Conipany I'egisti'ation niiinber= 026519?3
Cl)ai'ity I'egisli'ation nuiiibei-: l 014259
Willen Pavilion
(A coinpany limited by giiai'antee)
Annual Ilepoi't and Financial Sialeiiients
for the Yeai. Ei)ded 31 Mat'ch 2025
Micl)ael J Eiiiei'y & Co Limited
Cliai'lered Accountants
22 Si. John Sli'eet
NeNvpoi'l Pagnell
Biickinghai))sliii'e
MK16 8HJ

Willen Pavilion
Coiiteiits
Refeitnce and Adiiiinisli'alive Details
'ri'ustees' Repoi'l
2104
Sialenient of Trustees, Respoiisibilities
Independent Exaininei s Repoi-L
Stateinent of Fiiiaiicial Aclivilies
Balance Sheet
Notes lo Il)e Finaiieial Stateiiienls
9t0 14
Detailed Siateinent of Financial Aclivities
15to 16

Willeji Pavilion
Refei'eiice aiid Administi'ative Details
Ti'ustees
MI. SA Kelmaii
MI. DGW Pi-eston
Mi. J Miii'pliy
Mi. S Bi'unning
28 Poi'iland Drive
Willei)
Milton Keynes
Biickiiighaiiishire
MK15 9JP
The chai'ily is incoi'poi'ated in England and W11 les leompany regisli-ation
IILiiiibei': 026519231.
0265 1923
Pi'iiicii)al Offiee
Conipaiiy Registi-ation Nuii)bei'
Ch￿l'ltY Registi'atioii Nunibei.
1014259
Iiidepeiident xainiiiei.
Micliael J Einei'y & Co Liiniled
Cliai'lei'ed Accouiitai)ts
22 St. John Sti'eet
Neivpoi't Pagiiell
Buekingl)ai)Isliii'e
MK16 8HJ
Page I

Willen Pavilion
Ti"ustees' Repoi't
The tl'LlStees, H'ho are dii'ectoi's for tlie pui'poses of coiiipany law, pi'cseni il)e annual IEpoi't logeiliei. Ivitli the
finaiici(Il staleinenls of tlie chai'it¢ible compl< ny foi. Ilie yeai. ended 31 Mai'¢h 2025.
Objectives aiid Activities
Objoets aiid Aiiiis
Tlie cl)arity's pi'iiieipal objectives al'e:
To pi'oinote the benetil ot tlie inhabitants ol. Willen, Willen Park and Bolbcek l)ai'k and tlie neighboui'liood L)y
associaliiig logeihei. Ivith the said inhabilanls, tlie loeal autl)oi'itie.8, volunlai'y and othei- oigaiiisalions iii a coiiinioii
etfoi'l lo advance and to pi'ovidc facilities in tlie inlei'esl ot social Mielt-ai-e foi. i-eci'eatioi) and leisLlI'e-tiine OCCLipation
Ivitli tlie object of inipi'ovii)g Ilie coiidilions of life foi- Ilie said inliabitanls.
To establish, oi. secui'e the eslablisliinenl of, a coiiimunily cenli'e and to n)aii)lain and Iiiaiiage the saiiie (whether
doiie oi. in co-opci'ation iiritli any Ioc(?l aLltlioi'ily oi. otl)ei' pei'son or body) in fuitliei'ance of these objects.
Publie beiiefit
Tl)e Ii'ustees confii'm that tl)ey have coinplicd willi Ilie reqLllI'eiiieiils ot section 17 of tl)e Cliarities Act 2011 lo liave
dLie I'egai'd to the public benefit giiidance published by the Cliai'ily Coiiiinission foi. England and Wales.
Aeliieveiiients and i)eJ'foi-iiiaiiee
Thi'oiiglioiit ilie pei'iod the lacilities wei'e iised foi. <1 wide l'ange of activities Ilial pi'ovide social and I'ecrealional
benefit lo tlie local comniunity. These incliide football, ci'icket, karate, yoga, pilales, a support gi'oup foi. people ivitli
disability and leaining ditficulties, and a coniinunity cl)ui'¢l). Tl)e hull has also been used by tlie NHS to liost local
clinics.
Tlie hall has also been Lised foi. one-off pi-ivate functions 2tnd charity flindi'aising events.
ri jiiaiiciAI I'eview
Tl)e cliai'ity gcnei'ated a deficit ot £318 in the yeai., bi'inging lolal funds at 31 Mai'eh 2025 to £i8,566 (all of Ki,liicli
at'e genei'al unresli'icled tunds)-
Total funds incliide tangible fixed assets of £2,91 J Nvhich al'e iiitcgi'al lo the da}1 to day opei'ations of the chai'ily and
are not tliei'efore fi'eely available to speiid. Fl'ee IEsei'ves al ) l Mat'ch 2025 amount lo £55,653.
Policy on i'esei-ve5
It is policy to Inaintain uni'esli'icted I'esei'ves at ¢1 Inii)iinuiii level of appi'oliinately 12 11)ontlis of opei'ating costs.
Additioiial I'esei'ves ivei-e held at 31 Mai'cli 2025 10 meet anlicipaled futui'c cosls of Inaking iiiipi'ovements to tlie
lacilitics.
Page 2

