REGISTERED COMPANY NUMBER: 04937256 (England and Wales) REGISTERED CHARITY NUMBER: 1121008
Report of the Trustees and Consolidated Financial Statements For The Year Ended 31 October 2025 for Newent Association for the Disabled
Kingscott Dix Limited Chartered Accountants and Statutory Auditor Goodridge Court Goodridge Avenue Gloucester Gloucestershire GL2 5EN
Newent Association for the Disabled
Contents of the Consolidated Financial Statements For The Year Ended 31 October 2025
----- Start of picture text -----
|||
|---|---|
|Page|
|Reference and Administrative Details|
|Report of the Trustees|1 to 5|
|Report of the Independent Auditors|6 to 8|
|Consolidated and Charity Statement of Financial Activities|9 to 10|
|Consolidated and Charity Statement of Financial Position|11 to 12|
|Statement of Consolidated Cash Flows|13|
|Notes to the Statement of Consolidated Cash Flows|14|
|Notes to the Financial Statements|15 to 27|
|Detailed Statement of Financial Activities|28 to 29|
----- End of picture text -----
Newent Association for the Disabled
Reference and Administrative Details For The Year Ended 31 October 2025
Trustees M P Edwards Dr I A Cocks Mrs P C Hales D Coombs Dr R N Baldwin Mrs C Moore (appointed 26 January 2024) Company number 04937256 (England and Wales) Charity number 1121008 Principal address Sheppard House Onslow Road Newent Gloucestershire GL18 1TL Auditor Kingscott Dix Limited Chartered Accountants and Statutory Auditor Goodridge Court Goodridge Avenue Gloucester Gloucestershire GL2 5EN Bankers The Cooperative Bank PO BOX 250 Delf House Skelmersdale WN8 6WT
Newent Association for the Disabled (Registered number: 04937256)
Report of the Trustees For The Year Ended 31 October 2025
The trustees present their Group report and financial statements for the year ended 31 October 2025. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).
OBJECTIVES AND ACTIVITIES
The principal objectives and aims of the Charity remain to relieve physically disabled persons within Newent and the surrounding area by the provision of transport and such other means as the Association may from time to time determine and to provide recreational facilities for such persons in the interests of social welfare with the object of improving their
VISION
Newent Association for the Disabled wants to ensure through its service provision that quality of life is maintained for older and disabled people living in the North Forest Area.
MISSION Newent Association for the Disabled's mission is to: - Offer older people and people with disabilities a range of services to help improve their quality of life - Pioneer innovative and creative responses to meeting the needs of older people and people with disabilities. - Offer high quality services which meet the specific needs of older people and people with disabilities AIMS - Providing high quality direct services to older and disabled people in the North Forest area. - By providing a gold class community transport service through our fleet of vehicles - Responding to the needs of older people from communities in the catchment area. - Creating an effective and efficient organisation with sufficent income to sustain and develop our essential services that all stakeholders are committed to. PUBLIC BENEFIT The charity looks to achieve these objectives, whilst demonstrating its charitable purpose for the public benefit by the provision of activities and clubs at Sheppard House in Newent and transport through the Dial A Ride Facility. The trustees consider that they have complied with their duty to have due regard to the public benefit guidance when exercising any powers or duties to which the guidance is relevant.
AIMS
PUBLIC BENEFIT
ACHIEVEMENTS AND PERFORMANCE
The Board of Trustees has a duty to undertake discussion and make recommendations on constitutional and strategic issues all within the context of its mission.
Each trustee has a special interest e.g. Human Resources, Finance, Transport and Medical. The Board of Trustees are conscious of the unpredictability of its public sources of funding and as such seeks to keep a level of unrestricted reserves so that it can meet any shortfall of income over expenditure.
Income to the Association comes from a variety of sources, donations, legacies, sale of merchandise through the Charity Shop with Gift Aid collected, contractual through GCC with schools' transport, community transport with shuttle service, trust funding with grants for specific projects and direct payments from clients using the Sheppard House menu of services.
Newent Association for the Disabled (Registered number: 04937256)
Report of the Trustees
For The Year Ended 31 October 2025
The securing of income for support and service development in the local area and the charity as a whole is always at the forefront in the thinking of the Board of Trustees and the senior management team. The Trustees have continued to adopt a cautious investment policy. The Association continues to seek to invest its surplus funds in no-risk interest earning
The bulk of its spare funds are placed with The Co-operative Bank PLC. Investment is largely in selected deposit accounts. These accounts have provided a small but safe return with the advantage of short-term liquidity so that funds can be mobilised for ongoing developments.
When applying for funds the Board has to ensure compliance in both the terms and conditions of the grant maker and Newent Association for the Disabled. In addition, all legacy income has to be spent as per the testator wishes. The income generation strategy reflects the aims of our mission and the priority objectives of Newent Association for the Disabled.
CHAIRMANS REPORT 2025
We all know we live in challenging times. Every chair of every charity can tell you that. But Newent Association for the Disabled’s history of helping people who require additional support has always been at the forefront of our work. That simple fact gives me so much hope – and I know I’m not alone. I see how people whose lives have been affected by mental health problems and disabilities need help in these difficult financial times Despite the challenging external environment, we managed to show a surplus on the year accounts for 2025. As national grants dwindle, we are constantly looking at new ideas to raise funds to ensure our work can continue through Sheppard House and Dial A Ride Notwithstanding the challenges, on many occasions throughout 2024/25 I felt not just hope, but pride at the way the whole leadership team has worked so closely and productively. I would like to thank, in particular, our Board of Trustees, all staff and volunteers and our CEO who has led from the front during these very difficult times. Yes, these are difficult times, but this review shows how much we continue to achieve when we take action together. The fight for mental and physical health goes on. Patricia Hales Chairman CHIEF EXECUTIVE REPORT 2025 2025 was another good year for Newent Association for the Disabled. We managed to generate a surplus of just under £80,000. We have put this to good use improving our facilities at Sheppard House to make sure our clients have the best experience possible. As all organisations we did have the challenge of rising costs, in particular wages. Our transport business, which takes children with special needs to school (in addition to many other services) grew significantly and we now have twenty-one minibuses. This has grown our income but has also led to higher costs in fuel and vehicle maintenance. Sheppard House day centre has been very successful. We have grown the number of clients attending each day to an average of 25. This is a significant increase over the last few years.
