The Moose International Welfare Service Fund (“the CIO”) Report of the Charity Trustees and Financial Statements For the Year Ended 31 December 2024 Brooking Ruse Chartered Accountants 2 Stafford Place Weston-super-Mare Somerset, BS23 2QZ The Moose International Welfare Service Fund (“the CIO”) Report and Financial Statements for the Year Ended 31 December 2024 |Index|Page| |---|---| |Essential Information|1| |Statement of Responsibilities of the Charity Trustees|2| |Independent Examiner’s Report|3| |Report of the Charity Trustees|4| |Charitable Funds Balance Sheet|5| |Notes to the Financial Statements|6 - 8| |Charitable Funds Statement of Financial Activities|9| ___________________________ The Moose International Welfare Service Fund (“the CIO”) 1 Report of the Charity Trustees and Financial Statements For the Year Ended 31 December 2024 ## Charity Information |Trustees|A G Harries (Chairman)| |---|---| ||M E Dunne| ||K Jenkins| |Secretary|M E Dunne| |Central Office|The Lighthouse Suite| ||Manor House| ||Manor Road| ||Burnham-on-Sea| ||Somerset| ||TA8 2AS| |Auditors|Brooking, Ruse & Co Limited| ||Chartered Accountants| ||2 Stafford Place| ||Weston-super-Mare| ||Somerset| ||BS23 2QZ| The Moose International Welfare Service Fund (“the CIO”) 2 ## Statement of Responsibilities of the Charity Trustees ## Year Ended 31 December 2024 The Charity Trustees are required by law to produce Financial Statements of the CIO every year which give a true and fair view of the state of affairs of the CIO at the end of the year and the results for the year then ended. In preparing these Financial Statements the Charity Trustees are required to select suitable accounting policies and then to apply them on a consistent basis, making judgements and estimates which are prudent and reasonable. The Charity Trustees must also prepare the Financial Statements on a going concern basis unless it is inappropriate to presume the CIO will cease to function. The Charity Trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the CIO and which will enable them to ensure that the Financial Statements comply with the Charities Statement of Recommended Practice and any amendments thereto. The Charity Trustees confirm they have complied with the duty in section 17(5) of the 2011 Charities Act to have due regard to guidance published by the Charity Commission. The Charity Trustees are responsible for safeguarding the assets of the CIO and hence must take all reasonable steps for the prevention and detection of fraud and other irregularities. The Charity Trustees confirm that they have complied with these requirements. Registered Office: The Lighthouse Suite Manor House Manor Road Burnham-on-Sea Somerset TA8 2AS Signed by the Secretary on behalf of the Charity Trustees 11 June 2025 …………………………………………………………… M E Dunne - Secretary Independent Examiner’s Report to the Charity Trustees of 3 ## The Moose International Welfare Service Fund (“the CIO”) I report on the accounts of the CIO for the year ended 31 December 2024 as set out on pages 4 to 8. ## Respective responsibilities of trustees and examiner The Charity Trustees are responsible for the preparation of the accounts. The Charity Trustees consider that an audit is not required for this year under Section 144(2) of the Charities Act 2011 (the 2011 Act) and that an independent examination only is needed. It is my responsibility to: - Examine the accounts under Section 145(1) of the 2011 Act - To follow the procedures laid down in the General Directions given by the Charity Commissioners (under Section 145(5)(b) of the 2011 Act, and - To state whether any particular matters have come to my attention. ## Basis of the Independent Examiner’s statement My examination was carried out in accordance with the General Directions normally given by the Charity Commission. An examination includes a review of the accounting records kept by the CIO and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and the explanations of the Charity Trustees concerning any such matters. The procedures undertaken do not provide all the evidence which would be required in an audit, and consequently no opinion is given as to whether the accounts present a ‘true and fair’ view and the Report is limited to those matters set out in the statement below. ## Independent Examiner’s statement In connection with my examination, no matter has come to my attention: 1. which gives me reasonable cause to believe that in any material respect the requirements: - to keep accounting records in accordance with Section 130 of the 2011 Act and - to prepare Accounts which accord with the accounting records and which comply with accounting requirements of the 2011 Act have not been met; or 2. to which in my opinion attention should be drawn in order to enable a proper understanding of the accounts to be reached. Robert D Orr FCA 11 June 2025 Brooking Ruse & Co Ltd 2 Stafford Place Weston-super-Mare Somerset, BS23 2QZ EK.gd.09916 The Moose International Welfare Service Fund (“the CIO”) 4 ## Report of the Charity Trustees for the Year Ended 31 December 2024 The Charity Trustees present their Report and Financial Statements for the year ended 31 December 2024. The Charity’s registered number is 