Willeii Pavilion
Ti'ustees, Repoi"t
Plaiis for futui'e Iieriods
Aiiiis Aiid Icey objcctive5 foi. futui'e i)eR'iods
Tlie Inanageiiiei)t coinmittee will continue woi'king towai'ds Il)e cliai'il}r'5 Staled objectives, and hope to expan(l and
divei'sily the lacility's Itgulai. usei. base loi. Ilie benelil ot the local coinmuility.
Tl)is is dependenl on tlic outcome ot tlie asset Ii'ansfci- disciissed in Il)e 'Going concei'n, note below.
Goiiig coilcerii
Tlie cliai'ity's iiianagemeiit coininittee have pi'evioiisly I'eceived notice fioi)i Milton Keynes Colincil that tlie)w al'e
takii)g slei)s to dispose of tl)e Pavilion buildii)g and gioiinds. Discussioiis about l)oiv tliis will be cai'i'ied out l)ave
been oiigoing foi. sevei'dl years, and tlic timing and iiatui-e of any asset Ii'anstei. is still un¢ei'lain.
Milton Keynes Coiineil liave I'ecently indicated tlial they al'e pi'epared lo ti'ansfei. the asset to the eharily, so tliat the
CLlI'I'ent Inanagenient coiniiiillee can continue I'iinning Ilie facilities. Any Ii?nstei' will see the cliai'ily lake on
sigiiificanl additional costs i-elatii)g lo Il)e upkeep and mainleiiance of tlie gi'ounds and building, Ivliicli al'e cui'i'ei)Ily
lunded b), Milioi) lQeyiies Council. Aiiy Ii'ansfei. is dependent on tl)c manageineiit cotnmittee beiiig able lo ci'eate a
sustainable business plan ivhieli is acceplable lo Milton ICc)wnes Council.
At this stage it is not ¢ei'tain 1111£ i ihe assel Nvill be Ii'anstei'i'cd lo Il)e chai'ity. If the asset was eventually ti'aiisfei'red lo
a tl)ii'd party and tl)e management coiiin)ittee's ii)volveineiit ii) I'unnii)g tlie tacilities elided, this iwould cast doubt
ovei. the chai'ily's going concei'n st<2tus.
The Iinaiicial statei)ienls have been pi'epared oil a going concein basis.
Struetui'e? governance aiiil iiiaiiageineiit
Natui-e of govei'iiiiig docuiiient
Tl)e chdi'ily is conti'olled by its oovei'ning docuiiienl, a deed of Ii'ust, and constitutes a liniited eonipany, liiiiited by
guai'aiilee, as detined by tlie Coii)panies Act 2006.
Reei'uitillent aiid ai)i)ointiiient of trustees
New tl'LlStees are iisiially I'ecruiled li'oii) Iviiliin the local coiiiinlinily or fi'oiii stakeholdei. gi'oups sucli as I'egulai.
usei's.
Induetioii training of ti'ustees
Neiv trustees are iiiducted and ti'ained in accoi'dance iviih tlie Charity Coniinission's giiidelincs.
Ari'aiigelneiits for setliiig key iiiaiiAgemeiit pei'soniiel i'einunei'atioii
The I'eiiiunei'alioii of key ii)anageii)ent pei'soniiel 15 l'evieived regulai'ly by the coini)iillee ot tl-LlStees aiid is
deteimiiied by benchinai'king against local living w'age standai'ds and tl)e pay l'ates ol siniilai. employei s sitLiated
Page 3

