activities
439,625
380,731
4
Income from other trading activities
Unrestricted
Unrestricted
funds
funds
2026
2025
£
£
Fundraising events
10,806
16,871
Sponsorships and social lotteries
3,759
4,707
Other trading activities
14,565
21,578

 

NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 11 -
5
Income from investments
Unrestricted
Unrestricted
funds
funds
2026
2025
£
£
Bank interest receiveable
2,533
2,764
6
Expenditure on raising funds
Unrestricted
Unrestricted
funds
funds
2026
2025
£
£
Fundraising and publicity
Membership schemes and social lotteries
2,765
2,975
Staging fundraising events
2,510
7,274
5,275
10,249
NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 12 -
7
Expenditure on charitable activities
Charitable costs
Charitable costs
2026
2025
£
£
Direct costs
Staff costs
362,877
345,705
Depreciation and impairment
45,482
35,933
Motor and travel expense
16,058
13,773
Power, light and heat
20,289
17,271
Water, rates and insurance
14,845
12,076
Repairs and renewals
19,424
62,860
Advertising and telephone
3,170
4,560
Printing, postage and stationery
8,943
4,441
Cleaning
3,859
2,694
Sundry expenses
10,069
12,163
Fund costs
8,426
7,217
Food catering
25,252
28,982
538,694
547,675
Share of support and governance costs (see note 8)
Governance
8,702
14,328
547,396
562,003
Analysis by fund
Unrestricted funds
522,363
535,750
Restricted funds
25,033
26,253
547,396
562,003
8
Support costs allocated to activities
2026
2025
£
£
Consultancy costs
2,946
8,660
Governance costs
5,756
5,668
8,702
14,328
Analysed between:
Charitable costs
8,702
14,328

In line with future plans, the Trust has carried out capital expenditure on preliminary building work. An amount of £3,180 spent in the prior financial year and so has been restated from Consultancy fees to Property additions to better reflect the nature of the transaction.

NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 13 -
9
Net movement in funds
2026
2025
£
£
The net movement in funds is stated after charging/(crediting):
Fees payable for the independent examination of the charity's financial statements
1,166
1,050
Depreciation of owned tangible fixed assets
45,482
35,933
10
Trustees
None of the trustees (or any persons connected with them) received any remuneration or benefits from the charity during the year.
11
Employees

The average monthly number of employees during the year was:

2026
2025
Number
Number
28
24
Employment costs
2026
2025
£
£
Wages and salaries
338,176
329,661
Social security costs
20,372
12,065
Other pension costs
4,329
3,979
362,877
345,705
There were no employees whose annual remuneration was more than £60,000.
12
Taxation

The charity is exempt from taxation on its activities because all its income is applied for charitable purposes.

NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 14 -
13
Tangible fixed assets
Freehold land and buildings
Fixtures and fittings
Office Equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2025
842,510
178,882
47,214
95,992
1,164,598
Additions
30,988
27,342
2,601
-
60,931
At 31 March 2026
873,498
206,224
49,815
95,992
1,225,529
Depreciation and impairment
At 1 April 2025
395,427
91,578
30,870
71,931
589,806
Depreciation charged in the year
21,762
15,126
2,579
6,015
45,482
At 31 March 2026
417,189
106,704
33,449
77,946
635,288
Carrying amount
At 31 March 2026
456,309
99,520
16,366
18,046
590,241
At 31 March 2025
447,083
87,304
16,344
24,061
574,792

In line with future plans, the Trust has carried out capital expenditure on preliminary building work. An amount of £3,180 spent in the prior financial year and so has been restated from Consultancy fees to Property additions to better reflect the nature of the transaction.

14
Debtors
2026
2025
Amounts falling due within one year:
£
£
Trade debtors
23,295
21,404
Other debtors
26,383
6,558
Prepayments and accrued income
8,653
2,417
58,331
30,379
15
Creditors: amounts falling due within one year
2026
2025
£
£
Other taxation and social security
5,816
4,360
Trade creditors
2,736
5,059
Other creditors
1,054
986
Accruals and deferred income
5,741
3,546
15,347
13,951
NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 15 -
16
Retirement benefit schemes
2026
2025
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
4,329
3,979

The charity operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the charity in an independently administered fund.

17
Restricted funds

The restricted funds of the charity comprise the unexpended balances of donations and grants held on trust subject to specific conditions by donors as to how they may be used.

At 1 April 2025
Incoming resources
Resources expended
Transfers
At 31 March 2026
£
£
£
£
£
Land and Buildings
196,830
-
(7,540)
-
189,290
Wasting assets
179,117
23,015
(17,493)
(2,670)
181,969
375,947
23,015
(25,033)
(2,670)
371,259
Previous year:
At 1 April 2024
Incoming resources
Resources expended
Transfers
At 31 March 2025
£
£
£
£
£
Land and Buildings
204,370
-
(7,540)
-
196,830
Wasting assets
182,254
38,000
(16,253)
(24,884)
179,117
Repair fund
-
2,040
(2,460)
420
-
386,624
40,040
(26,253)
(24,464)
375,947

Land and Buildings

This fund represents the monies received for the purchase of Land and Building. This is reduced annually by the depreciation charge allocated to the assets.

