Charity number: 1110768
Company number: 04980776
(England and Wales)
Relationships Derby
Report of the Trustees and Unaudited Financial Statements
For the year ended 31 March 2025

Relationships Derby
Contents Page
For the year ended 31 March 2025
Report of the Trustees
1to5
Independenl Examinerfs Report to the Trustees
Statement of Financial Aclivities
Statement of Financial Position
Notes to the Financial Slatements
9t013
Detailed Stalemenl of Financial Activities
14to15

Relationships Derby
Report of the Trustees
For the year ended 31 March 2025
The Trustees, who are also directors for the purposes of company law, have pleasure in presenting their report and the
financial statements for the charitable company for the year ended 31 March 2025. The Trustees have adopted the
provisions of Accounting and Reporting by Charities: Statement of Re(x)mmended Practice applicable to charities preparing
their accounts in accordance with the Financial Reporting Standard applicable in the UK and the Republic of Ireland IFRS
1021 (effective 1 January 20191.
ChaI￿S report
The Trustees, who are also directors for the purposes of company law, present their report and the financial stalemenls for
the charitable company for the year ended 31 March 2025. The Trustees have adopted the provisions of Accounting and
Reporting by Charilies- Stalement of Recommended Practice applicable to charilies preparing their accounts in accordance
with the Financial Reporting Standard applicable in the UK and the Republic of Ireland IFRS 1021 {effective 1 January 20191.
Chairfs Report
We are an established local provider of counselling. infoThalion. and support to individuals. couples, children and families,
regardless of age, ethnicity. cultural background. sexual orientation, gender, or disability- As an independent Federated
Charity we have worked closely wilh Relate National to deliver our mutual vision until their assets and contracts were
acquired (for financial reasons) by Family Action. a national charity in December 2024. As a separate Federated charity,
amongst others in the Federation group, the decision was laken to remain separate from 'Relate al Family Action,, the new
organisalion. for financial and other reasons.
A group of previous Relate Federation centres formed a consortium under the
new name of 'Relationships England and Wales. and our Derby & South Derbyshire Cent￿ joined this group for marketing
and other shared services going forward. Obviously this major change to the national picture affected all of the federated
cenlres, national contracts and the branding of the organisation nationally and locally during the last quarter of the financial
year.
During this financial year we sel an aspiralional budget. to redu￿ the losses from the previous year and progress in
strengthening our income plan with a slight surplus forecast. Our resetves were assessed and alongside a reduction in
expenses, natural waslage of contracted counsellors and some rental income we felt able to achieve Ihis.
OBJECTIVES AND ACTIVITIES
Objectives and aims
The Charity's Objeclives and aims are to-
-Educate the public concerning the benefits of secure couple relationships, marriage, and family lrfe to improve the
emotional, sexual and spiritual well-being of individuals which is derived from committed relationships.
-Provide counselling, advice, education, guidance, and relief to adults andlor children in relation to any aspects of
contemporary lrfe or work which may prejudice their physical or mentsl well-being or influence, eilher directly or indirectly.
their present or future family or couple relationships.
-seek to enhance the good health, both mental and physical. of adults and children by increasing public awareness of the
benefit of committed couple relationships, marriage, family life and working to prevent poverty, hardship and distress caused
by the breakdown of such relationships.
-Advance citizenship and community development.
-Relieve those in need by reason of youth, age. ill-health. disability. financial hardship, or other disadvantages.
-Promote research into all the above objectives and to make the results available to the public.
statement on public benefit
We have referred to the guidance contained in the Charity Commissions general guidance on public benefit when reviewing
our aims and objectives and in planning our future activities. In particular. the trustees consider how planned activities will
contribute to the aims and objectives they have set.
Volunteers
We remain incredibly grateful to our staff and volunteers. not just for the exceptional skills. qualifications, and experience thal
they bring, but also for their continued commitment to Relate's work. We particularfy wish to thank our entire team for their
support, positivity, and commitment as we have retume(I to providing fa￿-tO-faCe counselling, giving the clients the choice of
how they receive their counselling.
1of15