We also ran very successful craft classes on a Friday at Sheppard House and these continue to be very popular. Our shop had another good year, which is remarkable against the backdrop of declining footfall in small market towns. In addition, we received significant financial support from Trusts and Foundations and I would particularly like to thank Barnwood Trust for their support. This is very important as it is increasingly competitive as there are more charities applying for grants than
Overall a very successful year which equips us well to face the challenges of 2026.
Newent Association for the Disabled (Registered number: 04937256)
Report of the Trustees For The Year Ended 31 October 2025
Financial Review
During the last year our income grew by over £125,000 which is excellent news in a very challenging time. This was mainly due to a significant increase in revenue from our schools’ contracts. This was supported by income growth in our transport services to the Gloucester Grammar Schools This was a result of our decision to invest some of the previous year’s legacy in new vehicles . Unfortunately, our costs did rise by 17% in the same period. The majority of this was caused by wage cost increases but also included higher fuel, food and energy costs. Despite this we generated a very significant surplus which we will invest in 2025/26 in further improving the services we offer our clients. In addition to this we will be undertaking an
In 2026 we will be building a new shop on our site at Onslow Road. This will focus on furniture recycling and will provide employment and volunteering opportunities. In addition, it will enhance the local environment .
We have managed to generate a surplus in five of the last six years. This demonstrates a consistent financial strategy and has enabled us to grow and provide excellent facilities for our service users. We have grown our reserves and this gives us financial security, even in difficult times. It has also enabled us to invest in new income generating opportunities to further spread any risk. This will help us deal with future uncertainties and the inevitable rise in costs. We are very well placed to meet any new challenges. Lyndon Biddle Chief Executive STRATEGIC REPORT Reserves policy The reserve policy is to hold a minimum of three months expenditure in reserves, as recommended by the Charities Commission. Principal risks and uncertainties The trustees have assessed the major risks to which the charity is exposed, and are satisfied that systems are in place to mitigate exposure. The external risks to funding are reduced by the diversification of the charity’s funding sources. Internal risks are minimised by the implementation of procedures for the authorisation of all transactions and projects. The trustees consider that by aiming to ensure a consistently high level of professionalism from a well trained staff reduces the risk of failure in the standard of care delivered. All procedures are periodically checked to ensure that they continue to meet the needs of the
Procedures are in place to ensure compliance with Health and Safety for staff and residents.
Future plans
The trustees intend to continue to improve the facilities within Sheppard House. The trustees will continue to place high importance on staff training to ensure aims and objectives of the charity are met.
STRUCTURES, GOVERNANCE AND MANAGEMENT
Governing document
The charity is controlled by its governing document, a deed of trust, and constitutes a limited company, limited by guarantee, as defined by the Companies Act 2006.
The Charitable Company is incorporated under the Companies Act and has a Memorandum and Articles as adopted on 20th October 2003. The original charity was first registered on 13th May 1987. In November 2007 the assets of the original charity were transferred to this company.
Newent Association for the Disabled (Registered number: 04937256)
Report of the Trustees For The Year Ended 31 October 2025
Recruitment and appointment of new trustees
New Trustees are selected from local interested individuals with a view to incorporating expertise appropriate to the proper management of the Association. Trustees are offered opportunities to attend training courses as appropriate.
Organisational structure
The Main Trustee Board meets in full at least four times a year with subcommittees of trustees and relevant advisors meeting more frequently to deal with particular issues. The day to day running of the charity is in the hands of paid administration staff with a Senior Executive.
REFERENCE AND ADMINISTRATIVE DETAILS
Registered Company number 04937256 (England and Wales)
Registered Charity number 1121008
Registered office Sheppard House Onslow Road Newent Gloucestershire GL18 1TL
Trustees
M P Edwards Dr I A Cocks Mrs P C Hales D Coombs Dr R N Baldwin Mrs C Moore
Auditors
Kingscott Dix Limited Chartered Accountants and Statutory Auditor Goodridge Court Goodridge Avenue Gloucester Gloucestershire GL2 5EN
Bankers
The Cooperative Bank PO BOX 250 Delf House Skelmersdale WN8 6WT
Solictiors
Orme & Slade Solicitors Natwest Bank Chambers The Homend Ledbury HR8 1AB
Newent Association for the Disabled (Registered number: 04937256)
Report of the Trustees
For The Year Ended 31 October 2025
Commencement of Activities
The Company took over the assets and activities of Newent Association for the Disabled on 1st November 2007.
STATEMENT OF TRUSTEES' RESPONSIBILITIES
The trustees (who are also the directors of Newent Association for the Disabled for the purposes of company law) are responsible for preparing the Report of the Trustees and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice) including Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
Company law requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that period. In preparing those financial statements, the trustees are
----- Start of picture text -----
-
-
-
----- End of picture text -----
-
select suitable accounting policies and then apply them consistently
-
observe the methods and principles in the Charity SORP
-
make judgements and estimates that are reasonable and prudent
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable company will continue in business. The trustees are responsible for keeping proper accounting records which disclose with 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 audit information of which the charitable company's auditors 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.
