Company Registration No. 05377490 (England and Wales)
Charity Registration No. 1162487
HORSELL RESIDENTS ASSOCIATION LTD
( A COMPANY LIMITED BY GUARANTEE)
ANNUAL REPORT AND
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2025
HORSELL RESIDENTS ASSOCIATION LTD
COMPANY INFORMATION
Directors
A J Taylor (Chairman)
C A Cheesman
J E Judson
P B Bowyer
A P Beesley
(Appointed 30 October 2025)
L A Digling
(Appointed 30 October 2025)
Company number
05377490
Charity Registration No.
1162487
Registered office
Birch House
Horsell Birch
Horsell
Surrey
GU21 4XD
HORSELL RESIDENTS ASSOCIATION LTD
CONTENTS
Page
Directors' report
1 - 2
Income and expenditure account
3
Balance sheet
4
Statement of changes in equity
5
Notes to the financial statements
6 - 10
HORSELL RESIDENTS ASSOCIATION LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -
The directors (who are also trustees) present their annual report and financial statements for the year ended 31 December 2025.
Principal activities
The principal activity of the company continued to be that of a member-driven organisation whose aim is to promote and protect the interests of residents on matters affecting or likely to affect Horsell. To support and promote social and benevolent activities for the benefit of residents and raise funds in support .
Branches
Horsell Residents Association Ltd is a company limited by guarantee and registered as a charity with the Charity Commissioners and is governed by its memorandum and articles of association. The principal office of the charity is the registered office as noted on the Company Information page.
Results
The company has achieved its principal activities. The analysis of the income is set out in the notes to the financial statements.
The company opened the year with net assets of £17,690 and received income of £19,960 and ended the year with increased reserves of £18,412.
All income was unrestricted with the exception of the sale of calendars, the surplus from which is earmarked for the benefit of three local charities, Horsell Scouts and Guides, Woking High School for an outdoor table tennis table and Your Sanctuary, all of which have been accrued for in the financial statements.
There are no staff.
The trustees are planning to maintain reserves in line with the stated reserves policy.
Directors
The directors of the charitable company are its trustees for the purpose of charity law.
The trustees' liability is limited to £1 each, provided that they do not act negligently, or fraudulently, and do not allow the charity to continue when it is insolvent.
The trustees confirm their regard to the Charity Commissioners guidance on public benefit.
Trustees are recruited from the general public. A prospective trustee will receive an initial introduction to the work of the company, followed by an informal interview with two existing trustees. Following the receipt of two satisfactory references, the prospective trustee is proposed for election at a subsequent meeting of trustees.
The trustees who held office during the year and up to the date of signature of the financial statements were as follows:
A J Taylor (Chairman)
C A Cheesman
J E Judson
P B Bowyer
A P Beesley
(Appointed 30 October 2025)
L A Digling
(Appointed 30 October 2025)
HORSELL RESIDENTS ASSOCIATION LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Future developments
The trustees believe that the minimum level of unrestricted reserves should be the equivalent of six months' operating costs.
The reserves, calculated as at 31 December 2025 were £18,412.
The charity intends to pursue its principal activities in the future.
Small companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.
On behalf of the Board
A J Taylor (Chairman)
Director
29 October 2026
HORSELL RESIDENTS ASSOCIATION LTD
INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
2025
2024
Notes
£
£
Income
3
19,960
22,525
Gross surplus
19,960
22,525
Administrative expenses
4
(19,238)
(22,665)
Operating surplus/(deficit)
722
(140)
Surplus/(deficit) before taxation
722
(140)
Taxation
Surplus/(deficit) for the financial year
722
(140)
HORSELL RESIDENTS ASSOCIATION LTD
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 4 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
3,637
29
Current assets
Debtors
6
1,780
2,875
Cash at bank and in hand
21,971
19,774
23,751
22,649
Creditors: amounts falling due within one year
7
(8,976)
(4,988)
Net current assets
14,775
17,661
Total assets less current liabilities
18,412
17,690
Reserves
Income and expenditure account
18,412
17,690
Members' funds
18,412
17,690
The balance sheet comprises unrestricted funds.
For the financial year ended 31 December 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
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 and authorised for issue on
29 October 2026
29 October 2026
and are signed on their behalf by:
C A Cheesman
Treasurer
Company Registration No. 05377490
HORSELL RESIDENTS ASSOCIATION LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
Income and expenditure
£
Balance at 1 January 2024
17,830
Year ended 31 December 2024:
Deficit and total comprehensive income
(140)
Balance at 31 December 2024
17,690
Year ended 31 December 2025:
Surplus and total comprehensive income
722
Balance at 31 December 2025
18,412
HORSELL RESIDENTS ASSOCIATION LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
1
Accounting policies
Company information
Horsell Residents Association Ltd is a private company limited by guarantee incorporated in England and Wales. The registered office is Birch House, Horsell Birch, Horsell, Woking, Surrey, GU21 4XD.The financial statements cover the company as an individual entity.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. 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
Income and expenditure
Income is derived from annual and life subscriptions paid to the association in the year, donations , grants and other fund raising activities. Life subscriptions are included in the financial statements when received.