Relationships Derby
Report of the Trustees Continued
For the year ended 31 March 2025
ACHIEVEMENTS AND PERFORMANCE
Significant activities
During 2024125our priorities focused on recovery to pre-pandemic operating levels and developing our seNices, our
priorities included..
.Continuing to improve our recruitrnent and relention of staff in order to deliver our ServI￿S in a cost effective way.
.Improve our marketing to ensure our counselling capacity is matched by demand for services by local people
.Developing and training existing and new counsellors to assist with recruitment and development of the service
.Reviewing our operating processes and procedures to increase the utilisation of our existing counselling capacity and
assets
.Increasing our non-client relaled income through the lease of unused accommodation. room rental and through securing
grants and donations where possible
The qualifications and experience to provide counselling for some of the specialist serVI￿S that the organsalion provides
means that we continually need to review our approach. We are now providing opportunities for qualified counsellors to work
with us while they further enhance their skills and qualifications to the level required so that they can work in these specialist
services including same sex couples and psychosexual therapy.
We continued to provide counselling for IAPT (Improving A￿sS to Psychological Therapies} with clients able to access
remote counselling. Commissioners are currently retendering this seNice, and our currenl contract finished in June 2025.
Relationship counselling remains a core seNice offered to clients with the Centre offering appointments betsveen 9am and
9prll, Monday lo Friday, 9am lo 5pm on Fridays. We continue to provide the Choi￿ of remote counselling bul there remains a
greater demand for Face-to-face counselling. We endeavor to be flexible to meet the varying needs of our clients. All clients
have an assessment appointment and are offe￿d on-going counselling rf they wish lo conlinue. Waiting times are monilored
and every effort is made to keep these as low as possible. The service still covers Derby City, Southem Derbyshire, and East
Staffordshire.
We reviewed the approach to children's work and agreed that it remains a valuable part of our service, and we continue to
deliver children and young people's counselling through seif-pay or under direct contracts with local schools and
commissioners. We have maintained contracts with 3 schools.
We continue to work collaboratively with independent 'Relationships England & Wales Cenlers. via regular briefings and
meetings, including partnership work on marketing and voluntary sector collaboration. WE also maintain contact with Ihe new
Relate at Family Action in the hope that there will be opportunits.es to support national conlracts in the future.
FINANCIAL REVIEW
Significant events
The Trustees were mindful of the level of reserves however reduced costs enabled us to redu￿ losses and the rental
income supported this objective.
We continue to strengthen our markeling, communications. and PR. including a new website which then needed to be
re-branded following the Relate Nalional changes and our new branding as Relationships Derby.
Total incoming resources increased in Ihe year from £252,859 to £333,327. Resources expended decreased in the year from
£329,486 10 £317,655. The net deficit was changed to a surplus of £15.672. In eX￿sS of our budgeted plan.
The charity had funds carried forward at 31 March 2025of £553,605of which £Nil are restricted funds. Readily available
cash has increased from £119,140 to £140,641 (including debtors) during the year.
2of15

Relationships Derby
Report of the Trustees Continued
For the year ended 31 March 2025
Reserves
Reserves policy funds are sel aside for restricled reserves donated for a specific purpose. project by projecl, and if the sums
provided for prove insufficient appropriate transfers will be made from Reserves policy funds are set aside for restricted
reserves donaled for a specific purpose, project by project, and rf the sums provided for prove insufficient appropriate
transfers will be made from unrestricted funds.
Free reserves are required to cover..
la) The risk of redundancies, using statutory redundancy rates for the calculations.
Ib) A small sum for urgent replacement or hire of capital equipment.
Ic}Building up a ye8rfs reseNe to cover rent and service charge should it be necessary to vacate the premises and find an
alternative tenancy.
Id)The need to provide funding from our ￿SeNe$ to cover the costs of continuing to trade for 2 months should we be unable
to continue in business.
le)to enable the continuation of much needed servI￿s.
The trustees estimate that taking all the above into account free reseNes of around £71.000 are needed. At 31 March 2025
liquid reserves amounled to £140,641 and are over the required level. In the cu￿ent funding clirnate. the trustees feel we
should hold rese￿eS at or above the required level to secure the operation of the charity-
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The organisation is a charitable company limited by guarantee. incorporated on 1 December 2003. The company was
established under a Memorandum of Association which eslablishes the objects and powers of the charitable company 8nd is
governed under its Articles of Association.
3of15

