OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2025-06-30-accounts

CONTENTS
Reference andadministrative details 3
Trustees' Annuat Report 4
lndependentExaminer's Report 7
Balance Sheet 8
Statement of FinanciatActivities 9
Notes to thefinanciaI statements 10

2024
Total Totai
FIXED ASSETS r
TangibteAssets 565,850 509,765
CURRENTASSETS
Debtorand Prepaymerts
Cashandbankbatances 58,196 38,718
SHORT TERI.4LIABILITIES
Creditors (amountfatlang duewithinayear)
NETCUBRENTASSETS
LONGlERMLIABILITIES
Creditors {amount fattingdue after oneyear) s1,570 120,54s
NET ASSETS _srlt!! __,,111M
CHARIryFUNDS
Unrestricted Furd I 520,60a 411.324
RestrictedFund 8 4,547 3,875
_i?14!t
Approved bythe Trustees
and signedontheirbehaLf byi
2025 2024
Unrestricted Unrestricted
fund Restricted fund Total fund Restrictedfund Totat
INCOMING RESOURCES ft tfss
Donations,Iegacies &slmilar incoming resources 243,580 243,580 216,026 216,026
Otherlncome 88,861 672 89,533 47,262
255
47,527
TotallncomngResources 332,447 333,113 257,2aA 265 257.553
RESOURCES EXPENDED
Charitabte Expenditure 9,659 9,659 9,500 9,500
Managementand GovernanceCost 273,497 273,497 185,624 185,624
TotaI Resources Expended 223,756 223,156 195,724 795,724
Netlncoming/(Outgoing)Resourcesfor theyear 109,244 672 109,956 62,164 265 62,425
BALANCEATBEGINNINGOF THE YEAR 477,324 3,875 415,199 411,324 3,875 415,199
BALANCEATENDINGOF THE YEAR 525,155 4")3,4AA 47f ,624

2A25 2024
lJnrestricted Unrestricted
fund Restricted fund Total fund
Restrictedfund
TotaL
2. DONATIONS, LEGACIES AND SIMILAR f! cf
INCOMING RESOURCES
Tithe 195,077 195,077 166,201 166,207
Ofiering 44,388 44,388 45,739 45,739
Thanksgiving 4,115 4,115 4,079 4,079
243,580 243,580 276,026 276,426
2A25 2A24
llnrestricted llnrestricted
fund Reslricled fund Total lund
Restricledfund
Total
3, OTHER INCOIYE fE tfff
Seed&Others 8,662 8,662 3,366 3,366
Grant 22,400 22,400
Buitdlng 6?2 265 265
Gift AidRepayment 39,865 39,865 27,577 21,577
Rentallncome 77,934 71,93A 16,320
88,861 89,533
47,262
265 41,527
2025 2024
Unrestricted Unrestricted
fund Restricted fund Total fund
Restrictedfund
TotaL
4. CHARITABLE EXPENDITURE ft lf ft
Charitabte Donation 5,859 5,859 8.000 8,000
WEM 2,200 2,200 1,000 1,000
coF 1,600 1,600 500 s00
9,659 9,659 9,500 9,500
2025 2424
Unrestricted llnrestricted
fund Restricted fund Totat fund Restrictedfund Total
5,MANAGEMENT & GOVERNANCE COST s fE tt
lnsutance 8,037 8,037 11,519 11,519
UtiLities 19,381 19,381 19,547 19,547
Repairs &Maintenance 77,452 D,452 16,511 16,511
Depreciation 65,188 65,188 57,254 57,254
Stationery&Postage 2,038 2,034 3,860 3,860
Travets 24,763 24,763 13,061 13,061
Administrative 24,937 24,937 22,444 22,444
Honolarium 7,250 7,254 3,100 3,100
TeLephone &lnternet 7,196 7,196 5,019 5,019
Hospitatity 11,486 11,486 11,694 11,694
Meeting, Training&Devetopment 6,756 6,756 1,978 - 1,978
HoteL&Accommodation 6,480 6,480 7,069 7,069
ProfessionatFees 2,000 2,000 600 600
Accountancy fee 7,200 1,200 1,200 7,200
Moftgage lnterest 8,933 8,933 10,730 - 10,730
213,457 273,457 185,624 185,624
lVotor lvlusicat Computer Furniture & Catering
6, TANG]BLE FIXED ASSET Buitding Vehlcte Equipment EquipmentFittings Equipment Totat
Cost E9 9f€
AI7)uly2024 396,014 65,999 113,806 33,945
76,938
8,050 694,753
Additions during the year 42,440 65,799 13,035 721,273
Disposat during the year
At 30.lune 2025 434,454 65,999 179,605 33,945
89,973
8,050 816,026
Depreciation
At1july2024 35,968 28,720 55,965 19,679 40,272 4,385 1B4,9BB
Charged for the year 8,050 9,320 30,910 3,567 12,425 916 65,188
Al30iune 2025 44,O78 38,040 86,875 23,246 52,697 5,301 250,776
Net BookVatue
At 30 June2025 394,436 27,559 92,730 10,700 37,276 2,749 565,850
At 30lune 2024 360,046 37,279 57,842 74,266 36,666 3.(;66 509,765
2025 2424
Totat Totat
sr
12,635 15,936
2,554 2,645
7,868 5,946
7,321 12,635
Unrestricted
Fund RestrictedFund Total
t tt
565,850 565,850
46,328 4,547
50,875
{91,s70) i91,s70)
520,608 4,547 525,155
Unrestricted
Fund Restricted Fund Total
9S r
509,765 509,765
9,350 16,633 25,983
72,7s8 l72,7s&)
(120,549) (120,54e)
415,199