REGISTERED CHARITY NUMBER 1161178 

## **REPORT OF THE TRUSTEES** 

## **AND** 

**FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2025** 

## **FOR** 

**RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY** 

**CONTENTS OF THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2025** 

Report of the trustees 

Chairman’s Report 

Volunteers’ Manager Report 

Treasurer’s Report 

Financial Statement Declaration 

Statement of Financial Activities 

Balance Sheet 

Notes to the Financial Statements 



## **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 30 JUNE 2025** 

ended 30 June 2025. 

## **Accounting standard** 

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 issued in October 2019, the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102), and the Charities Act 2011 

## **Independent Examination** 

The charity’s income for the year ended 30 June 2025 was in excess £25,000 and therefore its accounts and financial statements have been subject to independent examination. 

## **OBJECTIVES AND ACTIVITIES** 

Objectives and aims 

The objective of the CIO is to protect and preserve the health of families, carers and friends su_ering from life-limiting illness by the provision of hospice-type community care/a home service in the West Mid and Ivel Valley areas of Central Bedfordshire. 

## **STRUCTURE, GOVERNANCE AND MANAGEMENT** 

Governing document 

The charity is a Charitable Incorporated Organisation (CIO) controlled by its governing document; a constitution dated 4 November 2014. 

## **REFERENCE AND ADMINISTRATIVE DETAILS** 

Registered Charity number: 1161178 

Trustees: Mr G Mackey Ms C Thompson Ms J Hallworth Mr M Smith 

Treasurer 

David J Hallworth ACIB 7 Windsor Close Flitwick Bedford MK45 1PT 



## **Report on Charitable Activities for the year ended 30 June 2025** 

## **Chairman’s Report** 

As the world at large struggles with the challenges of economic uncertainty and an ever evolving global picture, so has the year 2024 / 25 has brought with it challenges to Respite at Home. We have passed the quarter century mark and are an established and well known organisation. We have continued with our core mission of providing respite care and friendship to those with life limiting illnesses and their families. Additionally, we have continued with our project to try and tackle loneliness in our community. 

With these noble missions and being well established, you would have been forgiven for thinking that all would be plain sailing. However, this year has been extremely challenging. The economic situation has meant that individuals have been struggling to make ends meet and organisations have been much stricter in their funding. It has been extremely di_icult to acquire funding from our usual sources. 

Indeed, the start of this year saw an existential threat to Respite at Home. Our funding situation was critical and we needed money fast! At one point we had only enough funding to run for approximately 3 months. I am pleased to say that the committee recognised this issue and supported Nicola in bringing in the funding which has been a God send to us. David will be able to go into much more detail but I am pleased that we find ourselves in a much stronger position now. 

No doubt, Nicola will elaborate on the challenges of raising the necessary funds to keep us going. However, I wanted to recognise the extremely hard work which goes into applying for grants, the long hours spent on tombola stands at events and especially the agony of not knowing whether the future is safe. Nicola and our volunteers have been exemplary in these circumstances and I cannot thank them enough for keeping the faith and working hard to keep the charity viable. 

I am also extremely grateful to those who have supported and funded our charity. Your time and money change lives at a time when it may feel like the sky is closing in on you. Our work comes from a deep love of our neighbours and those who recognise this through funding and support are truly blessings on our work. 

Of course all this fund raising and organisation is for one main purpose, that is to enable our volunteers to do the outstanding work of supporting our clients in their hour of need. Our volunteers, many of whom are here tonight, are the beating heart of our organisation. Along with Nicola, who keeps us all going in the same direction, they do such an incredible job in trying circumstances. I want to recognise that contribution by Nicola and you all. Thank you for all you do and the love you give to our community. 

The Committee itself, has continued to be an enormous support. We have been pleased to welcome Sarah Murphy to the committee and as a trustee. Sarah, thank you for joining us and I look forward to working with you for years to come. Our other trustees, Joyce, Clare and Mark have been their usual sterling selves and I thank them for their commitment and hard work. I also wish Mark a swift recovery after his accident and Clare a safe trip home from her sabbatical. 



Last but most certainly not least, David. David joined us as treasurer just before the last AGM. He came along when we were really struggling to keep the books in order and arrange the inspection of the accounts. His knowledge and experience have been invaluable to us and have made all the di_erence in helping us to analyse our financial position whilst also planning our future. The order which he has brought to the books has been central to helping Nicola secure the grants which have turned the organisation around this year. Thank you David, from the bottom of my heart, for all you do for us. 

The committee will have much work to do over the next year. We are introducing a trial to o_er counselling to our volunteers. We realise that the emotional connection between our volunteers and our clients is deep. Should our clients pass away, as does happen, the bereavement extends to volunteers too. We want to support them in giving of themselves and ensure that their mental health is protected too. 

Some work will also need to take place on reviewing our policies and procedures along with our constitution this year. As an evolving organisation, it is important that we keep pace from a governance perspective. 