Relationships Derby
Report of the Trustees Continued
For the year ended 31 March 2025
Recruitment and appointment of trustees
The trustees of the charily are also the direclors for the purposes of company law and under the companls articles are
known as Members of the Executive Committee. Under the requirements of the Memorandum and Articles of Association the
members of the Execulive Committee are elecled to serve for one year renewable annually without limit.
Members have been appointed to the Board to reflect a range of skills and expertise and where possible the Board will
endeavour lo retainldevelop these skills. In the event of skills being lost due to retirement or resignation individuals may be
approached to offer themselves for election.
The Centre is now member of the Relationships England and Wales and is guided in its provision of services via agreed
codes of conduct and professional obligations.
The Board regulady assesses compliance wilh the Charity Commission Good Governan￿ Code and agrees to a set of
actions to strengthen our g0veman￿. We review and revise our Risk Management register and approach. every six months.
Organisalional structure
Relationships Derby and Southem Derbyshire has a current Executive Committee of four members who meet seven or eight
times a year and are responsible for the strategic direction. These meetings continued throughout the year. Responsibility for
the day-to-day provision of se￿iCeS is delegated to the Managing Director.
The Managing Director represents Ihe local Centre on several forums including suicide prevention. children and adults,
mental health forums and Relate NationlRelationships England and Wales Management meetings.
Induction and training of new trustees
Trustees to meet the team and Trustees, to visit the Centre and lo understand the workings of the organisalion. New
members are recruited via a formal external process, then invited to attend an initial meeting, and are provided with an
induction pack before making the decision to join the Board.
Pay Policy for senior staff
There were no trustees. remuneration or other benefits for the year ended 31 March 2025nor for the year ended 31 March
2023
Total key management personnel remuneration was £86,666. For the year ended 31 March 2024 total cost was £70,696
REFERENCE AND ADMINISTRATIVE INFORMATION
Name of Charity
Charity registration number
Company registration number
Principal address
Relationships Derby
1110768
04980776
3 WenlAYorth House
Vemon Gate
Derby
England
DE1 1UR
4of15

Relationships Derby
Report of the Trustees Continued
For the year ended 31 March 2025
Trustees
The trustees and officers serving during the year and SITr￿ the year end were as follows:
Mrs L D Prescott
(Resigned= 22 January 2025)
Ms E Haworth
Mr S M Bradder
Mr R C Baker
(Resigned: 31 March 20251
Mrs M King
Ms V L Mackintosh
(Resigned: 26 November 2024)
Mr J D Morris
(Resigned: 24 September 20241
Ms H C Mcdonald
(Appointed.. 11 Febnjary 2025)
Independent examiners
Hatocan Accountancy Services
131 Burfey Lane
Quarndon
Derby
DE22 5JS
Approved by the Board of Trustees and signed on its behalf by
fvISLA￿1s KI￿&
04 December 2025
Mrs M King
5of15

Relationships Derby
Independent Examiners Report to the Trustees
For the year ended 31 March 2025
I report to the trustees on my examination of the accounts of the charitable company for the year ended 31 March 2025.
Responsibilities and basis of report
As the charity Trustees, who are also directors for the purposes of company law, are responsible for the preparation of the
accounts in accordance with the requirements of the Companies Act 20061'the 2006 Act'i.
Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 01 the 2006 Act and
are eligible for Independent examination, I report In respect of my examination of your charity's accounts carried out unller
section 145 of the Charities Act 2011 I'the 2011 Acl'l. In carrying out my examination I have followed the Directions given by
the Charity Commission under section 14515llbl of the 2011 Act.
Independent gxamlners statement
Since the Charitable company's gross income ex¢eeded £250,000, your examiner must be a member of a body listed in
section 145of the 2011 Act.
I confirm that l am qualified to undertake the examination by virtue of my membership of
In51ilute of Chartered Accountants in England and Wales, which is one of the listed bodies.
5 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. aecounling records were not kept in respect of the Company a8 required by section 386 of the 2006 Act., or
2. the accounts do not accord w11h those records, or
3. the accounts do not comply with the requirements of section 396 of the 2006 Act other than any requirement that the
aooounts give a 'lrue and fair view. which Is not a matter considered as part of an independent examination., or
4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended
Practice for accounting and reporting by charities applicable lo charities preparing their accounts in accordance with the
Financial Reporting Standard applicable in the UK and Republic of Ireland IFRS 1021.
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 lo enable a proper understsnding of the accounts lo be reached.
Halocan Accountancy ServiTrs
131 Burley Lan8
Quarndon
Derby
DE22 5JS
04 December 2025
6of15