Willen Pavilion
Ti'ustees, RepoR't
Oi-gaiiisational sti-uctui'e
Tlie da), to day I'unning of Nlljllen Pavilion is delegated io the nianagciiienl team ¥vhicli coinpi'ises thi'ee paid
eini)loyees. Tlie ti'ustees nieel I'egulai'ly lo I'eview opei'atioiis aiid lo act as a foi'uni for decision niaking. Any laiEe or
non-l'outine iteiiis of ekpenditui'e al'e aliiiays aiitlioi'ised by the Iruslees.
Tlie annual I'epoi'l Hras appi-oved by the ti'uslees ol.the chai'ity on 12 Deceiiibei. 2025 and signed on its behalf by:
Mi. S Bi'linning
Ti'uslee
Page 4

Willeii Pavilion
Stateineiit of Ti'ustees, Responsibilities
Thc Ii'uslees (who al'e al.so tlie dii-e¢loi's of Willen Pavilioii loi. Il)e pui'poses of company law) at'e I'esponsible for
pi'epai'ing tlie Ii'iistees, I'cpoi't and tlie financial stalLii)enls in accordance ivitli the United Kingdoii) Accounting
Standai'ds (United Kingdoiii Genei'ally Aceepled Accoiinting Pi'acticel and ai)plicable law aiid I'egulations.
Coiiipany laiv I'eqiiii'es Il)e ti'ustce8 to i)I'ei)ai'e financial slatciiienls toi. eacli financial }reai'. Undei. coiiiijany laiv Ilie
ti'iislees iiiiisl iiol appi'ove the financial slaleiiients unless Il)ey al'e salisfied that Ilie), give a ti'iie and tail. vieiv of tlie
.qtatc of affaii's of Ilie cliai'itable coinpany and of ils incoiiiiiig I'esoui'ces and applicatioi) of I'esoui'ees, iiicluding it5
incoine aiid cxpenditui'e, foi. that pei'iod. In piepai'ing these tii)ancial slateinents, the Ii'ustees al'e I'cquired to:
selecl suildble accounting policies and api)ly iliein consistently.
obsei've Ilie metliods and pi-inciples iii tlie Cliai'ities £ORP.,
InaLe judgeiiiciils and estiinates Ilial al'e i-easoi)able and prudent.
state I411)etliei' applicable UK Aceounlii)g Stai)dards liavc beeii followed, subject to aiiy nialei'ial depai'tLires
disclosed and e.xplained in the fini< ncial slalemenls: and
pi'epare the financial 8lateiiienls on Llie going concei'n basi5 unless il is inappi'opriale lo pi'esiiiiie that the
cliai-ilable coi)Ipany Mijll coiitiiiue in business.
Tlie Ii-ustees air I'espoiisible toi. keeping adequatc accountii)o I'ecoi'ds that are suffi¢ienl to sliow ai)d exi)laii) Ihe
cl)<ll'ilable coiiipany's Ii'ansactioiis and disclose ivitli I'ell sonable accui'acy al an), tinie the tinanci<11 position of tlie
cliai'itable compaiiy and ei)able tlieni lo ensui'e that tl)e Iinancial slateinenls coniply iijilli Ilie Coii)panies Act ?006.
Tlie)i al'e also iesponsible foi. safeguai'ding Il)e assets of Il)e ¢l)ai'itable company ai)d hence for taking reasonable
steps foi. Ilie pi'eventioii and detection of fi'aiid and oihei. ii'i'egiilai'ities.
Appi'oved by the Ii'LlStees of the cliai'ity on 12 December 202) and signed on ils belialf by:
Mi. S Bi'unning
Ti'ustee
Page i