Friends, I am privileged to stand to here looking to a hugely di_erent future than that which faced us at the beginning of the year. Our financial position is good but that does not mean that the challenges are over. We still have to find significant funds each year to keep going. With the team we have in place, I am confident that we can meet this challenge. My ask of you all is to spread the word about our work and the wonderful people who volunteer for us. Any leads on funding would be gratefully received. 

Finally, a thank you to all of you for giving up your evening to listen to us and celebrate another year of serving Mid Bedfordshire and Ivel Valley. Hear’s to many more. 

--------------------------------------------------------------------------------------------------------------------- 

## **Volunteers’ Manager’s Report** 

Welcome everyone to our AGM which celebrates community groups, partnerships and Town Councils coming together in the local community, helping families living with life limiting illnesses, _Loneliness_ , isolation, disabilities and bereavement in West Mid Beds and Ivel Valley areas across Central Bedfordshire. 

This year has been an interesting and very challenging year which started with the realization that our reserve funding to run the charity was incredibly low. So, with that in mind I started the long process of looking for relevant grants and funding sources that we could apply for. With positivity and dedication and help from our Committee, we have managed to secure grants from The Big Lottery Community Fund for 2 years and from Bedfordshire, Luton Community Foundation and the YAPP Charitable Trust who have also given us funding for the next 3 years for our core costs. 

Also, other grants kindly given from The Albert Hunt Trust, The Wixam Tree Charitable Trust, The Neighbourly Charitable Trust and The Gale Family Trust. With a large donation from the Chairmans Charity of Central Beds Council, we are extremely grateful for this. With a year of fundraising and the Stotfold Mayors’ charity coming to an end in April, we must also thank them for pancake races, hooking ducks and a night out at The Con Club with a local band. Other Town Councils have been very generous with their grants, these include Sandy Town 



Council, to cover the recruitment, training and onboarding costs for one new volunteer, Ampthill Town Council for a grant to publicise our charity with leaflets, banners and promotional literature, She_ord Town Council for home o_ice equipment and also Flitwick Town Council. Also, applications and many letters later with Mandy taking the lead, to Freemasons Lodges across Central Beds we have received very kind donations from Lodges including Elstow, Russell, Robert Bloomfield, Ivel and Lovells Bury. Thank you for all for your support this year, it really does mean a lot to us and means that we can keep o_ering our unique service to those who really need it. 

This year has been a real test to the dedication to all the families we support now and going forward. It has shown how a small local charity like ours can endure and do great things even when times are challenging. We are all focused and passionate about what we do, helping others, giving up some of our time each week for a couple of hours visiting people that really need our help and support at some of the most di_icult times in their lives. We should all be very proud of what we do and have achieved, and my heartfelt thanks goes out to our incredible team of volunteers, which without you none of this would be possible and RHV simply would not exist. 

From Stotfold down to Woburn Sands we travel anywhere to help people! And just to show how busy we have been with referrals this year which have mainly come from the Social Prescribers, The Stroke Association and the Palliative Nurses. The number of hours we have spent with families is just over 1,690 hours. And the number of miles we have driven to see our families is over 5,500 miles. The number of carers and clients we have visited and supported this year is 69 with myself and our team visiting and or making regular contact with them. 

We still continue to have good working relationships with other other organisations, including Hilary from Age UK, Maureen from Hospice at Home Dunstable, Jaquie from Hospice at Home Leighton Buzzard, Keech Hospice, Carers in Bedfordshire, Healthwatch Central Beds, Good Neighbors groups, Social Prescribers, Palliative Nurses, and Neurological Nurses across the county. Referrals have been steady this year. Sadly a few of our long-term clients passed away this year, some of whom we have supported for 10 years and still continue to have contact with their families, to support them through their grief. So, you can see how these relationships really help our clients and their families. Much of the time our volunteers have willingly visited and supported at least one and sometimes two families on a weekly basis, sometimes agreeing to travel many miles to sit with someone so that their carer can have some much-needed break. 

We have had a very busy year out and about promoting the charity and our services and also doing some fundraising at various community events. Kicking o_ the year with our T&Cake at Flitwick Village Hall, and back by popular demand our Pub Quizzes at The Cross Keys in Pulloxhill, so thank you to our fabulous Quiz hosts Rob and Clare and our team including Anne, Karen, Carol, Janet, Sarah, Mark and Sue for helping out and dragging their friends along for a good night out.  We have attended events all across the county spending hours talking to people about our service and giving out leaflets at Stotfold Steam Fair, Flitwick Family Day, Potton Fest and Stotfest with a huge thank you all for supplying prizes and goodies in our ‘Tombola of Curiosities and Antiquities’ and also to Janet, Mandy, Allan, Carol, Rob and Julia for helping out at Hook a Duck with a di_erence and Tomboling on some of the hottest days this year. Thanks to Sue and John for their storage and transportation of our hurricane proof gazebo, and those early morning setups with Captain Mannering again! The Older Peoples Festival at The Rufus Centre and trips to libraries and local supermarkets giving information 



sessions. And soon to be hitting the Christmas lights switch on with some handmade tree decorations and table decorations all lovingly made by our volunteer’s, a huge thank you to Karen, Janet and Mandy for hounding businesses for Tombola prizes and making, knitting and stitching goodies for our fundraising! 