Relationships Derby
Statement of Financial Activities (including Income and Expenditure Account)
For the year ended 31 March 2025
Notos
Unrestrictod
funds
2024
Income and endowments from:
Donations and legacies
Charitable activities
6.176
67
Schools
20.997
143,563
128,453
4,957
24,331
81,312
125,573
TMHD- IAPT
Other contract income
Charitable activities
Other trading aclivites
Fund raising events
Room hire
75
86
29.103
21,489
Investments
Bank interest receivable
Total
333.327
252.858
Expenditure on:
Charitable activities
Other contract income
1317,6551
(317.655)
1329,4861
{329.486)
Total
other recognised gainsllosses
Gainslllosses) on revaluation of
fixed assets
129,046
Net movement in funds
144,718
(76.628)
Reconciliation offvnds
Total funds brought forward
Total funds carried forward
537,933
614,560
682,651
537,932
7of15

Registered Number =
04980776
Relationships Derby
Statement of Financial Position
As at 31 March 2025
Notes
2025
2024
Fixed assets
Tangible assets
550,045
550,045
430,725
430.725
Current assets
Debtors
34.819
105,822
140,641
{8,0351
42,420
76,720
119.140
(11,9331
Cash at bank and in hand
Creditors= amounts falling due within one year
Net current assets
132.606
682,651
107.207
537,932
Total assets less current liabilitiès
Net assets
682.651
537.932
The funds of the charity
Unrestricted income funds
10
682,651
537,932
Total funds
682,651
537.932
For the year ended 31 March 2025the company was entitled to exemption from audit under section 477of Ihe Companies
Act 2006 relating to small companies.
The members have not required the company to obtain an audit of its accounts for the year in question in accordance
with section 476,
The trustees acknowledge their responsibilities for complying with the requirements of the Acl with respect to accounting
records and the preparation of accounts. These accounts have been prepared in accordance with the provisions
applicable to companies subject to the small companies, regime.
The financial statements were approved and authorised for issue by the Board and signed on its behalf by=
ELAAIIE KI￿&
Mrs M King
Trustee
04 December 2025
8of15

Relationships Derby
Notes to the Financial Statements
For the year ended 31 March 2025
1. Accounting Policies
Basis of accounting
The financial slatements have been prepared under the historical cost convention. ex￿pt for investments which are
included at market value and the revaluation of certain fixed assets and in accordance with the Charities SORP IFRS
1021 'Ac¢ounting and Reporting by Charitie5-. Statement of Recommended Practice applicable lo charrtie5 preparing their
accounts in accordance with the Financial Reporting Standard applicable in Ihe UK and Republic of Ireland {FRS 102}
(effective 1 January 2019}', Financial RetX)rting Slandard 102 the Finanual Reporting Standard applicable in the UK and
Republic of Ireland IFRS 1021, and the Companies Act 2006.
Relationships Derby meets the definition of a public benefft entity under FRS 102. Assets and liabilities are initially
recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy notels).
Statement of cash flows
The Trustees have taken advantage of the exemption in SORP FRS 102 from including a cash flow statement in the
financial statements on the grounds thal the charitable company is small.
Funds
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Designated funds represent monies set aside by the trustees to cover unexpected cash flow deficits, or unexpected
unavoidable costs in order to be able to discharge the Chariws objectives effectively.
Restricted funds can only be used for particular restricted purposes within the objects of the charity- Restrictions
arise when specified by the donor or when fvnds are raised for particular reslricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
Incoming resources
All incoming resources are included in the statement of financial activities when the Charity is entitled lo the income and
the amount can be quantified with reasonable accuracy. The following specific FM)licies are applied to particular
categories of income..
Voluntary income received by way of grants is recognised in full when there is entiuemenl, certainty of receipt and the
amount can be measured with sufficient reliability- Such income is only deferred when=
- The donor spectFies that the grant or donation must only be used in future accounting periods,. or
- The donor has imposed conditions which must be met before the charity had unconditional entitlement.
In the case of contracts with customers. income is deferred to distribute the revenue over the life of the contract.
Resources expended
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to
that expenditure, it is probable that a transfer of economic benefits will be required in setuemenl and the amount of the
obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under
headings that aggregate 311 cost related to the category. Where costs cannot be directly attributed to particular headings
they have been allocated to activilies on a basis consistenl with the use of reSoU￿s.
Allocation and appointment of costs
All costs are allocated between the expenditure categories of the Statement of Financial Activities on a basis
designed to reflect the use of the resource. Costs relating to a particular activity are allocated directly.
Taxation
The charity is exempt from corporation tax on its charitable activities.
9of15