Expenses include VAT where applicable as the company is not VAT registered.
1.3
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:
Plant and Machinery Straight line over 3/5 years
Banners Straight line over 10 years
1.4
Cash at bank and in hand
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks.
1.5
Financial instruments
The company 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 company's balance sheet when the company 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.
HORSELL RESIDENTS ASSOCIATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 7 -
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Basic financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
1.6
Taxation
The company is not carrying on a business for the purposes of making a profit and is therefore exempt from corporation tax.
1.7
All expenditure is accounted for on an accruals basis, and has been classified under headings that aggregate all costs related to that category. The value of volunteers' time has not been reflected in the financial statements .
1.8
Unrestricted funds are available for use at the discretion of the trustees in the furtherance of the general objectives of the charity.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
HORSELL RESIDENTS ASSOCIATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
3
Analysis of Income
2025
2024
£
£
Village Show
5,331
7,651
Christmas Market
1,647
1,422
Subscriptions
555
472
Donations
146
149
Advertising
8,553
7,307
Calendar Sales
3,536
3,872
Sale of Maps
22
6
Notelet Sales
170
330
Horsell Prepared
-
1,316
19,960
22,525
4
Administrative expenses
2025
2024
£
£
Village Show Expenses
1,874
2,347
Christmas Market Expenses
1,183
130
Subscriptions
120
32
Charitable Donations
6,592
9,816
Flowerpot Festival Crown
-
86
Picnic on the Green
21
116
Insurance
513
488
Printing
7,500
7,500
Calendar Expenses
1,027
978
Sports Ground
50
-
Meeting Expenses
58
255
Sundry Expenses
132
12
Depreciation
431
786
Grant Amortisation
(404)
(310)
Bank charges
107
188
Computer costs
34
56
Notelets
-
185
19,238
22,665
HORSELL RESIDENTS ASSOCIATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2025
7,439
Additions
4,039
At 31 December 2025
11,478
Depreciation and impairment
At 1 January 2025
7,410
Depreciation charged in the year
431
At 31 December 2025
7,841
Carrying amount
At 31 December 2025
3,637
At 31 December 2024
29
6
Debtors
2025
2024
£
£
Advertising debtors
789
941
Other debtors
991
1,934
1,780
2,875
1,780
2,875
7
Creditors: amounts falling due within one year
2025
2024
£
£
Other creditors
8,976
4,988
8
Members' liability
The company is limited by guarantee, not having a share capital and consequently the liability of members is limited, subject to an undertaking by each member to contribute to the net assets or liabilities of the company on winding up such amounts as may be required not exceeding £1.
HORSELL RESIDENTS ASSOCIATION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
9
Trustees transactions
None of the trustees received any remuneration during the year.
Expenses in the year totalled £1,966 ( 2024:£741) with three trustees (2024:three) reimbursed for fund raising events expenses of £1,722 (2024: £590) and for office costs of £244 (2024:£151)
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100C A CheesmanJ E JudsonP B BowyerA P BeesleyL A DiglingL A Digling0n/a2026-10-29n/a053774902025-01-012025-12-3105377490bus:Chairman2025-01-012025-12-3105377490bus:Director12025-01-012025-12-3105377490bus:Director22025-01-012025-12-3105377490bus:Director32025-01-012025-12-3105377490bus:Director42025-01-012025-12-3105377490bus:Director52025-01-012025-12-3105377490bus:Director62025-01-012025-12-3105377490bus:RegisteredOffice2025-01-012025-12-31053774902025-12-31053774902024-01-012024-12-31053774902024-12-3105377490core:OtherPropertyPlantEquipment2025-12-3105377490core:OtherPropertyPlantEquipment2024-12-3105377490core:CurrentFinancialInstruments2025-12-3105377490core:CurrentFinancialInstruments2024-12-3105377490core:OtherPropertyPlantEquipment2024-12-3105377490core:OtherPropertyPlantEquipment2025-01-012025-12-3105377490core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3105377490core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105377490bus:CompanyLimitedByGuarantee2025-01-012025-12-3105377490bus:FRS1022025-01-012025-12-3105377490bus:AuditExempt-NoAccountantsReport2025-01-012025-12-3105377490bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP