OpenCharities

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

2025-07-31-accounts

Bexleyheath Community Church

Report and Accounts Year ended 31 July 2025

1 Lamb's Passage, London EC1Y 8AB www.stewardship.org.uk

BEXLEYHEATH COMMUNITY CHURCH

COMPANY INFORMATION FOR THE YEAR ENDED 31 JULY 2025

The charity is also known as New Hope Church
Trustees Ms Z Blanchard
Ms L A Martin
Mr D Scutt
Mr G Vincer
Company Secretary Mr G Vincer
Key Staff Mr J Masheder
Governing Document Memorandum and Articles of Association dated 9
July 2012
Company Registration Number 08134173
Charity Registration Number 1148417
Registered Office 3 Brantwood Avenue
Erith
Kent
DA8 1EH
Principal Address Lyndhurst Chapel
Lyndhurst Road
Barnehurst
DA7 6DL
Independent Examiner Hannah Clack
Stewardship
1 Lamb's Passage
London
EC1Y 8AB
Bankers Lloyds Bank
PO Box 1000
Andover
BX1 1LT
Contents Page
Company Information 1
Trustees' Annual Report 2-3
Independent Examiner's Report 4
Statement of Financial Activities 5
Balance Sheet 6
Notes to the Accounts 7-11
Detailed Statement of Financial Activities with Comparatives 12

Page 1

BEXLEYHEATH COMMUNITY CHURCH

TRUSTEES' ANNUAL REPORT (INCORPORATING DIRECTORS' REPORT)

FOR THE YEAR ENDED 31 JULY 2025

The trustees, who are the charitable company's directors for the purposes of company law, have pleasure in submitting their Report and Accounts for the year.

Objects of the charity

The charity is a charitable company and is governed by its memorandum and articles of association. The charity's principal objective, as set out in the governing document, is to advance the Christian faith. To this end the charity seeks to demonstrate the Christian faith in action by operating a church in the Bexleyheath area.

Summary of the charity's main activities and achievements

The Church is not a building, but a gathering of ordinary people of different ages and backgrounds, whose lives have been changed by Jesus Christ, the Son of God. The New Testament reveals the Church as a community of people, properly taught and cared for, who by loving and serving Jesus Christ, were also committed to love and care for each other and to bring His love and message of salvation to the area in which they lived.

New Hope Church (the operating name of the legal entity - Bexleyheath Community Church), its trustees, elders and members are committed to the New Testament principles. The vision is to see the people of the borough of Bexley come into this experience of knowing Jesus as their Lord, Saviour and friend.

New Hope Church continues to utilise Lyndhurst Chapel to make the good news of Jesus Christ known in the local community. Our relationship with Slade Green Christian Fellowship has developed such that we now consider the building there to be a second site for the church's activities, although further work is required to make this an official situation.

We continue to seek make opportunities for people to experience the love of God and respond to the Gospel message through our regular Sunday meetings, a variety of mid-week meetings and at other special events organised through the church.

Without a dedicated team of volunteers from within our church community ,we would not be able to meet our objectives, so we are dependent on many of our members who give selflessly of their time in our various activities throughout the week.

We continue to work with small groups and as far as possible foster deeper community relationships including with the doctor’s surgery across the road who we welcome into our building for training and community meetings.

Our toddler group is very busy and regularly close to capacity. The older members of the community attend our G.O.D. (Growing Old Disgracefully) coffee morning which continues to flourish with new members joining.

We continue to operate a Friday Club from Slade Green Baptist Chapel, attracting a growing number of 5-9 year olds from that area.

We operate a youth (11-15s) group every other Friday also from Slade Green. This is also growing well.

Over the course of the year, the relationship has developed to the point that New Hope Church and Slade Green Christian Fellowship have agreed to become one church on two sites under the name “New Hope Church (Bexley)”. Although the two organisations are starting to operate as one for mission, meetings etc. there is still work to be done to combine both entities into one legal entity.