Relationships Derby
Notes to the Financial Statements Continued
For the year ended 31 March 2025
Tangible fixed assets
Tangible fixed assets, other than freehold land, are ststed at cost or valuation less depreciation and any provision for
impairment. Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their
estimated residual value. over their expected useftjl lives on the following basis..
The Freehold property has been independently valued at 31st March 2025.
Land and Buildings
Fixtures and Fittings
2% Per annum on cost
25Q/o per annum on cost
Debtors
Short tem debtors are measured at transaction price less an impaimient.
Pensions
The charitable company operates a defined contribulion pension scheme. Contribulions payable to the charitable
company's pension scheme are charged to the Statement of Financial Activities in the period to which they relate.
Creditors
Short tem creditors are measured at transaction price.
Change of name
On the 2nd June 2025 Relate derby and souther derbyshire changed the company name to Relationships Derby Ltd
2. Income from donations and legacies
2025
2024
Unrestricted funds
Donations received
6.176
67
6,176
67
3. Other resources expended
Relaled Party Disclosure
The Charity engaged in the following related party transactions during the year.
£10,751 was paid to Relate South Yorkshire for their seNices
£3.839 was paid to F8mily Action for their seNices
£1.447 was paid to Relate Contracts Team for their services
4. Staff costs and emoluments
the average number of employees. including key management personnell was 12 (2024: 16)
10of15

Relationships Derby
Notes to the Financial Statements Continued
For the year ended 31 March 2025
6. Comparative for the Statement of Financial Activities
The comparative year values on the Statement of Financial Activites are for unrestricted funds.
7. Tangible fixed assets
Land and
Buildings
Fixtures and
Fittings
Cost or valuation
Totsl
At 01 April 2024
Revaluations
484,171
129,046
613.217
15.094
499,265
129,046
628.311
At 31 March 2025
15.094
Depreciation
At 01 April 2024
53,534
15,005
68,539
Charge for year
At 31 March 2025
9,683
63.217
9,727
78.266
15.049
Net book values
At 31 March 2025
550.000
550.045
At 31 March 2024
430.637
89
430.726
The charitable company had an independent valuation. vthich provided a valuation of £550,000. The valuation was
undertook by Salloway Property Consultants Limited.
8. Debtors
2025
2024
Amounts due within one year:
Trade debtors
4.025
29,825
Prepayments and accrued income
30.794
12,595
34.819
42.420
9. Creditors: amounts falling due within one year
2025
2024
Trade credilors
1,969
914
2,543
4,270
5,120
Other creditors
Accruals 8nd deferred income
5.152
8.035
11.933
11of15

Relationships Derby
Notes to the Financial Statements Continued
For the year ended 31 March 2025
10. Movement in funds
Unrestricted Funds
Balance at
0110412024
Incoming
resources
Outgoing
resources
Gains and
losses
Balance at
3110312025
General
Unrestricted funds
537.933
333,327
(317.655)
129,046
682,651
537,933
333,327
{317,65SI
129,046
682,651
Unrestricted Funds - Previous year
Balance at
0110412023
Incoming
resources
Outgoing
resources
Gains and
losses
Balance at
3110312024
General
Unrestricted funds
614,560
252,858
(329,486)
537,932
614,560
252.858
{329,4861
537,932
Purpose of unrestricted Funds
Unrestricted funds
ReseNes policy Funds are set aside for restricted reseNes donated for a specific purw)se, project by project and if the
sums
provided for prove insufficient appropriate transfers will be made from unrestricted funds.
11. Analysis of net assets between funds
Tangible
flxed assèts
Net current
assets I
Net A55ets
Unrestricted funds
General
Unreslricted funds
550,045
132,606
682,651
550.045
132.606
682.651
12of15