Report of the trustees, incorporating a strategic report, approved by order of the board of trustees, as the company directors, on…....................... and signed on the board's behalf by:
Mrs P C Hales Trustee
Report of the Independent Auditors to the Members of Newent Association for the Disabled (Registered number: 04937256)
Opinion
We have audited the financial statements of Newent Association for the Disabled (the 'charitable parent company') and its subsidiaries (the ‘group’) for the year ended 31 October 2025 which comprise the Consolidated Statement of Financial Activities, the Charity Statement of Financial Activities, the Consolidated Statement of Financial Position, the Charity Statement of Financial Position, the Statement of Consolidated Cash Flows, notes to the Consolidated Cash Flow Statement and the notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In our opinion the financial statements:
-
give a true and fair view of the state of the group’s and of the charitable parent company’s affairs as at 31 October 2025 and of its incoming resources and application of resources, including its income and expenditure, for the year then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'; and
-
have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for opinion We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) 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 group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. Conclusions relating to going concern In auditing the financial statements, we have concluded that the trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group’s and the charitable parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report. Other information The trustees are responsible for the other information. The other information comprises the information 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 explicitly stated in our report, we do not express any form of assurance conclusion thereon.
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Report of the Independent Auditors to the Members of Newent Association for the Disabled (Registered number: 04937256)
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 information given in the Group Report of the Trustees for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the Group Report of the Trustees has been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the charitable parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Report of the Trustees.
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
-
adequate accounting records have not been kept or returns adequate for our audit have not been received from branches not visited by us; or
-
the parent charitable company financial statements are not in agreement with the accounting records and returns; or
-
certain disclosures of trustees' remuneration specified by law are not made; or
-
we have not received all the information and explanations we require for our audit.
Responsibilities of trustees As explained more fully in the Statement of Trustees' Responsibilities, the trustees (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary 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 group’s and the parent charitable company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so. Our responsibilities for the audit of the financial statements Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Independent Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: In assigning the audit engagement team we ensured that collectively they had the appropriate competence and capabilities to identify non-compliance with laws and regulations, highlight areas of the financial statements particularly susceptible to fraud and conduct appropriate additional enquiries where suspicions or weaknesses became evident.
In preparing the financial statements, the trustees are responsible for assessing the group’s and the parent charitable company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so. Our responsibilities for the audit of the financial statements Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Independent Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
At the planning stage, we assessed the susceptibility of the entity's financial statements to material misstatement, including how fraud might occur. This involved preliminary planning discussions with management to obtain their assessment of fraud risk, to identify any incidences of fraud during the year and understand the measures and controls they had taken to combat the possibility of fraud.
Our transaction testing and assessment of controls during the audit provided further evidence as to the validity of this initial assessment with regard to material misstatement and fraud.
Report of the Independent Auditors to the Members of Newent Association for the Disabled (Registered number: 04937256)
We identified areas of law and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, through discussion with the Trustees, and inspection of the Charity's regulatory and legal correspondence. The team were briefed with regard to laws and regulations and remained alert to any indication of non-compliance throughout the audit.
The charity is subject to laws and regulations that directly affect the financial statements including legislation covering financial reporting and we assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items. In assessing this compliance, we evaluated the appropriateness of accounting policies used and the reasonableness of accounting estimates in the measurement and presentation of profit within the financial statements.
The charity is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation. We identified the following areas as those most likely to have such an effect: Health and safety, Employment laws, GDPR, Care Act, Care, Support & Aftercare Act and Health & Social Care Act.
Audit procedures designed to identify non-compliance with these laws and regulations included enquiry of the Trustees and other management and inspection of regulatory and legal correspondence. None of the procedures applied identified actual or suspected non-compliance.
or suspected non-compliance. Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. Where an irregularity is non-financial or has not reached a stage where its impact is financial, it is less likely to be identified by auditing procedures. In addition, to the extent that an irregularity involves collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls, there remains a high risk of non-detection. We are not responsible for detecting all instances of non-compliance with laws and regulations and cannot be expected to do so. A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Independent Auditors. Use of our report This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company's members those matters we are required to state 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 formed.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material
with auditing standards. Where an irregularity is non-financial or has not reached a stage where its impact is financial, it is
Mark Spashett BSc FCA (Senior Statutory Auditor)
for and on behalf of Kingscott Dix Limited Chartered Accountants and Statutory Auditor Goodridge Court Goodridge Avenue Gloucester Gloucestershire GL2 5EN
…..........................
Newent Association for the Disabled
Consolidated Statement of Financial Activities
(Incorporating an Income and Expenditure Account) For The Year Ended 31 October 2025
| Notes | Unrestricted Funds £ |
Restricted Funds £ |
31.10.25 Total Funds £ |
31.10.24 Total Funds £ |
|---|---|---|---|---|
| INCOME AND ENDOWMENTS FROM | ||||
| Donations and legacies 2 |
203,474 | 102,279 | 305,753 | 371,695 |
| Charitable activities | ||||
| Sheppard House 7 Dial a Ride 7 Bathing Annex 7 Other Trading Activities 4 Investment Income 6 Other Income Total EXPENDITURE ON Raising funds Other trading activities 8 |
296,792 188,727 1,562 613,233 28,668 - 1,332,457 469,219 469,219 |
- - - - - - 102,279 - - FT |
296,792 188,727 1,562 613,233 28,668 - 1,434,736 469,219 469,219 |
287,839 158,160 1,332 459,109 30,573 35 1,308,743 370,263 370,263 |
| Charitable activities |
||||
| Sheppard House 9 Dial a Ride 9 Bathing Annex 9 One Stop and Charity Shop 9 Total NET INCOME Transfer between funds Net movement in funds D |
405,894 406,599 26,590 50 1,308,352 24,104 - 24,104 |
7,094 36,683 3,824 - 47,601 54,678 - 54,678 |
412,988 443,282 30,414 50 1,355,953 78,782 - 78,782 |
382,075 374,047 28,498 1,372 1,156,255 152,488 - 152,488 |
| RECONCILIATION OF FUNDS Total funds brought forward |
||||
| 670,184 | 529,426 | 1,199,610 | 1,047,122 | |
| TOTAL FUNDS CARRIED FORWARD | 694,288 | 584,104 | 1,278,392 | 1,199,610 |
The notes form part of these financial statements
Newent Association for the Disabled
Charity Statement of Financial Activities
(Incorporating an Income and Expenditure Account) For The Year Ended 31 October 2025
| Notes | Unrestricted Funds £ |
Restricted Funds £ |
31.10.25 Total Funds £ |
31.10.24 Total Funds £ |
|
|---|---|---|---|---|---|
| INCOME AND ENDOWMENTS FROM | |||||
| Donations and legacies | 3 | 310,579 | 102,279 | 412,858 | 438,942 |
| Charitable activities | |||||
| Sheppard House 7 Dial a Ride 7 Bathing Annex 7 Other Trading Activities 5 Investment Income 6 Other Income Total EXPENDITURE ON Raising funds Other trading activities 8 |
296,792 188,727 1,562 498,663 28,668 - 1,324,991 469,219 469,219 |
- - - - - - 102,279 - - FT |
296,792 188,727 1,562 498,663 28,668 - 1,427,270 469,219 469,219 |
287,839 158,160 1,332 391,014 30,573 35 1,307,895 370,263 370,263 |
|
| Charitable activities |
|||||
| Sheppard House 10 Dial a Ride 10 Bathing Annex 10 One Stop and Charity Shop 10 Total NET INCOME Transfer between funds Net movement in funds D |
398,429 406,599 26,590 50 1,300,887 24,104 - 24,104 |
7,094 36,683 3,824 - 47,601 54,678 - 54,678 |
405,523 443,282 30,414 50 1,348,488 78,782 - 78,782 |
381,227 374,047 28,498 1,372 1,155,407 152,488 - 152,488 |
|
| RECONCILIATION OF FUNDS Total funds brought forward |
670,184 | 529,426 | 1,199,610 | 1,047,122 | |
| TOTAL FUNDS CARRIED FORWARD | 694,288 | 584,104 | 1,278,392 | 1,199,610 | |
The notes form part of these financial statements
Newent Association for the Disabled (Registered number: 04937256)
Consolidated Statement of Financial Position As at 31 October 2025
| As | at 31 October | 2025 | ||
|---|---|---|---|---|
| FIXED ASSETS Tangible Assets 18 Investments CURRENT ASSETS Stocks 20 Debtors: amounts falling due within one y 21 Other Investments 22 Cash at bank and in hand CREDITORS Amounts falling due within on year 23 NET CURRENT ASSETS TOTAL ASSETS LESS CURRENT LIABILITIES NET ASSETS FUNDS Unrestricted Funds 25 Restricted Funds TOTAL FUNDS Notes D |
308,215 - 308,215 4,230 214,328 493 228,437 447,488 (61,416) 386,073 694,288 694,288 Unrestricted Funds £ RA |
314,722 - 314,722 - - - 269,382 269,382 - 269,382 584,104 584,104 Restricted Funds £ FT |
31.10.25 622,937 - 622,937 4,230 214,328 493 497,820 716,871 (61,416) 655,455 1,278,392 1,278,392 694,288 584,104 1,278,392 Total Funds £ |
31.10.24 637,638 - 637,638 4,699 227,024 493 380,181 612,397 (50,425) 561,972 1,199,610 1,199,610 670,184 529,426 1,199,610 Total Funds £ |
| The financial statements were approved by the Board of Trustees and signed on its behalf by: |
authorised for issue on DATE and were |
P C Hales - Trustee
The notes form part of these financial statements
Newent Association for the Disabled (Registered number: 04937256)
Charity Statement of Financial Position As at 31 October 2025
| FIXED ASSETS Tangible Assets 18 Investments 19 CURRENT ASSETS Stocks 20 Debtors: amounts falling due within one y 21 Other Investments 22 Cash at bank and in hand CREDITORS Amounts falling due within on year 23 NET CURRENT ASSETS TOTAL ASSETS LESS CURRENT LIABILITIES NET ASSETS FUNDS Unrestricted Funds 25 Restricted Funds TOTAL FUNDS Notes D |
308,215 500 308,715 4,230 228,880 493 207,378 440,981 (55,408) 385,573 694,288 694,288 Unrestricted Funds £ RA |
314,722 - 314,722 - - - 269,382 269,382 - 269,382 584,104 584,104 Restricted Funds £ FT |
31.10.25 622,937 500 623,437 4,230 228,880 493 476,760 710,363 (55,408) 654,955 1,278,392 1,278,392 694,288 584,104 1,278,392 Total Funds £ |
31.10.24 637,638 500 638,138 4,699 235,519 493 367,197 607,908 (46,436) 561,472 1,199,610 1,199,610 670,184 529,426 1,199,610 Total Funds £ |
|---|---|---|---|---|
The notes form part of these financial statements
Newent Association for the Disabled
Statement of Consolidated Cash Flows For The Year Ended 31 October 2025
31.10.25 31.10.24 £ £ Notes Cash flows from operating activities Cash generated from operations 1 160,403 158,525 Net cash provided by/(used in) operating activities 160,403 158,525 Cash flows from investing activities Purchase of tangible fixed assets (48,206) (119,038) Interest received 5,443 5,393 Cash Received from disposal of asset 350.00 Net cash used in investing activities (42,763) (113,295) Change in cash and cash equivalents 117,640 45,231 in the reporting period Cash and cash equivalents at the 380,674 335,443 beginning of the reporting period Cash and cash equivalents at the end 498,313 380,674 of the reporting period
The notes form part of these financial statements
Newent Association for the Disabled
Notes to the Statement of Consolidated Cash Flows For The Year Ended 31 October 2025
1. RECONCILIATION OF NET INCOME/(EXPENDITURE) TO NET CASH FLOW FROM OPERATING ACTIVITIES
| Net income/(expenditure) for the reporting period (as per the Statement of Financial Activities) Adjustments for: Depreciation charges Interest received Decrease/(increase) in stocks Decrease/(increase) in debtors (Decrease)/increase in creditors |
78,782 55,283 (5,443) 469 12,696 10,992 31.10.25 £ |
152,488 46,448 (5,393) (278) (50,159) 15,454 31.10.24 £ |
|
|---|---|---|---|
| Profit on disposal of asset | 7,624 | (35) | |
| Net cash provided by/(used in) operations 2. ANALYSIS OF CHANGES IN NET FUNDS Net Cash Cash at bank and in hand Liquid Resources Deposits included in cash Current asset investments Total DRA |
160,403 380,181 380,181 - 493 493 380,674 At 1.11.24 £ FT |
117,639 117,639 - - - 117,639 Cash Flow £ |
158,525 497,820 497,820 - 493 493 498,313 At 31.10.25 £ |
The notes form part of these financial statements
Newent Association for the Disabled
Notes to the Financial Statements For The Year Ended 31 October 2025
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 accordance with 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 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard 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 exception of investments which are included at market value.
The entitiy is a charitable company, incorporated in England and Wales.
Income
Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.
receipt. Other donations performance conditions require deferral of the amount. or otherwise if the charity has been notified receipt is expected. If the amount is not known, the and other grants, is recognised when the charity attached to the grants have been met, it is probable activities includes income earned from fundraising Income is received in exchange for supplying goods and on deposit is included when receivable and the amount
Cash donations are recognised on receipt. Other donations are recognised once the charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.
Legacies are recognised on receipt or otherwise if the charity has been notified of an impending distribution, the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a contingent asset.
Income from government and other grants, is recognised when the charity has entitlement to the funds, any performance conditions attached to the grants have been met, it is probable that the income will be received and the amount can be measured reliably.
Income from trading activities includes income earned from fundraising events and trading activities to raise funds for the charity. Income is received in exchange for supplying goods and services in order to raise funds and is recognised when entitlement has occurred. Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity; this is normally upon notification of the interest paid or payable by the Bank.
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 that a transfer of economic benefits 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. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use
Governance costs
As the Charity operates fairly efficiently with regard to governance, the majority of its resources are allocated to charitable activities, based on time allocated to each charitable activity.
Tangible fixed assets
Costs related to fixed asset expenditure in excess of £500 are capitalised as tangible fixed assets in the accounts.
Newent Association for the Disabled
Notes to the Financial Statements - continued For The Year Ended 31 October 2025
1. ACCOUNTING POLICIES - continued
No revaluations have been performed to date.
Due to the nature of the fixed assets held by the Charity, no asset is likely to be lower than that stated in the accounts and hence no impairment reviews are considered necessary.
Depreciation is provided to write off the cost of tangible fixed assets over their estimated useful lives as follows:
Freehold Property 2% on cost Plant and machinery 10% on reducing balance Furniture and Fittings 10% on reducing balance Motor vehicles 25% on reducing balance
Fixed asset investments
Fixed asset investments are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in net income/(expenditure) for the year. Transaction costs are expensed as incurred. Stocks Stock consists of purchased goods for the use in future activities included at cost. Charity shop donated goods are not included in the financial statements until they are sold or distributed. Taxation The charity is exempt from corporation tax on its charitable activities. Fund accounting Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the 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 fund is included in the notes to the financial statements. Financial instruments Financial instruments are recognised in the charity's balance sheet when the charity becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Newent Association for the Disabled
Notes to the Financial Statements - continued For The Year Ended 31 October 2025
1. ACCOUNTING POLICIES - continued
Financial instruments
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Impairment of fixed assets
At each reporting end date, the charity reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).
Basic financial liabilities
| Basic financial liabilities Debt instruments are subsequently carried at amortised cost, using the effective interest rate method. Derecognition of financial liabilities 2. DONATIONS AND LEGACIES - GROUP Donations 24,280 35,790 Legacies - 142,259 Grants 281,473 193,646 305,753 371,695 3. DONATIONS AND LEGACIES – CHARITY Donations 24,281 35,790 Legacies - 142,259 Grants 281,473 193,647 Covenant received from N A D Contracts Limited 107,104 67,246 Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method. Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised. Financial liabilities are derecognised when the charity's contractual obligations expire or are discharged or cancelled. 31.10.25 £ 31.10.24 £ 31.10.25 £ 31.10.24 £ DRAFT |
Basic financial liabilities Debt instruments are subsequently carried at amortised cost, using the effective interest rate method. Derecognition of financial liabilities 2. DONATIONS AND LEGACIES - GROUP Donations 24,280 35,790 Legacies - 142,259 Grants 281,473 193,646 305,753 371,695 3. DONATIONS AND LEGACIES – CHARITY Donations 24,281 35,790 Legacies - 142,259 Grants 281,473 193,647 Covenant received from N A D Contracts Limited 107,104 67,246 Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method. Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised. Financial liabilities are derecognised when the charity's contractual obligations expire or are discharged or cancelled. 31.10.25 £ 31.10.24 £ 31.10.25 £ 31.10.24 £ DRAFT |
Basic financial liabilities Debt instruments are subsequently carried at amortised cost, using the effective interest rate method. Derecognition of financial liabilities 2. DONATIONS AND LEGACIES - GROUP Donations 24,280 35,790 Legacies - 142,259 Grants 281,473 193,646 305,753 371,695 3. DONATIONS AND LEGACIES – CHARITY Donations 24,281 35,790 Legacies - 142,259 Grants 281,473 193,647 Covenant received from N A D Contracts Limited 107,104 67,246 Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method. Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised. Financial liabilities are derecognised when the charity's contractual obligations expire or are discharged or cancelled. 31.10.25 £ 31.10.24 £ 31.10.25 £ 31.10.24 £ DRAFT |
|---|---|---|
| 412,858 | 438,942 |
Newent Association for the Disabled
Notes to the Financial Statements - continued For The Year Ended 31 October 2025
4. OTHER TRADING ACTIVITIES - GROUP
----- Start of picture text -----
31.10.25 31.10.24
£ £
Fundraising events 1,282 1,036
Shop income 134,103 136,480
Local transport contracts 477,849 321,592
613,233 459,109
5. OTHER TRADING ACTIVITIES - CHARITY
31.10.25 31.10.24
£ £
Fundraising events 1,282 1,036
Shop income 134,103 136,480
Recharge to trading subsidiary 363,278 253,498
498,663 391,014
6. INVESTMENT INCOME – GROUP AND CHARITY
31.10.25 31.10.24
£ £
Rents Received 23,226 25,180
Deposit Account Interest 5,443 5,393
28,668 30,573
7. INCOME FROM CHARITABLE ACTIVITIES - GROUP AND CHARITY
31.10.25
Sheppard Bathing Total
House Dial a Ride Annex Activities
£ £ £ £
Dial-A-Ride Services - 188,727 - 188,727
-
Community users 296,792 1,562 298,354
296,792 188,727 1,562 487,081
31.10.24
Sheppard Bathing Total
House Dial a Ride Annex Activities
£ £ £ £
Dial-A-Ride Services - 158,160 - 158,160
-
Community users 287,839 1,332 289,171
287,839 158,160 1,332 447,331
DRAFT
----- End of picture text -----
Newent Association for the Disabled
Notes to the Financial Statements - continued For The Year Ended 31 October 2025
----- Start of picture text -----
8. OTHER TRADING ACTIVITIES – GROUP AND CHARITY
31.10.25 31.10.24
Total Total
Activities Activities
£ £
Staff costs 71,142 63,375
Rent & Rates 15,714 13,903
Insurance 2,280 2,280
Light & Heat 3,131 3,925
Printing, Postage & Stationery 2,738 2,332
Shop repairs & maintenance 1,363 2,742
Motor Expenses 51,455 43,965
Wages 282,923 200,244
Sundry 1,430 1,041
Fundraiser Costs 37,043 36,456
469,219 370,263
9. CHARITABLE ACTIVITIES COSTS - GROUP
Direct Support 31.10.25 31.10.24
Costs costs (see Total Total
£ note 11) £ £
Sheppard House 402,491 10,497 412,988 382,075
Dial a Ride 443,282 - 443,282 374,047
-
Bathing Annex 30,414 30,414 28,498
One Stop and Charity Shop 50 - 50 1,372
876,237 10,497 886,734 785,992
10. CHARITABLE ACTIVITIES COSTS - CHARITY
Direct Support 31.10.25 31.10.24
Costs costs (see Total Total
£ note 11) £ £
Sheppard House 395,908 9,615 405,523 381,227
Dial a Ride 443,282 - 443,282 374,047
-
Bathing Annex 30,414 30,414 28,498
One Stop and Charity Shop 50 - 50 1,372
869,654 9,615 879,269 785,144
11. SUPPORT COSTS - GROUP
Governance 31.10.25 31.10.24
Costs Total Total
£ £ £
Sheppard House 9,615 9,615 12,303
Dial a Ride - - 2,500
9,615 9,615 14,803
DRAFT
----- End of picture text -----
Newent Association for the Disabled
Notes to the Financial Statements - continued For The Year Ended 31 October 2024
12. SUPPORT COSTS - Charity
----- Start of picture text -----
Governance 31.10.25 31.10.24
Costs Total Total
£ £ £
Sheppard House 9,615 9,615 11,455
Dial a Ride - - 2,500
9,615 9,615 13,955
13. NET INCOME/(EXPENDITURE)
31.10.25 31.10.24
£ £
Depreciation - owned assets 55,283 46,449
Fees payable to the charity’s auditor for the audit of the 6,585 8,000
charity’s financial statements
14. TRUSTEES' REMUNERATION AND BENEFITS – GROUP AND CHARITY
There were no trustees' remuneration or other benefits for the year ended 31 October 2025 nor for
the year ended 31 October 2024.
Trustees' expenses
It is the policy of the Charity to reimburse in full all expenses properly incurred by its volunteers in
connection with its charitable activities.
15. STAFF COSTS
31.10.25 31.10.24
£ £
Wages and salaries 896,001 746,699
The average monthly number of employees during the year was as follows:
31.10.25 31.10.24
Sheppard House 16 16
Transport 38 35
Charity Shop 3 2
57 53
The number of employees whose employee benefits (excluding employer pension costs)
exceeded £60,000 was:
DRAFT
----- End of picture text -----
| £70,001 - £80,000 | 31.10.25 1 |
31.10.24 1 |
|---|---|---|
Staff costs include Employers National Insurance costs of £61,251 (2024: £42,412) and Employers Defined Benefit Pension Contributions of £14,695 (2024: £13,379).
There are a large number of part time employees and the average full time equivalent is 34 (2024: 34) employees.
Newent Association for the Disabled
Notes to the Financial Statements - continued For The Year Ended 31 October 2025
16. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - GROUP
| INCOME AND ENDOWMENTS FROM Donations and legacies Charitable activities Sheppard House Dial a Ride Bathing Annex Other trading activities Investment income Other income Total EXPENDITURE ON Raising funds Other trading activities Charitable activities Sheppard House Dial a Ride Bathing Annex One Stop and Charity Shop Total NET INCOME Transfer between funds NET MOVEMENT IN FUNDS RECONCILIATION OF FUNDS Total funds brought forward TOTAL FUNDS CARRIED FORWARD 17. INVESTMENTS DRA |
212,938 158,757 287,839 - 158,160 - 1,332 - 391,014 - 30,573 - 35 - 1,081,891 158,757 370,263 - 358,725 23,350 342,873 31,174 24,674 3,824 1,372 - 1,097,907 58,348 16,016 - 100,409 (15,546) 15,546 31,562 - 115,955 633,651 413,471 602,089 529,426 Un- restricted Funds £ Restricted Funds £ FT |
371,695 287,839 158,160 1,332 391,014 30,573 35 1,240,648 370,263 382,075 374,047 28,498 1,372 1,156,255 84,393 - 84,393 1,047,122 1,131,515 Total Funds £ |
|---|---|---|
Investments are stated at market value at the balance sheet date. There was no net gain or loss arising on revaluations or disposals throughout the year, due to the fact that the value of the investments had not changed significantly in the period.
Newent Association for the Disabled
Notes to the Financial Statements - continued For The Year Ended 31 October 2025
18. TANGIBLE FIXED ASSETS - GROUP AND CHARITY
----- Start of picture text -----
Freehold Plant and Fixtures and Motor
Property Machinery Fittings Vechiles Totals
£ £ £ £ £
COST
At 1 November 2024 743,446 26,111 172,939 420,916 1,363,412
Additions - 1,745 3,858 42,602 48,205
- - -
Disposals (98,631) (98,631)
At 31 October 2025 743,446 27,856 78,166 463,518 1,312,986
DEPRECIATION
At 1 November 2024 295,959 9,968 123,503 296,344 725,774
Charge for year 10,809 1,727 4,504 38,243 55,283
- - -
Eliminated on disposal (91,008) (91,008)
At 1 November 2025 306,768 11,695 36,999 334,587 690,049
NET BOOK VALUE
At 31 October 2025 436,678 16,161 41,167 128,931 622,937
At 31 October 2024 447,487 16,143 49,436 124,572 637,638
Included in cost or valuation of land and buildings is freehold land of £168,332 (2024 - £168,332)
which is not depreciated.
19. FIXED ASSET INVESTMENTS - CHARITY
31.10.25 31.10.24
£ £
Shares 1 1
Loans 499 499
500 500
Shares in
group
undertaking
£
MARKET VALUE
At 1 November 2024 and
31 October 2025 1
NET BOOK VALUE
At 31 October 2025 1
At 31 October 2024 1
Loans to
group
undertaking
£
At 1 November 2024 and
31 October 2025 499
There were no investment assets outside the UK.
DRAFT
----- End of picture text -----
Newent Association for the Disabled
Notes to the Financial Statements - continued For The Year Ended 31 October 2025
19. FIXED ASSET INVESTMENTS - continued
The company's investments at the balance sheet date in the share capital of companies include the following
N A D Contracts Limited
----- Start of picture text -----
Registered office: UK
Nature of business: Transport services
%
Class of share: Holding
Ordinary 100
31.10.25 31.10.24
£ £
Aggregate capital and reserves 2 2
2 2
20. STOCKS - GROUP AND CHARITY
31.10.25 31.10.24
£ £
Stocks 4,230 4,699
21. DEBTORS
31.10.25 31.10.25 31.10.24 31.10.24
Amounts falling due within one year: £ £ £ £
Group Charity Group Charity
Trade Debtors 96,542 36,026 86,370 36,669
- -
Amounts owed by subsidiary undertakings 75,655 58,783
Other debtors 587 - 587 -
VAT - - - -
Prepayments and accrued income 117,199 117,199 140,067 140,067
214,328 228,880 227,024 235,519
22. CURRENT ASSET INVESTMENTS – GROUP AND CHARITY
31.10.25 31.10.24
£ £
Other Investments 493 493
DRAFT
----- End of picture text -----
The market value of the shares had not significantly varied in value at the balance sheet date.
Newent Association for the Disabled
Notes to the Financial Statements - continued For The Year Ended 31 October 2025
23. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
| Trade Creditors Social Security and other taxes VAT Accruals and deferred income |
22,124 20,108 11,184 8,000 61,416 31.10.25 £ Group |
21,624 20,108 5,676 8,000 55,408 31.10.25 £ Charity |
20,288 16,043 4,045 10,049 50,425 31.10.24 £ Group |
19,788 16,043 556 10,049 46,436 31.10.24 £ Charity |
|---|---|---|---|---|
| 24. LEASING AGREEMENTS - GROUP AND CHARITY |
||||
| Within 1 year 4,333 4,000 Between 2 and 5 years - 4,333 4,333 8,333 31.10.25 £ 31.10.24 £ The charity has contracted with lessees for the following future minimum lease payments for sublet income: AFT |
||||
| 25. MOVEMENT OF FUNDS - GROUP AND CHARITY |
||||
| At 1.11.24 £ Net movement in funds £ DR |
Transfers between funds £ |
At 31.10.25 £ |
||
| Unrestricted funds |
||||
| General Fund 670,184 24,104 Restricted funds Dial A Ride 319,930 65,596 Bathroom 32,362 (3,824) Sheppard House 177,134 (7,094) 529,426 54,678 |
- - - - - |
694,288 385,526 28,538 170,040 584,104 |
||
| TOTAL FUNDS | 1,199,610 | 78,782 | - | 1,278,392 |
Newent Association for the Disabled
Notes to the Financial Statements - continued
For The Year Ended 31 October 2025
25. MOVEMENT OF FUNDS - Continued
Net movement in funds, included in the above are as follows:
| Unrestricted funds General Funds Restricted Funds Dial A Ride Bathroom Sheppard House |
1,332,457 102,279 - - 102,279 Incoming Resources £ |
(1,308,352) (36,683) (3,824) (7,094) (47,601) Resources Expended £ |
24,104 65,596 (3,824) (7,094) 54,678 Movement in funds £ |
|
|---|---|---|---|---|
| TOTAL FUNDS |
1,434,736 |
(1,355,953) |
78,782 | |
| Comparatives for movement in funds |
Net |
Transfers |
||
| At 1.11.23 |
movement in funds |
between funds |
At 31.10.24 | |
| Unrestricted funds |
£ |
£ |
£ |
£ |
| General Fund Restricted funds Dial A Ride Bathroom Sheppard House Barnwood Trust Trips 2021 Hartpury College Project Carers Legacy Fund TOTAL FUNDS D |
633,651 192,346 36,187 167,919 2,340 10,679 4,000 413,471 1,047,122 RA |
52,079 127,584 (3,825) (6,331) (2,340) (10,679) (4,000) 100,409 152,488 |
(15,546) - - 15,546 - - - 15,546 - |
670,184 319,930 32,362 177,134 - - - 529,426 1,199,610 |
Newent Association for the Disabled
Notes to the Financial Statements - continued For The Year Ended 31 October 2025
25. MOVEMENT OF FUNDS - Continued
| Comparative net movement in funds, included in the above are as follows: | Comparative net movement in funds, included in the above are as follows: | Comparative net movement in funds, included in the above are as follows: | |
|---|---|---|---|
| Unrestricted funds General Funds Restricted Funds Dial A Ride Bathroom Sheppard House Barnwood Trust Trips 2021 Hartpury College Project Carers Legacy Fund |
1,149,986 158,758 - - - - - 158,758 1,308,744 Incoming Resources £ T |
(1,097,907) (31,174) (3,825) (6,331) (2,340) (10,679) (4,000) (58,349) (1,156,256) Resources Expended £ |
52,079 127,584 (3,825) (6,331) (2,340) (10,679) (4,000) 100,409 152,488 Movement in funds £ |
| A current year 12 months and prior year 12 months combined position is as follows: |
|||
| At 1.11.23 Net movement |
At 31.10.25 | ||
| Unrestricted funds in funds |
|||
| £ £ General Fund 633,651 60,637 Restricted funds Dial A Ride 192,346 193,180 Bathroom 36,187 (7,649) Sheppard House 167,919 2,121 Barnwood Trust Trips 2021 2,340 (2,340) Hartpury College Project 10,679 (10,679) Carers Legacy Fund 4,000 (4,000) 413,471 170,633 TOTAL FUNDS 1,047,122 231,270 DR |
£ 694,288 385,526 28,538 170,040 - - - 584,104 1,278,392 |
||
Newent Association for the Disabled
Notes to the Financial Statements - continued For The Year Ended 31 October 2025
25. MOVEMENT OF FUNDS - Continued
A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:
| the above are as follows: | |||
|---|---|---|---|
| Unrestricted funds General Funds Restricted Funds Dial A Ride Bathroom Sheppard House TOTAL FUNDS |
2,482,443 261,036 - - 261,036 2,743,479 Incoming Resources £ |
(2,406,259) (67,857) (7,648) (30,444) (105,949) (2,512,208) Resources Expended £ |
76,184 193,179 (7,648) (30,444) 155,087 231,271 Movement in funds £ |
| RELATED PARTY DISCLOSURES |
|||
| Transactions with the subsidiary company for the year to 31st October 2025 totalled £363,278 (2024: N.A.D Contracts Ltd is a subsidiary company of the Charity which covenants all its profits to the Charity. Total covenanted profits for year to 31st October 2025 was £107,104 (2024: £67,246). AF |
26.
N.A.D Contracts Ltd is a subsidiary company of the Charity which covenants all its profits to the Charity. Total covenanted profits for year to 31st October 2025 was £107,104 (2024: £67,246). Transactions with the subsidiary company for the year to 31st October 2025 totalled £363,278 (2024: £253,498). At the year end £75,655 were owed to the Charity from the subsidiary company (2024: £58,783). RESTRICTED FUNDS AND DESIGNATED FUNDS SHEPPARD HOUSE This represents the funds collected under the Freshfields campaign to build the day centre and equip its facilities. DIAL-A-RIDE The charity receives funding from the Local Authority on the grounds it continues to provide transport for the disabled and elderly of the area and so these funds are restricted to this use.
27. RESTRICTED FUNDS AND DESIGNATED FUNDS
BATHROOM PROJECT
The construction of bathing facilities at Sheppard House.
BATHROOM REFURBISHMENT PROJECT
This represents capital grants from Gloucestershire County Council Community Building Improvement Scheme and the Summerfield Trust to provide new bathing facilities in the bathroom
Newent Association for the Disabled
Notes to the Financial Statements - continued For The Year Ended 31 October 2025
----- Start of picture text -----
INCOME AND ENDOWMENTS 31.10.25 31.10.24
£ £
Donations and legacies
Donations and Legacies 24,281 35,790
-
Legacies 142,259
Grants 281,473 193,647
Covenant Received from N A D Contacts Limited 107,104 67,246
412,858 438,942
Other trading activities
Fundraising Events 1,282 1,036
Shop Income 134,103 136,480
Recharge to Trading Subsidiary 363,278 253,498
498,663 391,014
Investment Income
Rents Received 23,226 25,180
Deposit Account Interest 5,443 5,393
28,669 30,573
Charitable Activities
Dial-A-Ride Services 188,727 158,160
Community Users 298,354 289,171
487,081 447,331
Other income
Gain on sale on tangible fixed assets - 35
Total Incoming Resources 1,427,271 1,307,895
EXPENDITURE
Other trading activities
Wages 71,142 63,375
Rent & Rates 15,714 13,903
Insurance 2,280 2,280
Light & Heat 3,131 3,925
Printing, Postage, Stationery 2,738 2,332
Shop, repairs & maintenance 1,363 2,742
Motor Expenses 51,455 43,965
Wages 282,923 200,244
Sundry 1,430 1,041
Fundraiser Costs 37,043 36,456
469,219 370,263
DRAFT
----- End of picture text -----
This page does not form part of the statutory financial statements
Newent Association for the Disabled
Notes to the Financial Statements - continued For The Year Ended 31 October 2025
| Charitable Activities Wages Rent, Rates, and Water Insurance Light and Heat Telephone Postage and Stationery Motor Expenses Repairs Sundries Food Gardening and Landscaping Computer Eexpenses Advertising Freehold Property Plant and Machinery Fixtures and Fittings Motor Vehicles Loss on sale of tangible assets |
541,936 3,935 6,989 9,948 5,211 3,008 168,465 13,854 28,172 17,448 2,170 2,953 2,659 10,809 1,727 4,504 38,243 7,624 869,655 31.10.25 £ FT |
483,080 4,000 7,319 12,889 5,684 3,059 132,504 26,825 22,316 17,565 2,360 4,508 2,632 10,867 1,728 4,508 29,345 - 771,189 31.10.24 £ |
|---|---|---|
| Support costs Other |
||
| Bad debts |
- |
1,639 |
| Governance costs Accountancy fees |
5,750 |
8,000 |
| Additional services Professional fees D |
3,865 - 9,615 |
4,316 - 12,316 |
| Total resources expended |
1,348,489 |
1,155,407 |
| Net income/(expenditure) | 78,782 | 152,488 |
This page does not form part of the statutory financial statements