1153351. ## Charity Trustees The Charity Trustees have served throughout the year. The appointment of Charity Trustees is governed by the Foundation Constitution of the CIO. The day to day management of the CIO is overseen by the Secretary. All decisions are made by the Board of Trustees. ## Investment Powers The Foundation Constitution authorises the Charity Trustees to make and hold investments using the general funds of the CIO. The policy for investment is to ensure risk free capital growth whilst protecting income to cover the needs for the income in the funds. ## Constitution, Objects and Policies The Charitable Trusts are set out in the Foundation Constitution, and its objects are to provide charitable donations to the funds of the Order and to outside charities as determined by the Charity Trustees. These objects have been achieved by the making of charity dispositions and providing benefits for widows, widowers and others entitled under the terms of the Foundation Constitution. ## Development, Activities and Achievements The Charity Trustees consider that the performance of the CIO this year has been satisfactory in the economic climate of the country. ## Public Benefit Statement The objects of the CIO are for the public benefit: (1) the relief of need and financial hardship arising from youth, old age, sickness, infirmity or disability amongst members of the Grand Lodge of Great Britain Loyal Order of Moose (“the Order”) or their families or such other personal as the Trustees shall determine; (2) the promotion in cases of financial hardship of the education of children of members of the Order or such other persons as the Trustees shall determine by the award of bursaries or grants. ## Financial Review The General Fund received income from various sources which, in total, amounted to £123,890. The dividends and interest income received by the Philanthropic Fund during the year was £26,296 bringing total income for the year ended 31 December 2024 to £150,186. After deducting the expenses of £115,827 the General Fund has a surplus for the year of £8,063. Adding this to the Philanthropic surplus, there is an overall surplus of £31,072. The CIO has seen an increase in the portfolio market values during the year which is in line with the stock market generally. The CIO remains in a secure financial position enabling the organisation to continue to provide funds in line with the constitution. ## Approval This report was approved by the Charity Trustees on 11 June 2025 and signed on their behalf. …………………………………………………………………… M E Dunne - Secretary The Moose International Welfare Service Fund (“the CIO”) ## Charitable Funds Balance Sheet as at 31 December 2024 |Note
2024
£
Fixed Assets
2
The Meadow
26,820
Elmhurst
13,833
Mooseheart land
1,215
____________
Investments at Market Value
3
Current Assets
Cash at bank
458,300
Rathbones – dividends due
-
Due from Taunton Lodge
15,767
Due from 50/50
1,437
____________
475,504
Current Liabilities
Due to ‘the Order’
70,419
____________
Represented by
Funds
4|£
41,868
2,547,413
405,085
____________
2,994,366
____________
2,994,366
____________|2023
£
26,820
13,833
1,215
____________
41,868
2,534,597
380,842
3,717
10,767
1,661
____________
396,987
34,299
____________
362,688
____________
2,939,153
____________
2,939,153
____________| |---|---|---| The financial statements were approved by the Charity Trustees and were signed on their behalf by: ……………………………………………………………….. 11 June 2025 A G Harries - Chairman The Moose International Welfare Service Fund (“the CIO”) Notes to the Accounts for the Year Ended 31 December 2024 ## 1. Basis of Preparation of Accounts The financial statements have been prepared under the historical cost convention. They have also been prepared in accordance with applicable Financial Reporting Standards for Smaller Entities Accounting and Reporting by Charities Statement of Recommended Practice 2005 and in accordance with the Charities Act 2011. There are no debtors or creditors at the year end, all accounts being settled within the accounting period. Incoming receipts represent total monies received from activities. All fixed assets are shown at cost. Stocks are valued at suppliers cost. Investments are included at cost and the current market value provided by independent stockbrokers is shown in these notes. |Fixed Assets
Cost
01/01/2024
£
The Meadow, Knapps Drive
26,820
Elmhurst, Woodborough Road
13,833
Mooseheart, Winscombe:
Freehold land
1,215
____________
41,868
____________|Balance
31/12/2024
£
26,820
13,833
1,215
____________
41,868
____________| |---|---| ## 2. Fixed Assets |The insured value of the freehold
buildings is as follows:
The Meadow, Knapps Drive
Elmhurst, Woodborough Road|428,343
587,491
____________
1,015,834
____________| |---|---| The Moose International Welfare Service Fund (“the CIO”) ## Notes to the Accounts for the Year Ended 31 December 2024 ## 3. Investments |Philanthropic Fund
As at 1 January 2024
Additions
Disposals
Redemptions/equalisations
Stockbroker fees
Gains/losses on portfolio
General Fund
As at 1 January 2024
Additions
Disposals
Redemptions/Equalisations
Stockbroker fees
Gains/losses on portfolio
Total Funds
As at 31 December 2024
As at 31stDecember 2023
4.