 

Wasting Assets

This fund represents the monies received to purchased assets which could include Fixtures and Fittings, Office Equipment and Motor Vehicles. This is reduced annually by the depreciation charge allocated to the assets.

 

Repair Fund

This fund represents the monies received to for the ongoing repair needs to the buildings and surrounding land know as Newport (Shropshire) Cottage Care Centre Trust Limited.

 

 

NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 16 -
18
Unrestricted funds

The unrestricted funds of the charity comprise the unexpended balances of donations and grants which are not subject to specific conditions by donors and grantors as to how they may be used. These include designated funds which have been set aside out of unrestricted funds by the trustees for specific purposes.

At 1 April 2025
Incoming resources
Resources expended
Transfers
At 31 March 2026
£
£
£
£
£
Activity Fund
7,060
11,046
(8,426)
-
9,680
General funds
410,336
564,740
(519,212)
2,670
458,534
417,396
575,786
(527,638)
2,670
468,214
Previous year:
At 1 April 2024
Incoming resources
Resources expended
Transfers
At 31 March 2025
£
£
£
£
£
Activity Fund
-
6,042
(7,217)
8,235
7,060
General funds
309,127
623,762
(538,782)
16,229
410,336
309,127
629,804
(545,999)
24,464
417,396

Activity Fund

This fund represents the monies received to provide entertainment, activity or specific equipment/purchases for the user of Newport (Shropshire) Cottage Care Centre Trust Limited.

19
Analysis of net assets between funds
Unrestricted
Restricted
Total
funds
funds
2026
2026
2026
£
£
£
At 31 March 2026:
Tangible assets
224,982
365,259
590,241
Current assets/(liabilities)
243,232
6,000
249,232
468,214
371,259
839,473
Unrestricted
Restricted
Total
funds
funds
2025
2025
2025
£
£
£
At 31 March 2025:
Tangible assets
198,845
375,947
574,792
Current assets/(liabilities)
218,551
-
218,551
417,396
375,947
793,343
NEWPORT (SHROPSHIRE) COTTAGE CARE CENTRE TRUST LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 17 -
20
Capital commitments
2026
2025
£
£

Amounts contracted for but not provided in the financial statements:

2026
2025
£
£
Acquisition of property, plant and equipment
56,761
-

After the reporting date, the Company purchased a motor vehicle for £62,761. The purchase occurred after the year end, a deposit of £6,000 has been paid in advanced and recorded as a debtor.

21
Related party transactions
Transactions with related parties

During the year the charity entered into the following transactions with related parties:

During the year, the charity received £62,000 (2025: £63,500) from Newport League of Friends of which trustees Mary Young and Barbara Gough are also trustees. No amount was outstanding at the year end.

 

During the year, the charity purchased £640 (2025: £1,734) from Partners in Care (Shropshire, Telford and Wrekin) of which trustee Susan Robson was a director up until 24 September 2025. There was no outstanding balance at the year end.

22
Cash generated from operations
2026
2025
£
£
Surplus for the year
46,130
97,592
Adjustments for:
Investment income recognised in statement of financial activities
(2,533)
(2,764)
Depreciation and impairment of tangible fixed assets
45,482
35,933
Movements in working capital:
(Increase) in debtors
(27,952)
(926)
Increase in creditors
1,396
2,899
Cash generated from operations
62,523
132,734
23
Analysis of changes in net funds

The charity had no material debt during the year.

2026-03-312025-04-01CCH Accounts Production 2026.200falsefalsefalseCCH Software025009242025-04-012026-03-3102500924bus:CompanySecretary12025-04-012026-03-3102500924bus:Director12025-04-012026-03-3102500924bus:Director22025-04-012026-03-3102500924bus:Director32025-04-012026-03-3102500924bus:Director42025-04-012026-03-3102500924bus:Director52025-04-012026-03-3102500924bus:Director62025-04-012026-03-3102500924bus:Director82025-04-012026-03-3102500924bus:Director92025-04-012026-03-3102500924bus:Director102025-04-012026-03-3102500924bus:Director112025-04-012026-03-3102500924bus:Director72025-04-012026-03-31025009242026-03-31025009242025-03-31025009242024-04-012025-03-3102500924bus:FRS1022025-04-012026-03-3102500924char:IndependentExaminationCharity2025-04-012026-03-3102500924bus:FullAccounts2025-04-012026-03-31xbrli:purexbrli:sharesiso4217:GBP