Willeii Pavilioii
liidei)ei)deiit Ei xajniiiei s Repoi"t to tlie ti'ustees of Willeii Pavilioii
I repoi't tu the cliai'ity Ii'uslees on iiiy exaniinalion ol Ilie accoui)Is ol. tl)c ch<11'ily foi. the yeai. ended 31 Mai'ch 2025
Ivliich al'e sel oiit on P1< ges 7 10 14.
Resi)eelivc I'espoiisibilities of ti'ustees and eyaIiiiiier
As the chai'ity's Ii'uslees ol- Willen Pavilion (and also its dii'ectoi's foi. the pui'i)ose.8 of ¢omi?any la￿,) )wou al'e
responsible foi. tlie prepai'atioii ol- the accounts in accoi'dance will) the requii'eiiJents ol. tl)e Coiiipai)ies Act 2006 (-'tlie
2006 Act,).
Having satistied myself that Ilie accoLlI)Is of Willen Pavilion at'e not I'equii'ed lo be audited undei- Pai-l 16 of the 2006
Acl and ai'c eligible foi. independent examination, I repoi'l in I'espect of iiiy exaiiiination of youi. cliai'it)I's accounts as
cai'i'ied out iiiidei. seclioi) 145 ot Il)e Chai'ities Act 2011 I'tlie 2011 Act,). In cai-l')wji)g out i?iy exaininatioii I liave
folloiiied the Dii'eetions given by tlie Cliai'ily Coiiii))issioii undei. section 145(5)(b) of Ihe 201 l Acl.
Indei)endent exaininei-'s stAteiiieiit
I liave coinpleted my exan)iiialioi). I confii'm tlial no mattels liave come to 11)y aiienlion coiinectioi) with Ilie
exaiiiinaiion givii)g Ine cause lo l)elieve:
accounting I'ecords were not kept in I'espeet ot'willcn Paiiilion as requii'cd by sectioi) 386 of the 2006 Act. or
2. the accounts do iiol aecoi'd iiiitli Il)ose I'ecoi'ds; oi.
3. tlie accounts do not coniplsl l4With the accounling I'equii'ements of section 396 of the 2006 Act otliei. Ilian an),
reqiiii-einenl 1111< I the accoiints give a 'li'iie and fail. Iiiei¥' whicli is not a niattei. considci'ed as pai'l of an
independent exaiiiiiiaiion. oi.
4. tlic accounts have not been pi-cpared in accoi'dancc ivitli the metliods aiid pi'iiiciples of thc Stateiiient of
Recoiiiinended Pi'aclice loi. a¢coiiiiting and I'eporling by chai'ilies [applicablc lo cliai-ities pi'epai'ing Iheii.
accounts in ac¢oi-daiice witli tlie Financial Ilepoi-tiiig Siandai'd applicable in Ilie UK and Republic ot Ircland
(rRS 102)].
I have no concei'ns and liave conie aci'oss no othei. Iiiattei's in connectioii Ivitli tlie exaiiiinaiion lo ii,liicl) attention
shoiild be di'aivn in this I'eport in oi'dei. to enable a pi'opei. Iindeistanding ot tlie accoiints lo be I'eaclied.
Michael Einery ACA
roi. aiid on bel)alf of Micliael J Emery & Co Liniitcd, Cliai'iered Accounlanls
22 St. John Sti'eel
Newpori Pagnell
Bucliinglianisliii'e
MK16 8HJ
12 Deceiiibei. 2025
Page 6

Willeii Pavilion
Stateineiit of f4 jiiaJiciAI Activities foj. tlie Yeai. Elided 31 MaJ"ch 2025
(Including Iiicoine aiid E4 xpenditui'e Aceouiit 1¢ lid Staten)ent of Total Recogiiised GAiiis and
Losses)
Uni'esti'icted
fuiids
Total
2025
Note
Ineoiiie aiid Eiiiloiviiieiits fi'oiii:
Oil)ei' inconie
38,947
Total incoiiie
38,947
38,947
Exi)eiiditure oil:
Cliaritable 8etiiiities
139,26))
(39,265)
Tol¢il expenditure
(39,265)
()9,265)
Net expenditui'e
Net n)oveniei)t ii) funds
(3181
{3181
(318)
Recoiieiliation of fiinds
Total funds brouglit t"orwai'd
58,884
58,884
Total t-und5 cai'ried foi'ward
58,566
Uiiresti'ieted
fuiids
58,i66
TotAI
2024
Note
Iiieoiiie aiid yidoivIlleiits froin:
Otliei. incoiiie
35,023
35,023
Total inconie
35,023
Expenditui'e on:
Cl)ai'itable actiiiities
(31,680)
{31,C)80)
Total expenditui'e
(31,680)
(31,680)
Nel incon)e
3,343
3,343
Net iiiovenieiil in fui)ds
3.343
Recoiicilialion of funds
Total tunds brou(Fht t-orivai'd
55,i41
55,541
Total lunds cai'ried foi'ivard
12
58,884
58,884
All of tlie cl)ai'ity's activilies derive fi'on) continuing operatioi)s dui'ing tl)e above two pei'iods.
Page 7