Fund Balances
Philanthropic Fund
General Fund
Funds at 31 December 2024|Portfolio
£
787,206
66,726
(81,137 )
-
-
(2,005 )
____________
770,790
____________
Portfolio
£
1,732,976
105,453
(110,142 )
-
-
26,146
____________
1,754,432
____________
2,525,222
____________
2,520,181
____________|Capital
Account
£
4,764
(66,726 )
81,137
90
(3,287 )
-
____________
15,978
____________
Capital
Account
£
9,652
(105,453 )
110,142
107
(8,235 )
-
____________
6,213
____________
22,191
____________
14,416
____________|Total
£
791,969
-
-
90
(3,287 )
(2,005 )
____________
786,767
____________
Total
£
1,742,628
-
-
107
(8,235 )
26,146
____________
1,760,646
____________
2,547,413
____________
2,534,597
____________
£
1,138,053
1,856,313
____________
2,994,366
____________|Historical
Cost
£
679,235
____________
654,626
____________
Historical
Cost
£
1,420,154
____________
1,421,062
____________
2,075,688
____________
2,099,389
____________| |---|---|---|---|---| ## 5. Charity Trustees Pensions and Remuneration No Charity Trustee receives an annual pension or other remuneration. The Moose International Welfare Service Fund (“the CIO”) ## Notes to the Accounts for the Year Ended 31 December 2024 ## 6. Total Staff Costs Total staff salaries and wages allocated to the charitable funds amounted to £6,869 (2023: £4,825) for one member of staff during part of the year. This includes pension contributions for one staff member. ## 7. Related Party Transactions Moose International in Great Britain (“the Order”) pays the overhead costs for both the Order and the CIO. These costs are monitored on a monthly basis and periodically a proportion is charged to the CIO as the Charity’s contribution towards the costs. As at 31 December 2024 the amount due from the CIO to the Order was £70,419 as disclosed on the Balance Sheet. ## 8. Trustee Expenses The travel and subsistence costs incurred by the three Trustees in relation to their duties to the CIO amount to £10,267 (2023: £8,844) during the year under review. This is included within administration costs on the Statement of Financial Activities. The Moose International Welfare Service Fund (“the CIO”) 9 ## Charitable Funds Statement of Financial Activities for the ## Year Ended 31 December 2024 |||General|2024|2023| |---|---|---|---|---| |Unrestricted Funds|Phil|Fund|Total|Total| |Incoming Resources|£|£|£|£| |Rents||13,700|13,700|13,700| |Donations||56,652|56,652|208,469| |Dividends & interest|26,296|53,538|79,834|82,483| ||___________|___________|___________|___________| ||26,296|123,890|150,186|304,652| ||___________|___________|___________|___________| |Outgoings||||| |Let property expenses||33,799|33,799|10,850| |Wages & salary costs||6,869|6,869|4,825| |Administration costs||11,835|11,835|10,261| |Donations and grants||32,284|32,284|54,465| |Presents and holidays||13,935|13,935|4,035| |Magazines for widows||1,198|1,198|678| |Rent and room hire||1,973|1,973|3,282| |Accountancy||3,191|3,191|3,146| |Stockbrokers|3,287|8,235|11,522|10,832| |Insurances||2,508|2,508|1,710| ||___________|___________|___________|___________| ||3,287|115,827|119,114|104,084| ||___________|___________|___________|___________| |Net incoming/(outgoing) resources|23,009|8,063|31,072|200,568| |Gains/losses on investment portfolios|(2,005 )|26,146|24,141|74,921| |Total funds at 1 January 2024|1,117,049|1,822,104|2,939,153|2,663,664| ||___________|___________|___________|___________| |Total funds at 31 December 2024|1,138,053
___________|1,856,313
___________|2,994,366
___________|2,939,153
___________|