New Hope Church is part of the 'Regions Beyond' family of churches and we support the ideals and ministry of Regions Beyond through attendance by leaders and other church members at conferences and other meetings. We also support their work through regular financial giving to projects, both in the UK and the wider world.

The church continues to support the funding of a couple with whom we have a historic relationship from within the Catalyst sphere of churches. The couple are planting a church in Athens, Greece to work among refugee camps, the poor and sex workers there.

In planning the activities the Trustees have had regard to the guidance on public benefit issued by the Charity Commission.

Structure, Governance and Management

Responsibility for setting policy and for determining the parameters within which the charity should operate and for making operating decisions rests with the Trustees who meet regularly to monitor the activities of the charity. New Trustees are recruited and appointed by the existing Trustees.

Page 2

Financial review

During the year income decreased by £8,771 to £103,880 and expenditure increased by £18,324 to £122,051. As a result the deficit for the year was £18,170 (2024: £8,618) and net assets decreased by that amount to £575,915. Net assets comprised tangible assets (principally property) with a carrying value of £483,366, cash of £94,834 less other net current liabilities of £2,285.

Reserves policy

The Trustees have determined that the charity should aim to hold free reserves (defined as being unrestricted cash) of no less than £30,000 (which equates to about 3 usual month's expenditure) and no more than £120,000 (which equates to about 12 month's usual expenditure) so that the charity could continue to operate should income and / or expenditure vary adversely. At the year end, the charity held unrestricted cash of £89,465 and the charity is complying with its reserves policy.

Key risks and uncertainties

The Trustees have reviewed the risks to which a small charity operating with one employee is exposed. Appropriate procedures are in place to identify, monitor and review these risks on a regular basis.

Responsibilities of Trustees under company law

The Trustees are responsible for preparing the Trustees' Annual Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

Company law requires the Trustees to prepare financial statements for each financial year which give a true and fair view of the state of the affairs of the charitable company as at the balance sheet date and of its incoming resources and application of resources, including income and expenditure, for the financial year. In preparing these financial statements, the Trustees are required to:

  1. select suitable accounting policies and apply them consistently;

  2. observe the methods and principles in the Charities SORP;

  3. make judgements and estimates that are reasonable and prudent;

  4. state whether the applicable accounting standards have been followed, subject to any material departures disclosed

and explained in the financial statements; and

  1. prepare the financial statements on a going concern basis unless it is inappropriate to presume that the charity will

continue in operation.

The Trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charitable company and 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.

Approval

This report, which has been prepared in accordance with the provisions of the Companies Act 2006 relating to small companies, was approved by the Trustees and signed on their behalf by:

Garth Vincer

_______ G Vincer Trustee

Date: 23 February 2026

Page 3

INDEPENDENT EXAMINER'S REPORT

TO THE TRUSTEES OF

BEXLEYHEATH COMMUNITY CHURCH

('the Company')

I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 July 2025 on pages 5 to 12 following, which have been prepared on the basis of the accounting policies set out on pages 7 to 8.

Responsibilities and basis of report

As the charity’s trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’).

Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act.

Independent examiner’s statement

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:

  1. accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or

  2. the accounts do not accord with those records; or

  3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair' view which is not a matter considered as part of an independent examination; or

  4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.

Hannah Clack

Hannah Clack Stewardship 1 Lamb's Passage London EC1Y 8AB

Date: 25 February 2026

Page 4

BEXLEYHEATH COMMUNITY CHURCH

STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT

FOR THE YEAR ENDED 31 JULY 2025

Note
INCOME AND ENDOWMENTS FROM:
Donations
3
Charitable activities
4
Bank interest
Total income and endowments
EXPENDITURE ON:
Charitable activities
5
Total expenditure
Net income/(expenditure)
Transfers between funds
12
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
12		 Unrestricted
Funds
£
83,172
12,549
772
96,493
116,995
116,995
(20,502)
(1,436)
(21,938)
592,783
570,845		 Restricted
Funds
£
7,388
-
-
7,388
5,056
5,056
2,332
1,436
3,768
1,302
5,070		 Total
Funds
2025
£
90,560
12,549
772
103,880
122,051
122,051
(18,170)
-
(18,170)
594,085
575,915		 Total
Funds
2024
£
87,645
6,456
1,008
95,109
103,727
103,727
(8,618)
-
(8,618)
602,703
594,085

The statement of financial activities includes all gains and losses recognised in the year.