Willeii Pavilion
(Registi"ation number: 02651923)
Balaiice Slieet as at 31 Mai'cli 2025
2025
2024
Note
i ixe(l assets
Tangible assets
2,913
3,274
Cui'i'ei)t assets
Debioi's
Casli al bank and in liand
10
23,509
44,106
67,()15
17,548
48,134
65,682
Ci'editors: Amouiits fAlling due ivitliiii one yeAI'
{11,962)
(10,072)
Net eui'reiit assets
55,653
55,610
Net Assets
58,566
58,884
Fuiids of tl)e cliai'ily:
Uni'esti'ieted iiiconie funils
Uni'e.qti'icled funds
58,566
58,884
Total funds
12
58,566
58,884
Foi. the financial year endii)g 31 Mai'cli 2025 tlie cliarity was entiilcd lo exeinption fi'om audit iiiidei- section 477 of
the Coi))panies Act 2006 I'elaling to sinall coinpanies.
Direcloi's, respoiisibilities..
The i)ieinbei-s l)ave not requii'ed the chai'il), to obtain an audit ot 115 accounts foi. Ihe yeai. in question in
accoi'd1I nce ivith section 476. and
1.he dii'ecloi's acknoivledge tlieii. responsibilities for coii)plying Kiiitli Ilie I'eqiiii'ements of tliL Act ivitli Irspecl lo
accountinu i-ecoi'ds and tlie pi'epai'ation of accoiinls.
These accounts l)ave been pi'epaiEd in accoi'daiiee willi tlie provisions applicable to coi))panies subject to ilie sinall
conipanies I'egiiiie.
The financial slateinenls on pages 7 10 14 wei'e appi'oved by the trustees, and auihoi'ised foi. issue on 12 Deceiiiber
2025 and sigiied on Ilieii. bel)aif by..
Mi. S Bi'unning
Ti'LlStee
Pagc 8

Willen Pavilion
Notes to tlie FiiiAncial Statei))ei)ts foi. tlie Yeai" E4 iided 31 Mai'cli 2025
I Cliai'ily status
Tlie cliarity is liiiiiled by guai'antee, incoi'poi'aled in Eiigland and Wales Icoi))paiisw I'egisli'alion nuinbei.: 02651923),
and coiisequently does not liave sliai'e cai)ilal. Each ol'tl)e Ii'ustees is liable to conli'ibute an aiiiount iiot exceeding £ I
toiiiards tl)c assets of the cl)ai'ity in tlie evciit of liquidalion.
Tlic addi-ess of ils I'egislered oilicc is..
28 Poi'tland Di'ive
Willen
Milton Keynes
Buckingliamshii'e
MK15 9JP
2 Aeeouiitiiig i)olicies
Suiiiiiiai'y of sigiiifieaiit xccountiiig Iiolicies Aiid Iiey accouiitiiig estiiiiAte5
The pi'ii)cipal aecouiiting policies applied in Ilie prepai'ation of these financial slateiiieiils al'e sel out below. Tl)ese
policies Iiave been consislentl}' applied to all tlie years pi'esentcd. unless oiliei'ivise slated.
Stateiiieiit of eoiiipliaiice
Tlie fin<ineial st1< teiiienls l)<ive been prepai'ed in ¢1ceoi'dance iviih Accounting and Repoi'ling by Cliai'ities.. Sialeiiient
of Re¢oinmended Pi'aetice applicable to cliai'ities preparing Ilieii. accouiils in aceoi'dance iviil) tlie Fiiian¢ial
Repoi-ling Siaiidai'd applicable in the UK and Republic ot Ii'eland (FRS 102) (efteclive l Jai)uary 2019) - {Chai'ities
SORP (FRS 102)), tlie Financial Repoi'tiiig Siandai-d applicablc in the UK ai)d RepLibli¢ of Ii'elaiid (FRS 102). The),
also coii)ply iirith Il)e Coiiipai)ies Act 2006 and Chai'ities Act 2011.
Basis of Iii'epat'atioii
Willen Paiiilioii tneels Ilic definitioii of a piiblic benelit entity under FRS 102. Assets and liabilities al'e initiall},
I'ecagnised at l)istoi'ical cost 01- tl'<2lls¢lCtion value Linless otliei'wise slated in Ilie I'elevant accounting policy notes.
Going eoncei'ii
Tlie financial slaleinents have been pi'epai'ed on a going concei'n basis.
'rhe trustees assess whcihei. the use of goiiig eoncei'n is appi'opi'iale i.e. ii'.l)ctlier thei'e al'e any iiialei'ial uncei'lainties
I'elated lo events oi. conditions Iliat ma), cast significant doubt oli the ability of Ilie chit I'lly lo continLie a.s <7 going
concei'n. The ti'iistees make tliis assessiiient in respect ot a pei'iod of one yeai- fi'oi)) the date of appi'oval ot tlie
tinancial slateiiienls.
I xeiiiptioii fi'oiii pi'epai'ing a casli floiv stateiiieilt
The cliai'ity opted lo eai'ly adopt Bulletin I published on 2 Febi'uary 2016 and l)aiie ilici'eloi'e not included a casli
tloiv slateinenl in iliese financial slateiiienis.
Page 9

Notes to tl)e FiT)aiicial St2teineiits foi. tlie Yeai. Ended 31 Mai'cli 2025
Incoiiie aii(l eiidoivineiits
xpeiiditui'e
All expendilui'e is I'ecognised oiice there is a legal or coi)sti'uclive obligalion lo Il)al expenditui'e, il is pi'obable
sctilenient is requii'ed and Ilie ai)iouiil can be iiieasiii'ed I'eliably. All costs al'e allocated lo tlie applicable eNpenditiire
heading Ihal aggi'egale similar costs to ihat categoi-)'. Wliei'e costs C(Innol be dii'ecily atii'ibiited to P<ll-liculai' lieadiiigs
tliey liave been allocated oli a basis consisleiit with Ilie use of I'esoiii'ces, witl) cciilral staly costs allocated oli tlie
basis ol- linie spent, and depreciation cl)ai'ges allocated on Ilie poi'lion ot tlie asset's use. Other suppoil costs are
allocated based on tlie spi'ead ot"slail costs.
All I'esoLlI'ces expeiided at-e inclusive of ii'ircovei'able VAT.
ClIAI'itable aetivities
Chai'itable expenditui'e ¢oiiipi-ises Iliose costs incui'red by the charity in the delivery of. its activities and services for
its beneficiai'ies. It incliides both costs tlial can be <111oc&ted dii'ecily to siicli activitics and iliose costs of <in indii'ect
nalui'c necessaiy lo suppoi'l Iliein.
Sui)poi't costs
Suppoi't costs include centi'al fiiiictions and liave been allocated to activity cost categoi'ies on a basis consisteiit willi
the use ot I'esoul-ces, toi. exainple, allocating pi'opei'ty Costs by tlooi. ai'eas, oi. pei. Cic pila, slatf costs by tlic liii)e si)ent
and otliei. ¢osls by Iheii. usage.
Govei-iiaiice costs
These incliide tl)e costs attributable to Il)e chai'ity s compliance Miith conslitulional and stallltory reqiiireineiils:
iiicludino audit, sti'ategic iiianagei))enl and Ii'uslees's ii)eelings ai)d I'eiiiibui'sed expenses.
Goveri)nieiit gi'aiits
Gi?nts iiicoiiie is I'ecognised in aecordaiice ii'ith the perforiiiaiice i))odel prcscribed by fRS 102.
A gi'ai)t that does not iii)pose specitied lutiii'e pei-toi'inance-relaled ¢oiiditions is I'ecogiiised in incoine ivlien tlie gi'ant
pi'oceeds al'e I'ceeiiiable.
A gi'ant tliat imi)oses specitied fului'e pei'foi-iiiance coiiditions is I'ecognised in incoine oiily when the
pei'foi'niance-l'elated conditioiis al'e iiiet.
Grai)ts I'eceived before the I'evenue I'ecognitioii ci'ilei'ia are satisfied are I'ecognised as a liability.
Ii'reeovei'able VAT
riecovcrable V AT is charged agaii)st the category ot'i'esoui'ces expcnded for ivhich il was ii)cui'red.
Pagc 10

Willeii Pavilioii
Notes to tlie fiiiianciiil Statemeiits foi. tlie Yeai. Ended 31 Mai'cli 2025
Taxation
Tlie c11ai.ity is coiisidei'ed io pass Ilie tests sel oiil in Pai'agi'apli I Scl)edule 6 of tlie l-'ii)ance Act 201 O aiid tliei-efoi'e il
Ineets tlie delinition of a chai'ilable coiiipaiiy foi- UK coi'poi?lion tax pui'poses. Accoi'dingly, Ilie chai'ity is potentially
exeiiipl lioill taxation in I'espect of ii)coiiie 01- capital gains I'cceived i4Jithiii calegoi'ies covet-ed by Cliaptei. 3 Pai'l I I
of tl)e Corporation Tax Act 2010 oi. Scctioi) 256 of the -faxalion of Cliai'geable Gains Act 1992, to the exlenl that
sucl) inconie oi. gains al'e ai)plied exelLisiiiely to cliai'ilable pui'poses.
Tangible fixed assets
Individiial tixed assets al'e initially I'ecoi'ded at cost, less any subseqiienl accuniulaled depi'eciation and subsequciit
accuinulaled iiiipaii'iiienl losses.
Depi'eciatioii aiid ai))oi'tisatioii
Depreciation is proiiided oil tangible fixed agsels so as to wi'ite ofl. tlie cost or valuation, less any estiiiiated I'esidual
value, oiiei. Ilieii. expected usetul economic lite as folloiiis:
Asset class
Equipment
Depi'eciation niethod an(1 l'ate
200/0 011 cost
Ti'ade Ilebtoi's
Ti'ade debt015 are ainounts due fiom usei. gi'oiips for l)ii'e of the coiniiiuiiily centi'e and spoi'ls gi'ound.
Titde debtors al'e I'ecogiiised initially at tl)e ti'aiisaclion pi'ice. Tl)ey al'e subsequently i))easui'ed al amoi'tised cost
using tlie effective inlci'est iiiethod, less pi'ovision foi. iiiipaii'inent. A pi'ovision foi- the iii)paii'iiient ot ti'ade debtoi's is
eslablislied wliei) Iliei'e is objective evidei)ce tlial the chai'ity will iiot be able lo collect all ai)iounls due accoi'din£ to
the oi'iginal lei'ins ot Ilie I'eceiiiables.
CAsli and easli equivaleiits
Cash and casl) equivalents coinpi'ise cash on haiid and call deposits, and oihei. shoi't-tei'iii higl)ly liquid investments
that air I'eadily convei'lible to a known aniolinl of eash and al'e subject to an insigiiificant I'isk of cliange in value.
i uiid sti'uctui'e
Uni'esli'ieled iiicoiiie tunds al'e genei'al fiinds tlial al'e avai111 ble foi. use al the tl'LlStees's disci'etion in liii'thei'ance of the
objectives of Ilie cliai'ity.
Page 11

Willei) Pavilioii
Notes to tlie f4 iiiaJ)cial Stateiiieiits foi" tlie Yeai. El iided 31 Mai'cl) 2025
3 Otliei. iiicoiiie
Uiii'esti'icted
fuiicls
Total
2025
Total
2024
Geiiei'%l
Rental income
38,947
38,947
35,023
4 Ei xpeiiditure oil clixi'itable activities
Unre5ti-ieted
fulids
Total
2025
Total
2024
Genei'al
Allocated SLIPPOI'I costs
Govei'naiice costs
38,423
842
38,423
842
31.482
198
39,265
31,680
5 Trustees I'eniuiiei'atioii anil expeRise5
No ti'uslees. noi. any pei'soiis connected witli Iliem, liave I'ceeived aiiy remunei'alion froiii tlie cliai'ity dui'ing Ilie yeai-.
No Lruslees have received an){ I'eii))bui'sed expei)ses 01- aiiy oiher benefits froii) the chai'ity dui'ing tlie )iear.
6 Staff costs
Tl)e montlily aiyei'age nuiiibei. ot pei'soi)s lin¢luding senioi. Inaiiagen)enl team) eiiiployed by tlie charity diii'ing the
yeai. expi'essed as full liine equivalents ivas as t-olloivs..
2025
No
2024
No employee received einoluiiieiils of Inoi'e tl)aii £60,000 dui'ing Ilie )ieai'.
7 Indei)endei)t exaIniiiei"s I'emiiiieratioii
2025
2024
Otliei. fees to exaIiiii)ei's
Exainination-l'elated assurance services
842
598
Page 12

