REGISTERED COMPANY NUMBER: 05688674 (England and Wales)
REGISTERED CHARITY NUMBER: 1114859
Report of the Trustegs and
Flnancial Statements for the Year Ended 31st March 2025
for
Age UK Worcestsr, Malvern Hills &
Hereford Localities
Trading as Age UK Wvem
Richards Sandy Audit SeNices Limitad
(statutory Auditor)
Thorneloe House
25 Barbourne Road
IN0r￿ster
Vfft1 1RU

Age UK Worcester, Malvern Hllls &
Hereford Localities
Trading as Age UK Wyvern
Contents of the Financial Ststements
for the Year Ended 31st March 2025
Page
Referen¢a and Administrative Details
Chairs of the Board of Trustees
Report of the Trustees
Report of the Independent Auditors
8 to 10
Statement of Flnancial Activities
Balance Sheet
12
Cash Flow Statement
13
Notes to the Cash Flow Statement
14
Notes to the Financlal Statements
15 to 29
Detalled Statement of Flnanclal Actlvities
30 to 31

Age UK Worcester, Malvern Hills &
Hereford Localities
Trading as Age UKWyvern
Reference and AdmInis￿tive Detalls
for the Year Ended 31st March 2025
TRUSTEES
S Bartholomew
A Buttanshaw
C Clifford (Co-chair)
D Kitcat
J Marki6WICX
J McKenzie
H Shetwood (Co-chair)
J P Hilditch {resigned 23.10.24)
D Wheattey (resigned 16.9.24)
MANAGEMENT TEA
C Thomas
M Moyles
K Hepton
J Henderson
Chief Executive
Head of Resources
Human Resou[￿S Manager
Director of Servi
COMPANY SECRETARY
C Thomas
REGISTERED OFFICE
Bank House
7 Shaw Street
Worcester
Worcestershire
WR13QQ
REGISTERED COMPANY NUMBER 05688674 (England and Wales)
REGISTERED CHARITY NUMBER 1114859
INDEPENDENT AUDITORS
Richards Sandy Audit Services Limited
{Statutory Auditor)
Thorneloe House
25 Bartjourne Road
WOr￿Ster
WR1 1RU
SOLICITORS
SME
8 Sansome Walk
Worcester
WR1 1LW
BANKERS
CAF Bank Limited
25 Kings Hill Avenue
West Malling
Kent
ME19 4JQ
Page 1

Age UK Worcesler, Malvern Hllls &
Hereford Localities
Trading as Age UK Wyvorn
Chairs of the Board of Trustees
for the Year Ended 31st Ma￿h 2025
Welcome to the Annual Report of Age UK Wor￿ster. Malvem Hills and Hereford Loralities.
During the period covered by these accounts we took the necessary steps to fonnally adopt the trading tide of Age UK
Vwvem. This name was chosen based on the rive￿ Sevem and We and the area to which we now offer Servi￿5. This
iTicludes informatioN and advi￿ given to Ihe older members of our communib'es throughokjt South wOr￿ster and
Herefordshire.
This report presents details of thè many seNiCaS and support we provide to help older people maintain their independen
and enjoyment of life as they age.
In October 2024 we became aware of the imminent closure of Age UK Herefordshire & Worcestershire and the potential
loss of some vital SeNi￿S for older clients. Immediate measures were taken by our CEO, the Senior Management Team
and the Trustee Boaré to take on some of these seN1￿$ together wlh the staff working within them.
This was achieved smoothly in a very short time due to the hard woth and determination of our CEO and Senior
Management Team. As noted elsewhere in the Trustees, Report, this expanded our area ofwork in, for example, Dementia
senrices. We welcomed new staff who added to the expertise and experience of our staff téam and enhanced our wider
serwce provision.
On behalf ofthe Trustees, we commend our CEO, Clare Thomas, our Senior Management Team and all our stsff fortheir
hard work and commitment and acknowledge their many achievements and the progress made in the past year.
We also thank the many dedicated volunteers who give their time to all our activities, we could not do all we do without
you.
Together our st8ff and volunteers continue to strive to ensure our older generab.on enjoy their later life.
We both wish to extend our thanks lo our fellow trustees for their support and commitrnenl this year.
Collette Clifford
Hazel Shewood.
Co-chairs of Age UK Wyvem
Page 2

Age UK Worcester, Malvern Hills &
Hereford Localities
Tradlng as Age UK Wyvern
Report of the Trustaes
for the Year Ended 31 st March 2025
The Irustees who are also directors of the charily for the purposes of the Companies Act 2006, present thèir report with
the financial statements of the charity for the year ended 31st March 2025. The trustees have adopted the provisions of
Accounting and Reporting by Charities- Statement of Recommended Practice applicable to charities preparing their
acwunts in accordance with the Financial Reporting Standard applicable in the UK and Républic of Ireland {FRS 1021
(effective q January 2019).
OBJECTIVES AND ACTIVITIES
Objects
The objects of the charity are to promote the following purposes for the benefit of the public andlor older people with the
area of benefit..
Preventinglrelieving the povety of older people-
Advancing education.,
Preventinglrelieving sickness or suffering in older people-
Promoting equality and diversity.,
Promoting the human rights of older people in accordance with the Universal Declaration of Human Rights".
Assisting older people in need by reason of ill-health, social exhaustion. or other disadvantage..
Such other charitable pU￿oseS for the benefit of older people as the charity trustees from time to time decide-
Mission
To make a positive difference to the lives of older people by providing services that help maintain their self-respect, dignity
and independence. providing support as needed to enhance their quality of everyday life.
Valuos
We approach our WO￿ with older people in a spirit of respect that aims to maintain dignity and independence in everyday
We are a listening organisalion that seeks to identify Ihe needs of those in our community, and we are open to collaboralive
working to ensure the best support is offered to our clients.
Our staff and volunteers are key to the delivery of seNices, and we endeavour to ensuré that they are treated equitsbly
and faidy and supported in the work that they do to meet our objectives.
Significant activities
Our merger on January 1st 2024, to create Age UK Wor￿ster, Malvem Hills & Hereford and localibes was followed in
October 2024 by us welcoming colleagues from Age UK Herefordshire and Worcestershire. This has enabled us to expand
our area of operation into Wchavon District and to novate two significant contracts one which supports those wilh a
diagnosis of dementia, and the other to support patients when discharged from hospital. These, as well as our other servi
delivery, fall under the 4 pillars of support as defined in our strategic plan thriving at home," positive wellbeing-, being
connected- and resilience in challenging times.
THRIVING AT HOME
Older people tell us that maintaining their Independen￿ and continuing to thrive at home is very important to
them as they grow older. By delivering services such as our Home from Hospital, Help at Home, Footcare. Home
Energy Checks and Befriending, we have ensured that older people wll remain Iwing independently for longer
and be less likely to need to go into hospital or care.
POSITIVE WELLBEING
Older people tell us that having positive physical and mental health, benefits both them and also soc4ety by
maintaining older people's Independen￿ and soaal economic contributions and improving quality of life. By
delivering a whole range of wellbeing projects such as Being Well, Ticket to Ride. and Dementia Wellbeing
Seavices - we have helped to ensure that older people will remain healthy, active and independent for as long as
possible.
BEING CONNECTED
Older people tell us that maintaining connections is central to their wellbeing and health. By delivering services
such as Connect clubs, Sheds Together, and Digital indusion, older people feel less isolated and hava
opportunities to be connected with others in their community.
Page 3

Age UK Worcester, Malvern Hills &
Hereford Localities
Trading as Age UK Wyvern
Report of the Trustees
for the Year Ended 31st March 2025
RESILIENCE IN CHALLENGING TIMES
Older people tell us that later life can bring specific challenges such as poor financ8, ill health, relationship
breakdown or bereavement, making it harder lor tham to stay strong and deal with their situation with the
consequent negativa impact for them and for their communities. We have therefore delivered infomiation and
advice and helped clients to access benefits.. we have managed and distributed household support fijnd income..
supported people through major health challenges such as dementia and supported through times of poor mental
health and grief. As a result, older people have felt supported and are better able to deal with challenges in their
lives and better able to make informed decisions.
SUPPORTING STRATEGIES AND ACTIONS
In order to deliver our objectives, mission and core service areas we have developed and delivered the following plans..
Income generation and partnerships - we have developed posilive relationships with funders, corporate partners
and individual donors to diversify income streams and develop lasting relationships and long-temi growkh. We have
invested in our charity retail shops, paid for services and unrestricted income in order to sustain and develop
services. We have ensured that our financial policies and procedures, dats collection and donor management
support our incame generation.
Communication and Marketing- we have made people more aware ofour brand, provided darity of ouroffer, and
promoted our sepdices. Following the January merger and welcome of our new colleagues from Age UK
Herefordshire and Worcestershire, we took the opportunity to consult on and implement a trading name for the
Charity- Age UK Wyvern - which reflected our new area of operation. This enabled us to re-brand and launch a
marketing campaign.
Volunteers our work could not happen wthout the incredible support of our volunteers. We have invested in
recruiting and supporting them 2nd recognising their enormous contiibulion - they curonlly number around 400. If
each of them gives just an hour of their time each week - many give much more this saves thè charity over
£430,000 a year.
Leaming and development- we have invested in individual. team and organisab'onal learning, to drive improvemenl
and support the health and wellbeing of staff and volunteers.
Buildings, facilities and systems - our plan aims to ensure that we have the right buildings, facilities and systems
to support the work of the organisation. We aim to manage estates to ensu￿ that buildings are fit for purpose. We
aim to ensure that IT platforms, resouThs 2nd training enable us to wotk efficiently and effectively and enable us
to demonstrate impact. We aim to ensure that we commit to strategies and practice lo reduce our environmentsl
impact.
Key External Relatlonshlps
The organisation is an independent NebMort< Partner of Age UK and abides by its network agreement.11 also works with a
broad range of partners across the region including Citizens Advi￿ and offter voluntary agencies.. Worcestershire County
Council. Worcester City Council, Malvern Hills District Council., Wchavon District Council, Horeford5hire Council, the
Integrated Care Board and NHS partners. It also works closety with other Age UK Nelwork P8rtners across the region.
West Midlands regional ne￿orkIng meetings and events are attended, where good practice ideas are shared.
OUR THANKS
To all our volunteers without whom we could not provide the seNices nor generate the funds
To the people ofworcester, Malvem Hills. Wychavon and Herefordshire who support us in so many ways
To our Trustees who give so freely of their precious lime and knovAedge
To all our Funders and Donors who have given so generously
Page 4

Age UK Worcester, Malvern Hllls &
Hereford Loealltles
Trading as Age UK Wyvern
Report of the Trustees
for the Year Ended 31st March 2025
ACHIEVEMENTS AND PERFORMANCE
Fundraising activities
The charity runs a number of shops selling donated goods for the purposes of raising charitable funds. The charity also
receives donations and legacies from members of the publi
)ilst the charity does undertake in general advertising activities for donations of cash, donations of goods for resale and
legacies via its website, posters and printed leaflets freely available at its premises, the charity does not direcdy solicit
individual members of the public for donations, nor does the charity use either a professional fund-raiser or a commercial
Participator to solicit donations on its behalf.
Because the charity does nolhing relating specifically to fundraising practi￿S nor directFy solicit Indi￿dual members ot the
public for donations, it has neither any formal complaints procedure speafic to soliciting of donatt.ons {although details of
its general cornplaints policy can be found on the charity's website) nor any formal policies in regard to protecting vulnerable
people and other members of the public from unreasonable intrusion on a person's privacy. unreasonable persistent
approaches for soliciting donations or placing undue pressure on a person to make donations.
FINANCIAL REVIEW
Finan¢ial position
When comparing the perfomiance of the Charity to the previous year, it should be noted that changes have taken
pla￿.
On 31st Dec£mber 2023. the Charity mgrged with Age UK Hereford and Localities I"H&L") and therefore the
comparative results for the first nine months of the year to 31st March 2024 related only to Age UK Worcester and
Malvem Hills.
2 In November 2024, following the closure of Age UK Herefordshire and Worcestershire, certain of their seNices and
staff were transferred into this Charity
Total income forthe yearwas £2.75 million {2024 £2.07 million), an increase of £681k. Not8 that Ihe previous yeaes income
included £264k fair value of assets transferred from Hereford and Localities. Relail shop sales increased by £222k lo
£1,076k, 8 26 /0 increase, partly through organic growth but also through the opening of new shops {H&L did not have any
shops).
Grant income classified both under Donations and Legacies and under Income from Charitable Activities amounted to
£1,349k compared to £779k in 2024, an increase of £570k. Detsils of grants re￿iVed are listed in notes 4 and 7 to the
accounts.
Shop trading made a net contribution to ￿ntral costs of £51 k (2024 £8kl. This remained depressed by significant expansion
costs opening new shops {all set up costs are written offj, but also other issues to do Wlth the management and operation
of the shops_ An external report was commissioned into Ihe perf0mlan￿ of the retail business, which made a number of
recommendab-ons for change. As a result, some management changes have recentty been made and it is expected that
retail perfO￿nan￿ will have improved significandy in the current year.
Direct costs of Charitable Activities increased to £880k (2024 £629k) due to the expansion of the charity and ils services.
Support costs of Charitable Activities increased to £630k {2024 £429k) for Ihe same reasons.
Net income for Ihe yearwas £4k compared to £234k in 2024," however, 2024 income included £264k assets imported from
H&L, without which a loss of £30k would have been reported. Net income induded £26k gain on the investment portfolio
(2024 £79k gain).
Principal funding sourc
In an increasingly competitive market and against a backdrop of economic uncertainty our focus over the18St 12 months
has been to broaden our income sour￿9 while reviewing our current ftjnding and taking mitigating action. This has
entailed a cornplete review of our retail perfomianco. with actions which aim to reap benefit in coming years. It has also
seen a focus on novating and then extending our 3 major contracts - the Dementia Wellbeing Servi￿, Home from Hospitsl
and Household Support Fund. We have built relalionships with stakeholders in new areas- principally in Wchavon- and
secured funding. We have also begun a review of our paid for services.
Page 5

Age UK Worcester, Malvern Hills &
Hereford Localities
Trading as Age UK Wyvern
Report of the Trustees
for the Year Ended 31st March 2025
Investment pollcy and objectives
We have maintained our policy of investing surplus funds in a readily realisable fomi induding in the managed portfolio
valued at the year end at £1,392k {2024 £1,360k). The portfolio incurred Management Fees of £8,8k (2024 £11.Ik).
Cash resources {induding those held in fixed noti￿ accounts classified as current asset investments) at the end of the
year amounted to £660k12024 - £655k).
Interest eamed from all deposits during the year was 245.4k {2024 - £35.3k).
Reserve$ pollcy
Rese￿eS are held lo mitigate against uncertainty, ensure there are sufficient reseNes to cover any financial shortfalls, to
react to unexpected situations, to protect our activities if expected income is not received and to retain continuity in relation
to expected grant awards.
The Reserves Policy is to have free reseNes {unrestricted funds excluding fixed assets) of at least six months, total revenue
expenditure. Restricted reseNes relate to funds received where the donor or grantor has restricted the use of those funds
to a specific project or service. There is no longer a 'designated resetves, classification.
Totsl reserves at 31 March 2025, excluding fixèd assets. were £2,022.96412024.' £1,961,206)- Total designated funds
held were £0 {2024= £75,000) and total restncted funds held, excluding fixed assets, were £124,13112024 £296,784).
At 31 March 2025, free reseNes, excluding amounts held as fixed assets, amounted to £1,898,83312024.' £1.589,4221
which was equivalent to total expenditure of 8 months {2024.' 10 months based on 2024 total expenditure). The Trustees
are confident that there are sufficient reselves to cover possible adverse conditions or events in the meantime.
FUTURE PLANS
We will continue to explore new sources of unrestricted income, which will en8ble us to expand our services.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Govèrnlng document
The charitsbl8 company is controlled by its governing document, its Memorandum and Articles of Association (as amended
by speaal resolutions on 12 August 2020, 4 November 2021 and 8 January 20241. and constitutes a limited company
limited by guarantee (as defined by Companies Act 2006).
Charity constitution
The charitable company was incorporated on 26 January 2006, registrab'on no. 05688674 and ils activities are registered
with the Charity Commission, registration no. 1114859.
Organisational Structure and doclsion-making policies
The Directors of the Company who are Trustees of the Charity and who held office during the ff nancial period and at the
date of this report are set out on page 1.
The trustees have overall responsibility for ensuring the Charity has systems of intsrnal control in place and for the
fo)mulation of strategies and policies. These are designed to give reasonable, but not absolute, assurance against material
misstatement or loss. Internal control processes cover policies and procedures for managing finance, risks, a Ihree-year
strategic plan and a budget approved by Trustees annually. Regular reports and forecasts are prepared for the B02rd.
The Trustees have delegated day to day management of the Charity to the Chief Executive officer ICEO), who during the
yearwas Clare Thomas. In turn the fijnctions are canied out by staff who report to her- the functional responsibility being
seNce provision, Finance, HR and facilities, Income Generation and Marf<eting and Retail.
Appointsnent of trustees
All charity trustees in office shall serve until the 2026 Annual General Meeting and be eligible for re-appoinbment for up to
further temis of three years each,
Recrultmenl Induction and Training
To ensure an effèctive skill mix and effective governan￿, recruitment of new trustees is maintained permanenuy on a
rolling basis. Each new trustee has a comprehensive induction, and the Board ￿ views its performance on a regular basis.
It is also extemally audited by the tr-annual Age UK quality assessment process.
Trustee Indemnlty Provl$ions
The Charity's Articies of Association grants the Trustees indemnity under Sections 232-234 of Companies Act 2006.
Page 6

Age UK w0￿eSter, Malvem Hills &
Hereford Localities
Trading as Ago UK Wyvem
Report of the Trustoos
for the Year Ended 31st March 2025
Key External Relationships
The organisation is an independent Brand Partner of Age UK and abides by its nehvork agreement. It also works with a
broad range of partners across the region including Citizens Advice and other voluntary 8gencies.' Worcestershire County
Counul. Worcester City Council. Malvem Hills District Council- Herefordshire Council, the Integrated Care Board and NHS
partners. It also wor1(s closely ￿th other Age UK Brand Partners across the region. West Midlands regional nehNorking
meet.ngs and events are attended, where good practi￿ ideas are shared.
Risk management
The trustees have a duty to identify and review the risks to which the charity is exposed and to ensure appropriate controls
are in place to provide reasonable assuran￿ against fraud and error.
Public benefit
In setbng objectives and planning for acb"vities, the Trustees have given due consideration to general guidan￿ published
by the Charity Commission relatt.ng to public benefit, including the guidance'Public benefit.. running a charity {PB2)'.
EVENTS SINCE THE END OF THE YEAR
lnfomiaè.on relatr.ng to events since the end of the year is given in the notes to the financAal statements.
STATEMENT OF TRUSTEES. RESPONSIBILITIES
The trustees {who are also the directors of Age UK Worcester, Malvem Hills & Hereford Localities for the purposes of
company law) are responsible for preparing the Report of the Trustees and the fin8naal statements in accordance with
applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practi￿).
Company law requires the trustees to prepare ffinan￿aI statements for each financial year. Under that law, the trustees
have elected to prepare the financial ststements in accordance with Unitad Kingdom Generally Accepted Accounting
Practice (United Kingdom A¢¢ovnting Standards and applicabla lawl.
Under company law the trustees must not approv6 the financial statements unless they are satisfied that they give a true
and fair view of the state of affairs of the charitable company and of the incoming resources and application of resourcas.
including the income and expenditure, of the Charitable company for Ihat period. In preparing those finanual statements,
the trustees are required to
select suitable accounting policies and then apply them consistently.,
obseNé the methods and principles in the Charities SORP;
make judgements and estimates that are reasonable and prudent..
prepare the financial statements on the going concern basis unlass it is inappropriate to presume thal the charitable
company will continue in business.
The trustees are responsible for keeping proper accounting records which disclose wth reasonable accuracy at any time
the financial position of the charitable company and to enable them to ensure that the financial statements comply with the
Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for
taking reasonable steps for the prevention and detection of fraud and other irregularities.
In so far as the trustees are aware..
there is no relevant audil information of which the charttable company's auditor5 are unaware", and
the trustees have taken all steps that they ought to have taken to make themselves aware of any relevant audit
information and to establish that the auditors are aware of that information.
This report has been prepared in accordance with the speaal provisions of Part 15 of the Companies Act 2006 relating to
small companies.
Approved by order ofthe board ot trustees on .
ZA¥...i.l..LS.......
and signed on its beh81f by..
H Sherwood - Trustee and Co Chair
C Clifford - Trustee a
d Co Chair
Page 7

Report of the Independent Audltors to the Members of
Age UK Worcester, Malvern Hills &
Hereford Localities
Opinion
We have audited the financial statements of Age UK Wor￿ster, Malvem Hills & Hereford Localities (the 'charitable
company,) for the year ended 31st March 2025 which comprise the Statement of Fin2ncial Activities, the Balance Sheet,
the Cash Flow Statement and notes to the financial statements, including a summary of significant accounting policies.
The financyal reporting framawork that has been appli6d in their preparation is applicable law and United Kingdom
Accounting Standards (United Kingdom Generally AccEPted Accounling Practi￿1.
In our opinion the financial statements..
give a Irue and fair view of the state of the charitable company's affairs as at 31 st March 2025 and of its incoming
resour￿$ and application of resour￿8, including its income and expenditure, for the year then ended.,
have been property prepared in accordance with United Kingdom Generally Accepted Accounting Practice,. and
have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with Intemational Standards on Auditing (UK) {ISAs IUKII and applicable law. Our
responsibilities under those standards are further described in the Auditors, responsibilities for the audit of the financial
statements section of our report. We are independent of the charitable company in accordance with the ethical
requirements that are relevant to our audit of the financial statements in the UK, including the FRC'S Ethi¢al Standard, and
the provisions available for small entities, in the circumstsn￿s set out in nots 25 to the f nancial statements, and we have
fulfilled our other ethical responsibilities in accordanr£ with these requirements. We believe that the audit eviden￿ we
have obtained is sufficient and appropriate to PTovide a basis for our opinion.
Concluslons relatlng to golng concern
In auditing the financial statements, we have concluded that the trustees, usa of the going concem basis of accounling in
the preparation of the financial statements is appropriate.
Based on the wotl( we have performed, we hav8 not identified any material uncertainties relatino to events or conditions
that, individually or collectively, may cast significant doubt on the charitable company's ability to continue as a going
¢on¢ern for a period of at least ￿e1ve months from when the financial ststemenls are authorised for issue.
Our responsibilities and the ￿SponSibl11t1eS of the trustees with respect to going concern are described in the relevant
sections of this report.
Othor Infomiation
The trustees are responsible for the other infomiation. The other information comprises the infomalion included in the
Annual Report, other than the financial statements and our Report of the Independent Auditors thereon.
Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicatly
stated in our report, we do not express any fomi of assuran￿ conclusion thereon.
In connection th our audit of the financial statements, our responsibility is to read the other information and. in doing so,
consider whether the other information is mat&nally inconsistent with the financial statements or our knowledge obtained
in the audit or otherwise appears to be materially misslaled. If we identify such material inconsistencies orapparenl material
misstatements, we are required to determine whether this gives rise to a material misstatament in the financial statements
themselves. If, based on the wort< we have performed, we condude that there is a material misststement of this other
infomation. we are ￿qUired to report that fact. We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion. based on the work undertaken in the course of the audit..
the infomation given in the Report of the Trustees for Ihe financial year for which the financial statements are prepared
is consistent with the financial statements., and
the Report of the Trustees has been prepared in accordan￿ with applicabla legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the charitable company and its environment obtained in the course of
the audit. we have not identified material misstatements in the Report of the Trustees.
We have nothing to report in respect of the following matters where the Companies Act 2006 ￿qUireS us to report to you
if, in our opinion..
adequate accounting records have not been kept or retums adequate for our audit have not been received from
branches not visited by us., or
the financial statements are not in agreement with the acLounling records and retums., or
certain disclosures of trustees, remUnerat￿on specified by law are not made., or
we have not received all the information and explanations we require for our audit., or
the tsuslees were not entitled to take advantage of the small companies exemption from the requirement to prepare a
Strategic Report or in preparing the Report of the Trustees.
Paga 8

Report of the Independent Auditors to the membe￿ of
Age UK Worcestsr. Malvern Hills &
Hereford Localities
Responsibilitles of trustees
As explained more fully in the Slatement of Trustees, Responsibilities, the trustees (who ar& also the directors of the
charitable company for the purposes of company lawl are responsible for the preparation of the financial statements and
for being salisfied that they give a true and fair view, and for such internal control as the trustees determine is ne￿sSary
to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the trustees are responsible for assessing the charitable company's ability to continue
as a going con¢em, disdosing, as applicable, matters related to going concern and using the going concern basis of
accounting unless the trustees either intend to liquidate the charitsble company or to cease operations, or have no realistic
allernative but to do so.
Our respon8ibilltles for the audit of the financial statements
Ourobjectives are to obtain reasonable assuran￿ about whether the financial statements as a whole are free from material
misst8tement, whether due to fraud or error, and to issue a Report of the Independent Auditors that indudes our opinion.
Reasonable assuran￿ is a high level of assuran￿, but is not a guarantee that an audit conducted in accordance with
ISAS {UKI will always detect a material misstatement when it exists. Misstatéments can arise from fraud or error and are
considered material if. individually or in the aggregate, they could reasonably be expected to Influen￿ the economic
decisions of users taken on the basis of these financial statements.
Irregularilies, induding fraud. are instances of non-complian￿ wth laws and regulations. We design procedures in line
with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, induding fraud.
However. it is the primary responsibility of management, with the oversight of those charged with govemance. to ensure
that the entity's operations are conducted in accordance with the provisions of laws and regulations and for the prevention
and detection of fraud.
In identifying and assessing risks of matsrial misstatement in respect of irregularities, including fraud, we have..
obtained an understsnding of the nature of the industy and seclor, including the legal and regulatory framework
that the company operates in and how the company is complying with the legal and regulatory framework,. and
inquired of management, and those charged with governance, about their own identification and assessment of
the risks of irregularities, induding any known actual, suspected or alleged InStan￿S of fraud.
As a result of these procedures we consider the most significant laws and regulations that have a direct impact on the
finarscial statements aré the Charities SORP (FRS 102) 'Accounting and Reporting by Charities.. Statement of
Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting
Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 20191,, Financial Reporting Stsndard
102'The Finanaal Reporting Standard applicable in the UK and Republic of Ireland,, the Companies Act 2006 {and related
lègislation), the Charities Act 2011 land related legislation), laws and regulation regarding partial VAT exemptions and
regulations relating to the employment and payment of staff including, but not limited to, the Employment Rights Act 1996.
the National Minimum Wage Act 1998 and the Pensions Act 2008.
We performed audit prO￿dureS to detect non-compliances which may have a material impact on the financial statements.
which included reviewing the financial statement disclosures, reviewing Ihe calculations of VAT returns (inctuding ensuring
that only input VAT on qualifying expenditure has been claimed) and sample testing of monthly payroll records for the
calculation of gross wagas. payroll tsxes and pension costs.
We identified the greatest risk of material impact on the financial statements from irregularities, including fraud, to be
allocation by management of wage costs to individual restrtcted funds. We have reviewed managemenvs calculation
methodology for allocating wage costs betsveen individual restricted funds.
Because of the inherent limitations of an audit, there is a rFsk that we will not detect all irregularities, including those leading
to a material misststement in the financial statements or non-compliance with regulation. This risk increases the more that
Complian￿ with a law or regulation is removed from the events and transactions reflected in the financial statements, as
we will be less likely to become aware of instances of non-complian￿. The risk is also g￿ater regarding irregularities
occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion. omission or
misrepresentstion.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting
Counal's website at www.frc.org.Ltklauditorsresponsibilities. This description forms part of our Report of the Independent
Auditors.
Page 9

Report of the IndependentAudltors to the Members of
Age UK Worcester, Malvem Hills &
Hereford Localities
Use of our report
This report is made solely to the charitable company's membe￿, as a body, in accordan￿ with Chapter 3 of Part 16 of the
Companies Act 2006. Our audit wort< has been undertaken so that we might state lo tha charitable company's members
those Matte￿ we are required to stale to them in an auditors, report and for no other purpose. To the fullest extent permitted
by law, we do not accept or assume responsibility to anyone other than the charitable company and the charitable
company's members as a body, for our audit work, for this report, or for the opinions we have fomed.
Melissa Jean Godwin ACA ACCA (Senior Statutory Auditor)
for and on behalf of Richards Sandy Audit Servi￿$ Limited
(statutory Auditor)
Thorneloe House
25 Barboume Road
Worcester
WR1 1RU
Date..
Page 10

Age UK Wor¢ester, Malvem Hills &
Hereford Localities
Trading as Age UK Wyvern
Statement of Financial Activities
Ilncorporating an Income and Expenditure Account)
for the Year Ended 31sl March 2025
2025
Total
funds
2024
Total
funds
Unrestricted
funds
Restricted
funds
Notes
INCOME AND ENDOWMENTS FROM
Donations and legacies
109,225
198,929
308,154
322,262
Charitsble activitles
Infomation and Advice
Al Home Services
Health & Wellbeing
2,492
102,044
342,908
275,213
277.705
102,044
889,329
23,709
45.522
521,051
546,421
Other trading activities
Investment income
Other income
1,076,729
50,606
45.775
1,076,729
50,606
45,775
854,993
37.670
264,353
Total
1,729,779
1,020,563
2,750,342
2,069,560
EXPENDITURE ON
Raising fijnds
1.252.105
10,282
1,262,387
856,434
Charitable aclivities
Infomiation and Advice
At Home servI￿s
Health & Wellbeing
10
1.748
94.864
213,440
661.691
663,439
94,864
751.328
282,733
93,628
681,826
537,888
Total
1,562,157
1,209,861
2 772,018
1,914,621
Net gains on investments
25,714
25,714
79,181
NET INCOMEI(EXPENDITURE}
193.336
(189,2981
4,038
234,120
Transfern between funds
23
8,588)
8,588
Net movement In funds
184,748
{180,7101
4,038
234,120
RECONCILIATION OF FUNDS
Total funds brought forward
1.970.394
661,472
2,631,866
2.397.746
TOTAL FUNDS CARRIED FORWARD
2,155 142
480,762
2,635,904
2,631,866
The notes fom part of these financi81 statements
Page11

Age UK Worcester, Malvern Hills &
Hereford Localities
Trading as Age UK Wvern
Balance Sheet
31st Mar¢h 2025
2025
Total
funds
2024
Total
fijnds
Unrestricted
funds
Restricted
funds
Notes
FIXED ASSETS
Tangible assets
Investments
17
18
256,310
1.392,610
356,630
612,940
1,392,610
670,660
1,359,809
1,648,920
356,630
2.005.550
2,030,469
CURRENT ASSETS
Debtors
Investrnents
Cash al bank
19
20
160,642
460,996
145,322
70,000
12,216
41,916
230,642
473,212
187.238
140,167
376,500
278,305
766,960
124,132
891,092
794,972
CREDITORS
Amounts falling due wathin one year
21
{260,7381
{260,738)
1193,5751
NET CURRENT ASSETS
506,222
124,132
630,354
601,397
TOTAL ASSETS LESS CURRENT LIABILITIES
2,155,142
480,762
2,635,904
2.631,866
NET ASSETS
2 155.142
480.762
2.635.904
2,631,866
FUNDS
Unrestricted funds
Restricted funds
23
2,155,142
480,762
1,970,394
6S1,472
TOTAL FUNDS
2,635,904
2,631,866
These financial staterrents have been prepared in accordance with the provisions applicable to charitable companies
subject to the small companies regime.
The financi81 statements were approved by the Board of Trustees 8nd authorised for issue on ...Z4k... .11.:..IS.....
and were signed on its behalf by..
H Sherwood - Trustee
C Clifford- Trustee
The notes fomi part of these finan(Mal statements
Page 12

Age UK Worcester, Malvem Hllls &
Hereford Localities
Trading as Age UK Wyvern
Cash Flow Statement
for the Year Ended 31st March 2025
2025
2024
Notes
Cash flows from operating activities
Cash generated from operations
117 6531
67,8511
Net cash used in operating activities
117 6531
67,8511
Cash flows from investing activities
Purchase of tsngible fixed assets
Purchase of fixed asset investments
Sale of tangible fixed assets
Sale of fixed asset investments
Net Tnovemenl to current asset investment
Cash acquired as part of Age UK Hereford & Localities
Interest received
Dividends received
{7,4991
(216,4721
92,500
209,385
196,712)
(569,0681
2,500
295,571
197,164
114,846
35,320
45,255
129
Net cash proirided by investing activities
26,586
76,333
Change in cash and cash equivalents In
the reporting period
(91,0671
8,482
Cash and cash equlvalents at tho
beginning of Ihe reporting poriod
278 305
269.823
Cash and cash equivalents at the end of
the reporting period
187 238
278,305
The notes fomi part of these financial statements
Page 13

Age UK Worcester, Malvern Hills &
Hgreford Localities
Trading as Age UK Wyvern
Notes to the Cash Flow Statement
for the Year Ended 31st March 2025
RECONCILIATION OF NET INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES
2025
2024
Net income for the reporting period
{as per the Statement of Financial Activities)
4,038
234,120
Adjustments for:
Depreciation charges
Gain on investsnents
Profit on disposal offixed assets
Interest received
Dividends received
Donation oftrade and assets of Age UK
Increase in debtors
Increase in creditors
18,494
{25,714)
{45,775)
{45,255)
(129)
66.420
(79,181)
1713)
135.320)
{264,353)
124,570)
35,746
{90,475)
67,163
Net cash used in operations
117,653)
67 851)
ANALYSIS OF CHANGES IN NET FUNDS
At 1.4.24
Cash flow
At 31.3.25
Net cash
Cash at bank
278,305
278 305
187 238
Llquid resources
Deposits included in cash
Current asset inveslments
376 500
96.712
473,212
376 500
473,212
Total
654 805
5.645
660.450
The notes form part of these financial statements
Page 14

Age UK Worcester, Malvern Hllls &
Hereford Localitles
Trading as Age UK Wyvem
Notes to the Financlal Statements
for the Year Ended 31st March 2025
STATUTORY INFORMATION
Age UK Worcester, Malvem Hills & Hereford Localilies is a charitable company limited by guarantse registered in
England and Wales. The charitable company's regisiered number and registered office address can be found on
page 1.
The members of the charitable company are the Trustees named on page 1. In the event ofthe charitable company
being wound up, the liability in respect of the guarantee is limited to £nil per member.
The principal activity of the charitable company is that set out in the TrtJstees' Report.
The accounts are presented in GBP and are rounded to the nearest £1.
ACCOUNTING POLICIES
BASIS OF PREPARING THE FINANCIAL STATEMENTS
The financial statements of the charitable company, which is a public benefit entity under FRS 102. have been
prepared in accordan￿ with the Charities SORP IFRS 102) 'Accounting and Reporting by Charities- Statement of
Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting
Standard applicable in the UK and Republic of Ireland {FRS 102) {effeclive 1 January 20191,, Financial Reporting
Stsndard 102 'The Financial Reporting Stsndard applicable in the UK and Republic of Ireland, and the Companies
Act 2006. The financial statements have been prepared under the historical cost convention, with the ex￿ptIOn of
investments which are included at market value. as modified by the ravaluation of certain assets.
GOING CONCERN
The financial statements have been prepared on a going concem basis as the trustees believe that no material
Un￿rtaInlieS exist. The trustees have considered the level of funds held and the expected level of income and
expenditure for 12 months from authorising these financial ststements. Tha budgeted income and expenditure is
sufficient with the level of reserves for the charity to ba able to continue as a going concern.
INCOME
All income is recognised in the Statement of Financial Actimties On￿ thè charity has entitlement to the funds, it is
probable that the income will be re￿iVed and the amount can be measured reliably.
Income from grants and donations is recognised in the period in which the charity is entitled to receipt and the
amount can be measured with reasonable certainty. Income from grants is only deferred when the charity has to
fulfil conditions not yet met before becoming entitled to it or where the donor has specified that the income is to be
expended in a future period.
Legacies are re¢ognised when probate is granted and there is suffiaent infomation to measure them. Where there
is insufficient information to reliably measure any outstanding legacies, these are instead treated as contingent
assets {and details of any such lega￿eS will be disclosed in the notes to these financial statements). Where legaaes
are handled by the national branch of Age UK I charity no. 1128267) who then determine what, if any, share is due
to the charity. legacy income is recognised on the date that these decisions are made.
Income relating to services provided in the course of undertaking direct charitable activities represents the value of
sermces provided to the extent that there is a right to consideration and is recorded at the fair value of the
consideration received or receivable.
Rental income is measured on a straight line basis over the period of the lease.
Interest income {including Interest re￿IV2b1e on fixed interest listed investment bonds) is recognised for all interest-
bearing instruments on the effective interest rate basis. Dividends are recognised in the income statement when
they are declared.
EXPENDITURE
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity
to that expenditure, it is probable th21 a transfer of economic benefrts will be required in settlement 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 all cost related to the category. Wnere costs cannot be directly attnbuled
to particular headings th8y have been alloGated to activities on a basis consistent with the use of reSoUr￿s.
Page 15
continued...

Age UK Worcester, Malvem Hills &
Hereford Localitie5
Trading as Age UK Wyvern
Notes to the Financial Statements- continued
for the Year Ended 31st March 2025
ACCOUNTING POLICIES- contlnued
RAISING FUNDS
Expenditure on raising funds includes all expenditure incurred by the charitable company to raise funds for its
charitable purposes and includes costs of all fundraising activities events and non-charitsble trading.
CHARITABLE ACTIVITIES
Expenditure on charitable activ(ttes is incurred on directly undertaking the activities which further the charitable
companls objectives, as well as any associated costs.
ALLOCATION AND APPORTIONMENT OF COSTS
Expenditure is classified by activity. The costs of each activity are made up of the total of direct cnsts 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 attn"butsble to a single
activity are apportioned between charitable actimties in line with the proportion of directly attributable staff costs.
TANGIBLE FIXED ASSETS
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useftjl life.
Freehold propety
Fixtures and fittings
Motor vehicles
20A on cost
20% on cost
25Vo on cost
LISTED INVESTMENTS
Lisled investments are stated at market value. Increases/(decreasesl on revaluations of listed investments are
transferred tol(froml the Ststement of Financial Activities.
TAXATION
The charity is exempl from corporation tax on its charitable activities.
FUND ACCOUNTING
Unrestricted funds can be used in accordance the charitable objectives at the discretion of Ihe trustees.
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 funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fvnd is included in the notes to the finanaal statements.
FINANCIAL INSTRUMENTS
The charity has elected to apply the provisions of Section 11, Basic Financial Instruments, and Section 12 '0ther
Financial Inslruments Issues, of FRS 102 to all of its financial instruments.
Financial instruments are recognised when the charity becomes paty to contractual provisions of the instrument.
Financial assets are offset, with the net amounts presented in the accounts where 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 simullaneously.
Basic Financial Assets
Basic financial assets, which indude trade and other re￿1Vable$ and cash and bank balances, are initially
measured at transaction PTtC8 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.
Basic Financial Liabilitlas
Basic financial liabilities, including trade and other payables, are initially recognised al transaction pri￿ unless the
arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of
future receipts. discounted at a market rate of interesL Debl instrumenls are subsequenlly carried at am0￿sed
cost, using the effective interest rale melhod.
Page 16
conb'nued...

Age UK Worcester, Malvem Hills &
Hereford Localities
Trading as Age UK Wyvern
Notes to the Flnanclal Statements - continued
forthe Year Ended 31st March 2025
ACCOUNTING POLICIES . ¢ontlnued
Trade payables are obligations to pay for goods or services th8t have been acquired in the ordinary course of the
operations from suppliers. Accounts payable are classified as current liabilities if paymént is due within one year or
less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction.
CURRENT ASSET INVESTMENTS
Current asset investments includes cash equivalents on deposit with a maturity of more than 1 month, but less than
one year, from the date of acquisition or opening of the deposit or similar accounts.
CASH AT BANK AND IN HAND
Cash at bank and in hand indudes cash and short-temi highly liquid investsnents with a short maturity of one month
or less from the date of acquisition or opening of the deposit or similar account.
PENSION COSTS
The charitable company operates a defined contribution pension scheme_ Contributions payable to the charitable
company's pension scheme are charged to the Statement of Financial Activities in the period to which they relate.
CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY
Estimate5 and judgements are continually evalualed and are based on historical experience and other factors,
including expectations of future events that are believed to be reasonable under the circumstances.
Critical aroas ofludgements
The allocation of support costs belween individual unrestricted and restricted funds is based on the estimated split
of staff time for each individual employee of the charity. The allocation of general support Gosts be￿een individual
unrestricted and reslricled funds is directly linked to the assumpt(ons made in allocating staff costs be￿een
individual unrestricted and restricted funds.
It is considered impractical to measure the fair value of donated goods received for the purpose of resale at either
the point that such goods are received or any time prior to when they are sold. On this basis, no value is attributed
to unsold donated stock held for resale by the ch8rity at the year end.
Significant judgement is applied when determining whether or not each of the grants re￿iVed by the charity are
subject to conditions that either link the amounts re￿1vable to the achievement of a particular level of servi
provided or state that elements of the total grant award cannot be spent until future financial periods. whe￿ grant
income is considered to be recEived subject to such conditions, then the element of the total grant award that does
not meet the criteria for recognition as at the balance sheet date is not recognised and any cash re￿iVed in advance
of meets'ng the criteria for recognition is deferred.
Key sources of ¢stimatlon uneèrtalnty
Parb'clflarfy in regard to freehold property, until such time that such fixed assets are replaced or otherwise disposed
of, the useful economic lives of tangible fixed assets (which detemiine the depreciation rates applied) can only be
estimated and may vary to their eventual useful economic lives. Details to these rates can be found in the
accounb.ng policies in note 2. The carrying value of tangible fixed assets can be found in note 17.
Page 17
continued...

Age UK Worcester, Malvern HilEs &
Hereford Localities
Trading as Age UK Wyvern
Notes to the Financial Statements - continued
forlhe Year Ended 31st March 2025
DONATIONS AND LEGACIES
2025
2024
Donations
Légacies
Grants
106,725
3,928
197,500
32,986
10,887
278,389
308,154
322 262
Grants received, included in the above, are as follows..
2025
2024
Age UK National - Cost of Living Response Fund
Age UK National - Partnership Grant
Citizens Advice WOr￿ster and Herefordshire
Eveson Charitable Trust
Herefordshire Community Foundation
Ledbury Town Council
National Lottery Community Fund
University of Worcester
Worcestershire County Council- Household Support Fund
7,500
45,000
15,000
71,000
55,000
10,000
1,100
9,740
46,500
185,000
5,000
197,500
278,389
OTHER TRADING ACTIVITIES
2025
2024
Sundry
Shop income
1,312
853,681
1,076,729
1,076,729
854,993
INVESTMENT INCOME
2025
2024
Rents receivad
Bank interest
Listed investrnent income
5,222
20,185
2.350
12,377
22.943
37,670
INCOME FROM CHARITABLE ACTIVITIES
2025
2024
Activity
Infomalion and Advice
Information and Advice
At Home Services
Health & Wellbeing
Health & Wellbeing
Client service fees
Grants
Client seNi¢e fees
Client Servi￿ fees
Grants
3,454
274,251
102,044
12,009
877 320
709
23,000
45,522
43,310
477,741
1.269.078
590,282
Page 18
continued...

Age UK Worcester, Malvern Hills &
Hereford Localities
Trading as Age UK Wyvern
Notes to the Financial Statements - continued
for the Year Ended 31st March 2025
INCOME FROM CHARITABLE ACTIVITIES- continued
2025
2024
Grants received. included in th8 above, are as follows..
2025
2024
Age UK National
Citizens Advice Worcester and Herefordshire
Herefordshire Council
Malvern Hills District Council
Malvern Hills District Council - UK Shared Prosperity
NHS Herefordshire & Worcestershire ICB
Worcester City Council - Household Support Fund
Worcestershire County Council - Household Support Fund
3,399
148,750
171,580
32,500
212.500
175.000
1,421
406 421
7,275
23,000
9,890
185,625
274,951
1,151 571
500,741
OTHER INCOME
On 31 December 2023 the assets, liabiltttes and activities of Age UK Hereford and Localities18 charitable company
limited by guarantee with company number 04394760 and charity number 10935121 were transferred to Age UK
Wyvern.
The transfer totalled £264,353 and is included within other income in the comparatives to these accounts.
During the current year the charity sold tangible fixed assets, eaming a one off g8in on disposal of £45,775.
RAISING FUNDS
OTHER TRADING ACTIVITIES
2025
2024
Stsff costs
Rent, rates and water
Insurance
Light 2nd heat
Computer
Telephone
Repairs and maintenan
Shop expenses
Legal and professional fees
Depreciation
636,774
147,349
4,132
42,557
10,636
8.046
74,615
90,770
476,010
113,167
2,194
55,277
14,494
7.703
48.365
78,627
10,856
38,687
10,871
1,025,750
227,820
845,380
Support costs- see note 12
1,253,570
845,380
INVESTMENT MANAGEMENT COSTS
2025
2024
Listed investment manager fees
8,817
11,054
Aggreg8te amounts
1 262 387
856 434
Page 19
continued...

Age UK Worcester. Malvern Hills &
Hereford Lo¢alltles
Trading as Age UK Wyvern
Notes to the Finan¢lal Statements - continued
for the Year Ended 31st March 2025
10.
CHARITABLE ACTIVITIES COSTS
Direct
Costs (see
note 111
Support
costs (see
note 121
Totals
Information and Advice
At Home seNi￿s
Health & Wellbeing
319,535
75.937
484.512
343,904
18,927
266,816
663,439
94.864
751.328
879,984
629,647
1.509,631
11.
DIRECT COSTS OF CHARITABLE ACTIVITIES
2025
2024
Staff costs
Project costs
Volunteer expenses
Warm Homes Costs
Home Energy Checks Costs
Warmth on Prescription
666,566
65,959
4,667
18,004
96,725
443,735
30,986
2,246
10,431
116,820
879,984
629,232
12.
SUPPORT COSTS
Governance
costs
Management
Finan
Totals
Raising Funds
Raising funds- trading activities
209,202
1.778
16.840
227,820
Charitable activities
Infomialion and Advice
At Home SeNices
Health & Wellbeing
335.598
16,970
257,395
793
187
900
7.513
1,770
343.904
18,927
266,816
609 963
1.880
17,804
629,647
819 165
3.658
34,644
Page 20
continued...

Age UK Worcester, Malvern Hllls &
Hereford Localities
Trading as Age UK Wyvern
Notes to the Financial Statements - continued
for the Year Ended 31st March 2025
12.
SUPPORT COSTS - continued
Support costs. included in the above, are as follows..
2025
2024
Wages
Social security and pension
Employee benefits
Rent, rates and water
Insurance
Light and heat
Telephone
Postage and stationery
Advertising
Sundries
Repairs and maintenance
Travel
Motor expenses
Trustee meetings
Computer
Subscripbons
Redundancies
Depreciation of tangible fixed assets
Profit on sale of tangible fixed assets
Bank charges
Auditors. remuneration
Accountancy fees
Legal fees
362,398
33,267
18,332
44,474
12,959
23,712
17,118
15,481
10,275
16,789
162,443
14,988
16,434
1,955
42,558
8,859
9,500
7,623
168,359
29,271
2,266
25,941
5,762
13.397
8,542
15.890
2,856
22,726
6,094
7.155
8,855
1,736
15,132
4,680
34.025
27,731
{7131
3.154
9.066
6,380
10.650
3.658
14,187
5,032
857 467
428 955
Page 21
continued...

Age UK Worcester, Malvern Hills &
He￿f0rd Localities
Tradlng as Ago UK Wyv•m
Notes to the Financial Statements - continued
forthe Year Ended 31st March 2025
13.
NET INCOMEIIEXPENDITURE)
Net incomellexpenditurel is stated after chargingllcrediting)..
2025
2024
Audito￿. remuneration
Depreuation - owned assets
Sun)lus on disposal of fixed assets
Amount paid under operating leases
16,517
18,494
(45.7751
142 627
9,066
66,418
(713)
122 444
14.
TRUSTEES, REMUNERATION AND BENEFITS
There were no trustee5' remuneration or other benefits for the year ended 31st March 2025 nor for the year ended
31st March 2024.
TRUSTEES. EXPENSES
There were no
31st March 2024.
tnjstees, expenses paid for the year ended 31st March 2025 nor for the year ended
15.
STAFF COSTS
2025
2024
INages and salaries
Redundanaes
Social security costs
Pension costs (relating to defined contribution schemes)
Employee benefits
1,517,428
9.500
134,803
55,960
9,144
1.026,784
34.025
69,912
15,719
5,624
1.726 835
1,152,064
The average monthly number of employees during the year was as follows..
2025
85
2024
61
Average nurnber of employ8es
The number of employees whose employee benefits {excluding employer pension costs) exceeded £60,000 was:
2025
2024
£70,001-£80,000
The key management personnel remunerations for the year (including employerfs N.1. and pension costs) totalled
£171,066 {2024- £253,759).
Page 22
continued...

Age UK Worcester, Malvern Hllls &
Hereford Localities
Trading as Age UK Wyvern
Notes to the Financial Statements - continued
for the Year Ended 31st Marth 2025
16.
COMPARATIVES FOR THE STATEPbfjENT OF FINANCIAL ACTIVITIES
Unrestricte(J
funds
Restricted
funds
Total
funds
INCOlJtE AND ENDOWMENTS FROM
Donations and legacies
128.289
193,973
322,262
Charitsble activities
Information and Advice
At Home Services
Health & Wellbeing
23,709
45,522
66,210
23.709
45,522
521,051
454,841
Other trading activities
Investment income
Other income
854,879
37,670
119,426
114
854.993
37,670
264,353
144,927
Total
1,275,705
793,855
2.069.560
EXPENDITURE ON
Raising funds
846,924
9,510
856,434
Charitsble activities
Information and Advi
At Home Servi￿5
Health & Wellbeing
125,636
93.628
235,485
157,097
282,733
93,628
681,826
446,341
Total
1.301.673
612,948
1.914.621
Net gains on investments
79,181
79,181
NET INCOME
53,213
180.907
234,120
RECONCILtATION OF FUNDS
Totsl funds brought forward
1,917,178
480,568
2,397,746
TOTAL FUNDS CARRIED FORWARD
1,970,391
661,475
2,631.866
Page 23
continued...

Age UK Worcester, Malvern Hills &
Hereford Localities
Trading as Age UK Wyvem
Notes to the Financial Statements - Continued
for the Year Ended 31st March 2025
17.
TANGIBLE FIXED ASSETS
Fixtu￿$
and
fittings
Freehold
propety
Motor
vehicles
Totals
COST
At 1 st April 2024
Additions
Disposals
865,679
77,221
7.499
42,994
985,894
7,499
69 000)
50,000)
19 000)
At 31 st March 2025
815,679
924 393
DEPRECIATION
At 1 st April 2024
Charge for year
Eliminated on disposal
210,267
14,621
77.221
1,499
27.746
2,374
14.250)
315,234
18,494
22.275)
At 31 sl March 2025
216 863
78.720
15,870
311,453
NET BOOK VALUE
At 31 st March 2025
598 816
612940
At 31 st March 2024
655,412
15,248
18.
FIXED ASSET INVESTMENTS
Listed
investments
MARKET VALUE
At 1st April 2024
Additions
Disposals
Revaluations
1,359,809
216,472
(209,3851
25.714
At 31st March 2025
1.392,610
NET BOOK VALUE
At 31st March 2025
1,392,610
At 31st March 2024
1,359,809
19.
DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2025
2024
Trade debtors
Other debtors
VAT
Accrued income
Prepayments
30,593
26,882
36.552
91,726
44,889
24,252
14,292
54,559
230,642
140,167
Page 24
continued...

Age UK Worcester, Malvern Hills &
Hereford Localities
Trading as Age UK Wyvern
Notes to the Financial SLitements - continued
for the Year Ended 31st March 2025
20.
CURRENT ASSET INVESTMENTS
2025
2024
Cash equivalents on deposit
473.212
376,500
21.
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2025
2024
Trade creditors
Social security and other taxes
Pension Creditor
Other creditors
Accrued expenses
Deferred grant income
101,330
25,309
9,337
63,404
20,691
1.519
978
51,358
55,625
53,058
260 738
193,575
Deferred grant income
Deferred grant income relates lo service grants receivable where the delivery of the service will not take place until
the next financial year,
22.
LEASING AGREEMENTS
Minimum lease payments under non-cancellable operating leases fall due as follows..
2025
2024
thin one year
Befvjeen one and five years
In more than five years
183,368
559,705
160.940
168,339
634,309
165,681
904,013
968,329
23.
MOVEMENT IN FUNDS
Net
movement
in funds
Transfers
between
funds
At
31.3.25
At 1.4.24
Unrestrfcted funds
General fund
Fixed Asset Rep1a￿rnent Fund
1,895,394
75.000
193,336
66,412
75,0001
2,155,142
1,970,394
193,336
18,588)
2.155,142
Restrlcted funds
98110 Mealcheapèn Street
Grief Support
Hereford Befriending
Household Support Fund 4- Home Energy
Audits
Infomiation & Advi￿ Fund
Shed's Together
Social Club Lottery Fund
UK Shared Prosperity Fund
Wamlh on Prescription
364,688
9,740
6,674
{8,057}
{9,740}
{6,674)
356,631
142A24
56,923
7,977
12,946
35,114
24,986
<142,424)
42,222
(16,565)
{12,9461
(35,114)
24,986
8,588
124,131
24 986)
661.472
189,298
8,588
480,762
TOTAL FUNDS
2,631866
4,038
2,635 904
Page 25
continued...

Age UK Worcester, Malvern Hills &
Hereford Localities
Trading as Age UK Wyvern
Notes to the Financial Staternents - continued
for the Year Ended 31st March 2025
23.
MOVEMENT IN FUNDS- continued
Net movement in ftjnds, included in the above are as follows..
Incoming
reSoUr￿S
Resources
expended
Gains and
losses
Movement
in funds
Unrestricted funds
General fvnd
1,729,779
(1,562,157)
25,714
193,336
Restrictod funds
9a110 Mealcheapen Street
Grief Support
Hereford Befriending
Household Support Fund 4- Home Energy
Audits
Infomiation & Advice Fund
Shed's Together
Social Club Lottery Fund
UK Shared Prosperity Fund
(8,0571
(9,7401
(6,674)
{8,0571
{9,740)
{6,674)
{142,4241
{758,942)
{23,4651
{12,9461
247,6131
(142,424)
42,222
(16,5651
(12,946)
35,114)
801,164
6,900
212499
1,020,563
1,209,861)
189,298)
TOTAL FUNDS
2,750.342
2,772 018)
Comparatives for movement in funds
Net
movement
in ￿ndS
Transfers
between
funds
At
31.3.24
At 1.4.23
Unrestrlcted funds
Genéral fund
Fixed Asset Replacement Fund
Activities FLtnd
Dementia Fund
Footcare Fund
Good Neighbour Network Fund
Handy Person Fund
Homeworkers Fund
Visiting & Befriending
1,400,111
75,000
13,952
104,509
62,596
52,731
3,693
132,597
71,989
53,216
442,(￿7
1,895,394
75.000
113,952)
(104,509)
162,596)
152,731)
{3,693)
(132,597)
71,989)
1,917.178
53,216
1,970,394
Restricted funds
9a110 Mealcheapen Street
Cost of Living Response Fund
Digital Inclusion Fund
Griefsupport
Hereford Befriending
Household Support Fund 4- Home Energy
Audits
Infomation & Advi￿ Fund
Shed's Together
Social Club Lottery Fund
Travelling Companions Fund
UK Shared Prosperity Fund
Warmth on Prescription
373,048
10,000
44,333
{8,360)
{10,000)
{44,3331
9,740
6,674
364,688
9,740
6,674
142,424
34.378
7,977
142,424
56,923
7,977
12,946
22,545
12,946
17,696
{17,6961
35,114
24,986
35,114
24.986
480,568
180,904
661.472
TOTAL FUNDS
2,397,746
234,120
2,631,866
Page 26
continued...

Age UK Worcester, Malvern Hills &
Hereford Localities
Trading as Age UK Wyvern
Notes to the Financial Statements - Gontinued
for the Year Ended 31st March 2025
23.
MOVEMENT IN FUNDS - continued
Comparative net movement in funds, included in the above are as follows..
Incoming
Resources
resources
expended
Gains and
losses
Movement
in funds
Unrestrlcted funds
General ftjnd
1,275,705
11,301,670)
79.181
53.216
Restricted funds
9a110 Mealcheapen Street
Cost of Living Response Fund
Demenb'a Fund
Digital Inclusion Fund
Grief Support
Hereford Befriending
Household Support Fund 4- Home Energy
Audits
Household Support Fund 4- Pensioners on
Low Income Support
Infonnats'on & Advice Fund
National Grid Community Matters Fund
Shed's Together
Travelling Companions Fund
UK Shared Prosperity Fund
Wamilh on Prescription
{8,3601
{55,0001
{46,4991
{44.3341
{8,360)
{10,000}
45,000
46,499
{44,333)
9,740
6.674
9,740
11.376
{4,7021
311.966
{169.5421
142,424
9,474
125.652
1,350
12,797
(9,4741
{91,2741
{1.3501
{4.8201
{17,6961
(134.8861
25.0141
34.378
7,977
{17.6961
35,114
24,986
170.000
50,000
793,855
612951
180,904
TOTAL FUNDS
2,069,560
1.914,6211
79,181
234,120
PURPOSE OF FUNDS - DESIGNATED FUNDS
The Fixed Asset Replacement Fund represents a general rese￿eS fund set aside as part of the charivs general
reserves policy, where the exact timing of when this fund will be utilised is as yet undetermined.
PURPOSE OF FUNDS - RESTRICTED FUNDS
9all0 Mealchèapen Street
This fund relates lo the property 9a110 Mealcheapen Street. Wor￿ster, which was funded by the National Lottery
Charities Board. Unless othetwise aulhorised by them. the propety cannot be disposed of for a term ot 80 leightyl
yearB frorll the dale of purchase. The restriction expires in January 2Q81. All other conditions attached to the fund
must be adhered to as well.
Community Matters Fund
This fund relates to monies received from Westem Power Distribub'on to deliver outreach activities for vulnerable
and isolated people using a cc)ffee bus.
Cost of Living Response Fund
This fund relates to monies re￿IVed from Age UK (nationall. to meet urgent need and demand as a result of the
increased cost of living.
Creativg Friends Fund
This fund relates to monies received from the National Lottery Community Fund to fund Creative Friends
Intergenerational Art Wothshops project.
Dementla Fund
This fund relatas to monies recEived from UnivetBity of Worcester in regards to providing community support to
those suffering from dementia,
Page 27
continued...

Age UK Wor¢ester, Malvern Hi118 &
Hereford Localities
Trading as Age UK Wyvem
Notes to the Financial Ststements - continued
forthe Year Ended 31st Mar¢h 2025
23.
MOVEMENT IN FUNDS - contlnued
Digital Inclusion Fund
This fund relates to monies received from Age UK Inationall for running the Digital Champion Programme,
Griéf Support
This fund relates to monies received from National Lottery Communty Fund for dementia, anticipatory grief training.
Hereford Befriending
This fund relates to monies received to fund befriending activities in Hereford.
Household Support Fund 4- Home Energy Audlts
This fund relales to monies re￿iVed from wOr￿stershIre County Council from the Household Support Fund 4 to
delivery home energy checks.
Household Support Fund 4- Pensloners on Low Income Support
This fund relates to monies recewed from Hereford5hire Council from the Household Support Fund 4 to delivery
support to low-income pensioners.
Information & Advice Fund
This fund relates to grants re￿iVed from Age UK (national) and Eveson Trust to develop infrinnation and advice
services.
Men's Shed Fund
This fund relates lo monies originally re￿iVed from the Langdale Trust to fund a project to support older men who
want to get together, share and leam new skills
National Grid Community Matters Fund
This fund relates to monies received from National Grid towards Energy Roadshows.
Social Club Lottery Fund
This fund relates to a grant recEived from the Social Club Lottery for the deliverance of a seated dan￿ dub for the
eldetly.
Shed's Together
This fund relates to monies received for the H&L Shed's Together project, the aim of which is to reach out to
address the needs of older men in the area who would benefit from a safe, welcoming environment to meet.
SO￿811$e and sharellearn new skills.
Travelling Companions Fund
This fund relates to monies received from Age UK {nationall to enable older people to get out and about.
UK Shared Prosperity Fund
This fund relates to monies re￿iVed trom M8lvem Hills District Council, distributed from the UK Shared Prosperity
Fund.
Visiting & Befriending Fund
This fund relates to monies received from Malvern Hills Distr(ct Council and Independent Age to support re-
estsblishing face to fa￿ se￿I￿S for older people.
Wamith on Pres¢rfption
This fund relates to monies ￿ceIVed from Worcestershire County Counul from the Household Support Fund 4 to
support low income and vulnerable families with the increase in the cost of living, specifically focusing on energy
and food.
Wor¢ester City Councll - Cr]sls Pot
This fund relates to monies re￿iVed from Worcester City Council to support families and individuals who need
immediate support whilst waiting for referrals or appoinlments.
Page 28
continued...

Age UK Worcester, Malvern Hills &
He￿f0rd Localities
Trading as Age UK Wyvern
Noles to the Financial Statements - continued
forthe Year Ended 31st March 2025
23.
MOVEMENT IN FUNDS- contlnued
TRANSFERS BETWEEN FUNDS
During the year £24,986 was transferred from the Wamith on Prescription find to the I&A Fund to represent the
trustees decision to create one restricled fund the information and advice restricted funding re￿ived.
£8,588 was transferred from general funds to cover a deficit on the fund.
24.
RELATED PARTY DISCLOSURES
There were no related party transactions for the year ended 31 st March 2025.
25.
FRC ETHICAL STANDARD - PROVISIONS AVAILABLE FOR SMALL ENTITIES
In common with many other charities of our size and nature we use our auditors to assist with the preparation of
the financial statements.
26.
POST BALANCE SHEET EVENTS
Since the year end, a new le8se has been signed resulting in financial commitments within 1 year of £13,125 and
after 1 year of£91,627.
Page 29
continued...

Age UK Worcester, Malvern Hi118 &
Hereford Lijealities
Tradlng as Age UK Wyvern
Detailed Statement of Financial Activities
forthe Year Endgd 31st Mar¢h 2025
2025
2024
INCOME AND ENDOWMENTS
Donations and legacies
Donations
Legacies
Grants
106,726
3.928
97,500
32,986
10,887
278,389
308,154
322,262
Other trading adivities
Sundry
Shop income
1,312
853 681
1,076,729
1,076.729
854,993
Investment income
Rents received
Bank interest
Listed investment income
5,222
20,185
25,199
2,350
12,377
22,943
50,606
37,670
Charitable activities
Client seNice fees
Grants
117,507
1151571
89,541
500.741
1.269,078
590,282
Other income
Gain on sale of tangible fixed assets
Exceptional items
45,775
264,353
45,775
264,353
Totsl incoming resources
2,750,342
2.069,560
EXPENDITURE
Other trading activities
Wages
Soci21 security and pensions
Employee benefits
Rent, rates and water
Insuran
Light and heat
Computer
Telephone
Repairs and maintsnan
Shop expenses
Legal and professional fees
Freehold propety
Fixtures and fittings
Motor vehicles
576,729
58.921
439,571
32,965
3,474
113,167
2,194
55,277
14,494
7,703
48,365
78,627
10,856
10,368
23,665
4,654
147,349
4,132
42.557
10,636
8,046
74,615
90,770
9,372
1,499
1.025.750
845,380
This page does not fomi part of the statutory financial statements
Page 30

Age UK Worcester, Malvorn Hllls &
Hereford Localities
Trading as Age UK Wyvern
Detailed Statement of Financial Activities
forthe Year Ended 31st March 2025
2025
2Q24
Investment management Costs
Listed investment manager fees
8,817
11,054
Charitable actlvities
Wages
Social security and pension
Employee benefits
Project costs
Volunteer expenses
Warm Homes Costs
Home Energy Checks Costs
WaTmlh on Prescription
578,303
85,423
2.840
65,959
4,667
18,004
96,725
28.063
418,975
23,395
1,365
30,986
2,246
10,431
116,820
25,Q14
879,984
629,232
Support costs
Wages
Social security and pension
Employee benefits
Rent, rates and water
InsuranGe
Light and heat
Telephone
Postage and stationery
Advertising
Sundries
Repairs and maintenance
Travel
Motor expenses
Trustee meetings
Computer
Subscriptions
Redundancies
F￿ehOld propety
Fixtures and fittings
Motor vehicles
Profit on sale of tsngible fixed assets
362,398
33.267
18,332
44,474
12,959
23,712
17,118
15,481
10,275
16,789
162,443
14,988
16,434
1,955
42,558
8,859
9,500
5,249
168,359
29.271
2,266
25,941
5,762
13,397
8,542
15.890
2,856
22,726
6,094
7,155
8,855
1,736
15,132
4,680
34.025
6,580
14.724
6,427
713)
2,374
819,165
399,705
Finance
Bank charges
3,658
3,154
Governance costs
Auditors, remuneration
Accountancy fees
Legal fees
14,187
5,032
15,425
9,066
6,380
10,650
34,644
26,096
Total resour￿$ expended
2772 018
1914 621
Net (expenditure)fincome
21,676
154,939
This page does not fomi part of the statutory financial slalements
Page 31