All income and expenditure derive from continuing operations.

The statement of financial activities also complies with the requirements for an income and expenditure account required by the Companies Act 2006.

The notes on pages 7 to 12 form part of these accounts.

Page 5

BEXLEYHEATH COMMUNITY CHURCH

BALANCE SHEET

FOR THE YEAR ENDED 31 JULY 2025

Note
FIXED ASSETS
Tangible assets
7
CURRENT ASSETS
Debtors
8
Cash at bank and in hand
9
CREDITORS: Amounts falling
due within one year
10
Net current assets
TOTAL NET ASSETS
FUND BALANCES
12
Unrestricted Funds
General funds
Designated funds
Restricted Funds		 Unrestricted
Funds
£
483,366
483,366
1,311
89,765
91,075
(3,596)
87,480
570,845
90,845
480,000
570,845
-
570,845		 Restricted
Funds
£
-
-
-
5,070
5,070
-
5,070
5,070
-
-
-
5,070
5,070		 Total
Funds
2025
£
483,366
483,366
1,311
94,834
96,145
(3,596)
92,549
575,915
90,845
480,000
570,845
5,070
575,915		 Total
Funds
2024
£
494,551
494,551
5,894
102,749
108,643
(9,109)
99,534
594,085
100,783
492,000
592,783
1,302
594,085

The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 July 2025.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 July 2025 in accordance with Section 476 of the Companies Act 2006 however, in accordance with Section 145 of the Charities Act 2011, the accounts have been examined by an independent examiner and their report has been included in these financial statements.

The directors (who are the charitable company's trustees for the purposes of charity law) acknowledge their responsibilities for:

The financial statements have been prepared in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

The financial statements were approved by the Board of Directors and were signed on its behalf by:

Garth Vincer 23 February 2026

----------------------------------------------------------------------------G Vincer - trustee Date

Company number: 08134173 Charity number: 1148417

The notes on pages 7 to 12 form part of these accounts.

Page 6

BEXLEYHEATH COMMUNITY CHURCH

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 JULY 2025

1 Statutory Information

The charity is a charitable company limited by guarantee and is incorporated in the United Kingdom. The company's registered number and registered office address can be found on the Company Information page.

2 Accounting Policies

These financial statements are prepared on a going concern basis, under the historical cost convention.

These financial statements have been prepared in accordance with the "Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) ("the Charities SORP"), with the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland ("FRS 102"), with the Companies Act 2006 and with the Charities Act 2011. The charity meets the definition of a public benefit entity as set out in FRS 102.

The principles adopted in the preparation of the financial statements are set out below.

a) Going concern

The trustees (who are the charitable company's directors for the purposes of company law) have assessed whether the use of the going concern basis is appropriate and have considered possible events or conditions that might cast significant doubt on the ability of the charity to continue as a going concern. The trustees have made this assessment for a period of at least one year from the date of approval of the financial statements. In particular the trustees have considered the impact of the plans to close the charitable company and transfer the assets into a new CIO. The new CIO is expected to be formed during September 2026, and all assets transferred to this new CIO. These changes will occur during the account for year end 31 July 2027, with minimal impact to the accounts for year end 31 July 2026. The charity therefore adopts the going concern basis in preparing these financial statements.

b) Income

Income including investment income is recognised in the period in which the charity becomes entitled to receipt, the amount receivable can be measured with reasonable certainty, and receipt is probable. For the most part, income is generally recognised when it is received. Income is deferred when the charity has to fulfil conditions before becoming entitled to it or where the donor has specified that the income is to be expended in a future period.

Income from donations includes recoverable gift aid, which is recognised when the related donation is received. Gift aid that has not been recovered by the balance sheet date is included as a debtor.

The charity relies on volunteers to carry out many of its activities. However, in accordance with the SORP, the value of these services has not been included in these financial statements as they cannot be reliably measured.

Income from charitable activities represents income receivable from goods, services and facilities supplied in furtherance of the charity's charitable objects. It includes income from conferences, retreats and other events and courses.

c) Expenditure

Expenditure, including irrecoverable VAT, is recognised when it is incurred or, if earlier, when a legal or constructive obligation for a payment arises provided that it is probable that settlement will be required and the amount of the obligation can be measured reliably.

The charity makes grants to other institutions and individuals to further its charitable objectives. Grants payable are recognised as constructive obligations arise, which is generally when the charity expresses a commitment to the recipient that can be measured reliably and then only to the extent that any conditions associated with the grant are outside of the control of the charity.

Governance costs, which are included in expenditure on charitable activities but are identified separately in the notes to the accounts, includes costs associated with the independent examination of the financial statements, compliance with constitutional and statutory requirements and any other expenditure incurred on the strategic management of the charity.

d) Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the trustees in furtherance of the general objectives of the charity. Designated funds comprise unrestricted funds that have been set aside by the trustees for particular purposes. Restricted funds are donations which are to be used in accordance with specific restrictions imposed by donors; they include donations received from appeals for specific activities or projects.

e) Tangible fixed assets

Items purchased or donated for the charity's own use are capitalised when the cost of purchased items, or the fair value of donated items, is more than £1,000 and the item is expected to benefit the charity over more than one accounting period. Depreciation is charged on a straight line basis so as to write down the value of each asset to its estimated residual value (if any) over its expected useful economic life. To achieve this objective the following rates of depreciation are charged:

Freehold property Over 50 years Fixtures, fittings and equipment Over 5 years

The carrying values of tangible fixed assets are reviewed for impairment in periods when events or changes in circumstances indicate that the carrying value may not be recoverable.

Page 7

BEXLEYHEATH COMMUNITY CHURCH

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 JULY 2025

2 Accounting Policies continued

f) Pension scheme arrangements

g) Taxation

i) Exemption from preparing a cashflow statement

The charity has taken advantage of an exemption conferred by the Charities SORP and has not prepared a cash flow statement.

3 Donations

Donations of cash and similar
Gift aid receivable
4
Income from charitable activities
Children's Club, NewDay and Church Weekend
Funerals and income from other activities
5
Charitable expenditure
a
Costs incurred directly on specific activities
Staff costs
Ministry expenses
Youth and children's work
Spark in the Park community event
Other event costs
Subscriptions and licenses
Giving
Grants payable (note 5c)
b
Costs incurred on support & administration
Governance costs
Independent examiner's fee for preparing and examining the accounts
Church property costs
Depreciation on church property and equipment
Phone and communications
Other professional fees
Insurance
Total expenditure		 2025
£
75,354
15,206
90,560
2025
£
11,503
1,046
12,549
2025
£
52,552
2,972
998
1,000
14,902
2,297
3,775
7,800
86,296
1,638
16,868
13,219
780
1,621
1,630
35,755
122,051		 2024
£
73,175
14,470
87,645
2024
£
5,509
947
6,456
2024
£
51,059
1,402
547
1,000
6,679
1,485
-
7,800
69,972
1,578
14,556
13,498
780
1,745
1,598
33,754
103,727

The fee payable to the independent examiner for preparing and examining the accounts was £1,578 (2023: £1,500); in addition the charity paid £65 (2023: £60) to Stewardship for consultancy services.