Willeii Pavilion
Notes to tlie Fiiiancial Staten)ei)ts foi. tlie Yeai" Li nded 31 Maj'ch 2025
8 Tayatioii
Tlic cliai'ily is a registered cliai'ily and is tliei'ctore exeiiipl ti'om taxation.
9 Taiigible fixed assets
Fui'nitui'e anil
equipineiit
Total
Cost
Ai l Api'il 2024
Additions
16,518
579
16,518
579
At 31 Mai'cli 2025
17,097
17,097
Dei)i'eciation
At l Api'il 2024
Charge toi. the yeai.
13,244
940
13,244
940
At 31 Mai'ch 2025
14,184
14,184
Net book value
At J l Mai'cli 2025
2,913
2,913
Ai J l Mai-cli 2024
3,274
3,274
10 Debtoi's
2025
2024
Ti?de debtors
22,976
533
17,096
452
Prep<iyiiients
23,)09
17,)48
Page 13

Willeii PavKIioii
Notes to tlie Fiiiaiicial StateTI)ei)ts foi. tlie Yeai. [4 ndcd 31 Mai'cli 2025
I I Ci'editors- aii)ouiits falliiie (liie ivitliiii oiie yeaF'
2025
2024
Oiliei- taxation aiid social security
Oihei. ci'ediloi's
Ac¢i'uals
1,799
1.765
8,398
8,229
11,962
10,072
12 Fuiids
BAlaiiee at I
Ai)I'il 2024
Resoul'ces
expeii(led
Balaiice at 31
Mai'eli 2025
resoul'ees
Uiii'estricted fuii(Is
General
58,884
38,947
(39,265)
58,566
Balaiice at I
Ai)I'il 2023
Resoui'ees
expejided
BAlaiice at 31
Mai'el) 2024
i'esoui'ces
Uiii'esti'icted fuiids
Genei-al
55,541
35,023
(31,680)
58,884
Page 14

Willeii Pavilion
Detailed Stateiiieiit of Fijiancial Activities foi. tlje YeAI' Ei iided 31 Mai'cli 2025
2025
Uiii'esti'icted
fuiiils
2025
Total
2024
Geiiei'al
TotAI
Iiicoii)e aiid Eiidoiviiieiits fi'oiii:
oiliei. in¢on)e laiialysed be10I4')
38,947
38,947
35,023
Total incoi)ie
38,947
38,947
35,023
Exi)eiiditui-e oil..
Cliarilable activities {analyscd below)
39,265
39,265
Tolal expendiliii'e
39,265
39.265
31,680
Nel {expendilui'eyincoine
(318)
(318)
3,343
Nel Inoven)enl in lunds
1318)
(318)
3,343
Reconciliation of fund5
Total t.unds bi'oLiglit toi'wai'd
58,884
58,884
55,)41
'rolal flind5 cai'ried foi'wai'd
58,566
58,566
58,884
Page 15

Willeii Pavilion
Detailed Statemeiit of Fiiiai)cial Activities foi. tlie Yeai. Ei iided 31 Mai'cli 2025
2025
Uiii'esti'icted
fuiids
2025
Total
2024
Geiiei-al
Total
OÉlier iiicoipie
Rental incoiiie
38,947
38,947
35,023
38,947
35,023
2025
Unresti-ieÉed
fuiids
2025
TotAI
2024
Genei'al
Total
Clirtrilnble llctiviiies
Legal and pi'otessional tees
Wagcs and salai'ics
Rates
Watei. l'ates
Light, lical and power
Iiisuiance
Repaii's arid I'tnewals
Teleplione and lax
Coiiiputei. 8oftwai'e and i))ainlenance costs
Subsci'iptions
Siindi'y expenses
Coiiiinunity eveiits
Si<1tf entci'laining
Bank chai-ges
Depreciation ol- plant and macliinei'y
Independent exai))inei s tce
8)7
18,556
731
579
7,425
613
857
18,55C)
731
15,464
579
7,425
613
4,322
4iO
736
523
430
7,070
566
4,731
1,080
553
4)3
101
4,322
450
736
523
2,596
2,596
300
60
674
198
60
940
84?
60
940
842
39,265
39,265
31,680
Page 16