Relationships Derby
Notes to the Financial Statements Continued
For the year ended 31 March 2025
Previous year
Tangible
fixed assets
Net current
assets I
Net Assets
Unrestricted funds
General
Unreslricted funds
430,725
107,207
537,932
430.725
107.207
537.932
13of15

Relationships Derby
Detailed Statement of Financial Activities
For the year ended 31 March 2025
2025
2024
INCOME AND ENDOWMENT
Donations and legacies
Donations
6,176
67
6.176
67
Charitable activities
Schools (Schools)
Contract Work {Tmhd - laptl
Contract Work {Other Conlract Income)
Income From Charitable Activities (Other
Contract Income)
Grants (Charitable Activities)
20.997
143,563
14.960
113.493
24.331
81,312
7.915
117.658
4.957
297.970
231.216
Other trading activities
Social Lotteries
75
86
Income From Room Hire
29,103
11,664
9,825
Room Hire
29.178
21.575
Investments
Bank Interest Receivable
Total incoming resources
333.327
252.858
EXPENDITURE
Charitable activities
Staff Costs- Wages & Salaries (Other Contract
Income)
Staff Costs- Soci21 Security Costs (Olher
Contract Income)
Staff Costs- Pension Contributions (Olher
Contract Income)
Accountancy And Legal Fees (Other Contract
Income)
Advertising (Other Contract Income}
Cleaning,Security And Repairs (Other Contract
Income)
Computer Expenses {Other Contract Income)
Freehold Propety (Other Contract Income)
Insurance (Other Contract Income}
Light And Heat (Other Contract Income)
Management And Admin Costs (Other Contract
Income)
Office Equipment (Other Contract Income)
Operational Support {other Contract Income)
Pensions (Other Contract Income)
Plant And Machinery {Other Contract Income)
Postage And Ststionery (Other Contract Income)
Professional Fees (Other Contract Income)
Rates And Water (Other Contract Income)
{64,6531
{47,2861
11,8311
{45,0951
17491
16091
{19,3941
{20,8361
11821
15,5691
13,2221
17,3581
13,3781
19.6831
13,6671
18,4621
(131.2121
13,8321
19.6831
13,1921
16,4991
(118.3851
11.6071
{10,2371
12,2391
{451
15211
14,3531
16.5921
11.5601
{14,9511
12.8961
18051
17.5201
16.1861
14of15
This page does not fomi part of the statutory financial statements

Relationships Derby
Detailed Statement of Financial Activities Continued
For the year ended 31 March 2025
Recruitment Fees (Other Contract Income)
Room Hire (Other Contract Income)
Social Security (Other Contract Income)
Sub-contracted Counselling (Other Contract
Income)
Sundries (Other Contract Income)
SupeNision And Moderation Costs (Olher
Contract Income}
Telephone (Other Contract Income}
Training (Other Contract Income)
Website Costs (Other Contract Income)
12261
11.3061
(541
16,5611
17.8751
18,0861
{20.4351
12.8831
11,8401
14.0301
11,5451
12,8801
{901
15.8411
15,3971
11,8031
{316,6551
{328,4861
SUPPORT COSTS
Auditors. remuneration
Auditors. Remuneration {Other Contract Income)
11.0001
11.0001
(1,0001
(1,0001
Total resources expended
{317,6551
{329,4861
NET INCOME BEFORE GAINS AND LOSSES
Other recognised gains and losses
Gainsl(Loss) On Revaluation Of Tangible Fixed
Assets For Charity's Own Use
129.046
129.046
Net income before gains and losses
129.046
Net Income
144.718
{76,6281
15of15
This page does not fomi part of the statutory financial statements

Signed By
MELAWIE KI￿&
Date Signed
2025-12-08 12:45:11
Printed Name
MELANIE KING
Name of signatory
Melanie King