Page 8

BEXLEYHEATH COMMUNITY CHURCH

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 JULY 2025

5c Grants payable

Grants for UK and overseas mission
The comparatives for the previous year are as follows:
Grants for UK and overseas mission
The charity's principal grants to institutions comprised:
Catalyst Network
for their general work
for their work in Greece
Regions Beyond
New Life Church
Cribs
Other small grants individually less than £1,000		 Institutions
£
7,800
Institutions
£
7,800		 Individuals
£
-
Individuals
£
-
2025
£
-
-
-
3,600
1,800
2,400
-
7,800		 2025
£
7,800
2024
£
7,800
2024
£
500
1,800
2,300
3,000
-
2,400
100
7,800

6 Acting as agent

On occasion the charity receives money on behalf of other charities, which it banks and then pays out to these charities. This income is received as agent for these other charities and the income, and the related payments, are excluded from the Statement of Financial Activities; any money that has not been distributed by the year end is recognised as a creditor.

During the year the charity acted as agent for Spark in the Park and, in that capacity: a) received £2266.06 and paid £2266.06

7 Tangible fixed assets

Cost
At 1 August 2024
Additions
At 31 July 2025
Accumulated depreciation
At 1 August 2024
Charge for the year
At 31 July 2025
Net book value
At 31 July 2025
At 1 August 2024		 Freehold
Property
£
600,000
-
600,000
108,000
12,000
120,000
480,000
492,000		 Fixtures,
fittings and
equipment
£
23,835
2,034
25,869
21,284
1,219
22,503
3,366
2,551		 Total
2025
£
623,835
2,034
625,869
129,284
13,219
142,503
483,366
494,551

Previously the charity was constituted as a Trust. In 2014 the assets, liabilities and activities of the Trust were transferred to this charitable company; at the date of transfer, the market value of freehold property was estimated to be £600,000.

8 Debtors

ors
Gift aid recoverable
Prepayments		 2025
£
1,311
-
1,311		 2024
£
1,412
4,482
5,894

Page 9

BEXLEYHEATH COMMUNITY CHURCH

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 JULY 2025

9 Cash at Bank and in Hand

h at Bank and in Hand
Bank current account
Bank deposit accounts
itors: liabilities falling due within one year
Trade creditors
Taxation and social security
Accruals
Deferred income		 2025
£
16,299
78,535
94,834
2025
£
500
1,119
1,977
-
3,596		 2024
£
19,986
82,764
102,749
2024
£
1,519
1,106
1,578
4,907
9,109

10 Creditors: liabilities falling due within one year

11 Pension commitments

During the year employer’s pension contributions totalling £1,300 (2024: £1,289) were payable to defined contribution personal pension schemes. At the balance sheet date pension contributions totalling £257 (2024: £251) were owed.

12 Funds

During the year the movements in the charity's funds were as follows:

Unrestricted funds
Designated capital fund
Unrestricted general funds
Restricted funds
Ukraine fund
Administrator Fund
Hardship Fund
Spark in the Park
Retiring minister's fund
Building Projects & Repairs Fund
Aggregate of funds		 Opening
balance
2025
£
492,000
100,783
592,783
182
-
-
-
540
580
1,302
594,085		 Incoming
resources
2025
£
-
96,492
96,492
-
1,500
1,318
30
790
3,750
7,388
103,880		 Outgoing
resources
2025
£
(12,000)
(104,995)
(116,995)
-
-
(2,500)
(1,000)
(1,275)
(281)
(5,056)
(122,051)		 Transfers
in the year
2025
£
-
(1,436)
(1,436)
-
-
2,500
970
-
(2,034)
1,436
-		 Closing
balance
2025
£
480,000
90,845
570,845
182
1,500
1,318
-
55
2,014
5,070
575,915

Analysis of net assets by fund

The assets and liabilities of the various funds were as follows:

Tangible fixed assets
Debtors
Cash at bank and in hand
Creditors falling due within one year		 General
Designated
funds
funds
£
£
3,366
480,000
1,311
-
89,765
-
(3,596)
-
90,845
480,000
Unrestricted Funds		 Restricted
funds
£
-
-
5,070
-
5,070		 2025
£
483,366
1,311
94,834
(3,596)
General
funds
£
3,366
1,311
89,765
(3,596)
90,845
575,915

Page 10

BEXLEYHEATH COMMUNITY CHURCH

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 JULY 2025

12 Funds continued

In the previous year the movements in the charity's funds were as follows:

Unrestricted funds
Designated capital fund
Unrestricted general funds
Restricted Funds
Ukraine fund
Retiring minister's fund
Repair fund		 Opening
balance
2024
£
504,000
98,521
602,521
182
-
-
182
602,703		 Incoming
resources
2024
£
-
93,319
93,319
-
540
1,250
1,790
95,109		 Outgoing
resources
2024
£
(12,000)
(91,056)
(103,056)
-
-
(670)
(670)
(103,727)		 Transfers
in the year
2024
£
-
-
-
-
-
-
-
-		 Closing
balance
2024
£
492,000
100,783
592,783
182
540
580
1,302
594,085

Analysis of net assets by fund

In the previous year, the assets and liabilities of the various funds were as follows:

Tangible fixed assets
Debtors
Cash at bank and in hand
Creditors falling due within one year		 General
Designated
funds
funds
£
£
2,551
492,000
5,894
-
101,447
-
(9,109)
-
100,783
492,000
Unrestricted Funds		 Restricted
funds
£
-
-
1,302
-
1,302		 2024
£
494,551
5,894
102,749
(9,109)
594,085

The transfer of £2,034 from the building fund to general funds is for the purchase of fixed assets

The Capital fund is a designated fund and represents funds set aside by the trustees for investment in property; the carried forward balance on the fund is represented by the net book value of the charity's property.

The Ukraine fund is a restricted fund created from donations received to help those affected by the war in Ukraine.

The Administrator Fund income is a grant received to help towards cost of an administrator

The Hardship Fund represents funds given to support those in need.

The Spark In The Park fund is a restricted fund created from donations received to help meet the cost of a community event organised jointly with other local churches.

The Retiring minister's fund is a restricted fund created from donations received for a retiring minister at another local church.

The Building Projects and Repairs fund is a restricted fund created from donations received to help meet the cost building works.

13 Transactions with related parties

During the year the charity

a) received donations totalling £18,788 (2024: £14,911) from related parties (which includes trustees, key management and anyone closely connected to them).

Except as disclosed in note 6 'Analysis of staff costs', there have been no other transactions with related parties during the year.

14 Members

Each member of the company commits to contribute if the charity is wound up an amount of £10.

Page 11

BEXLEYHEATH COMMUNITY CHURCH

DETAILED STATEMENT OF FINANCIAL ACTIVITIES WITH COMPARATIVES

FOR THE YEAR ENDED 31 JULY 2025

INCOME AND ENDOWMENTS FROM:
Donations
3
Charitable activities
4
Interest
Total income and endowments
EXPENDITURE ON:
Charitable activities:
5
Total Expenditure
Net income/(expenditure)
Transfers between funds
12
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
12		 General
Designated
2025
2025
£
£
83,172
-
12,549
-
772
-
96,492
-
104,995
12,000
104,995
12,000
(8,502)
(12,000)
(1,436)
-
(9,938)
(12,000)
100,783
492,000
90,845
480,000
Unrestricted funds		 Restricted
2025
£
7,388
-
-
7,388
5,056
5,056
2,332
1,436
3,768
1,302
5,070		 Total
2025
£
90,560
12,549
772
103,880
122,051
122,051
(18,171)
-
(18,171)
594,085
575,915		 General
Designated
2024
2024
£
£
85,855
-
6,456
-
1,008
-
93,319
-
91,056
12,000
91,056
12,000
2,262
(12,000)
-
-
2,262
(12,000)
98,521
504,000
100,783
492,000
Unrestricted funds		 Restricted
2024
£
1,790
-
-
1,790
670
670
1,120
-
1,120
182
1,302		 Total
2024
£
87,645
6,456
1,008
95,109
103,727
103,727
(8,618)
-
(8,618)
602,703
594,085

Page 12