We also had some unexpectedly great news regarding fundraising with East Beds Charity Cricket Shield donating a large sum of money to us back in cold December, Ampthill Fireworks in January and giving talks to the Flitwick Methodist Church breakfast Club and Ampthill Flexi Rotary who also chose us as one of the charities to fundraise for. They held their regular Jazz band afternoon event in July in Ampthill on one of the only drizzly days this summer, I can honestly say we have been well supported and acknowledged for the important work we do. Thank you again to all of these local organisations. As times are still challenging, we are extremely grateful to them all for this much needed boost. 

With a grant from the Neighbourly Charitable Trust we had team training earlier this month which brings the whole group together for learning and team building, so important as most of us work on our own. After brainstorming and some very interesting ideas for moving the charity forward from our enthusiastic vibrant team. Thanks to everyone who was able to attend, we have some exciting times ahead. 

We have also just celebrated the second birthday of the Community Café in Ampthill where we partner with The Methodist Church and Ampthill Town Council to run the weekly Cafe. We have created a space for carers and those possibly struggling with isolation and loneliness to come together and feel comfortable to meet others, make new friends over a free cuppa and eat something yummy. Over the last year we have had many community visitors to the cafe including Age UK, Social Prescribers, Central Beds Safety Team, the local Bobby, the Stroke Association and many others. We also celebrated VE DAY with a vintage singer and a cream tea and our summer special, Ampthill by the sea with fish and chips, ice cream, buckets and spades and bunting went down very well. With 58 people attending one week the Café has grown quickly and we consider it a great success for everyone who attends and who helps to run it. 

It just goes to show when 3 local organisations come together to work for the community, what can be achieved. 

This year has also seen Sue sadly leave the charity due to personal circumstances, always sad to see people go especially as we are a small group and work so closely together, but we understand that sometimes life just gets in the way. We thank Sue for all her hard work whilst at RHV. So, with recruitement in mind we have managed to recruit another new volunteer, Clare who lives in West Mid Beds area. We are always looking for new volunteers and we have attended a volunteer Fair in Biggleswade, put adverts in community magazines, Parish Councils, and on our socials and have recently had 3 people contact us who I am meeting soon, so fingers crossed. We always ask that people promote us and refer our service on so thank you. 

So I cannot end without thanking all our wonderful team of volunteers who are so committed to RHV and who have worked so hard with me over the last year working with their families to ensure they are responded to quickly and given the help and support they need in what are truly challenging times. So a humungus thank you to Kathy, Allan, Anne, Carol, Rob, Janet, Mandy, Kim, Karen, Julia, Sue and Clare you are such a brilliant group of people and thank you 



again for making my job so enjoyable. A big thanks also again to Kathy, for doing my job, when I do actually take some time o_! 

And last but not least I would like to thank our Chairman Gareth and all of existing Committee Joyce, Mark and Clare, and Sarah who joined this year as a new Trustee. And thanks also to our Trustee Clare and David our much-needed new Treasurer who have done a huge amount of work with the grant applications this year. David also doubles up as our o_icial photographer tonight so please do smile! Again thanking you all for your continued support and guidance throughout another interesting year. 

After the business bit is over, tonight’s speaker is The Lord-Lieutenant of Bedfordshire, talking about the role of representing the Royal Family in the local community. We thank her for taking the time to attend our AGM tonight. 

And we all know to help someone in their darkest times has to one of the greatest things we can all do as humans. And In the bigger picture we know, that by supporting a family at these di_icult times the knock on e_ect is that: 

- There is less chance that the carer will become unwell themselves 

- There is less pressure put on the NHS and other services for support by carers and families 

- The support our service o_ers, helps everyone’s mental health 

- And, family dynamics and issues are often resolved or improved when one of our team visits the family 

regularly 

So our small but mighty service is a vital part of our communities. 

And I think this quote from one of our families, sums up perfectly why we do what we do: 

‘Our volunteer visitor is wonderful. She sits with my husband and chats and plays games with him. She is a Godsend for me, allowing me time away from my caring duties, We’d be utterly lost without her!’ 

Thank you again everyone for joining us tonight. 

--------------------------------------------------------------------------------------------------------------------- 

## **Treasurer’s Report** 

## **1. Introduction** 

to maintain its activities.  Our Volunteers’ Manager has worked very hard to secure meaningful grants and these will certainly enable at least another 12 months of operation. 

Many of our grant providers have stipulated that their funds may only be used for specific purposes and some have mandated that we hold their grant in a separate Restricted Fund.  This adds a degree of complexity to our financial record keeping and reporting. 



The accounts are kept on an accrual basis which in short means that income and expenditure is only recognised in the year to which it applies (as opposed to the year in which it is received/spent – this is cash accounting).  It’s important to understand this concept as if you look at the bank balances held at the year end (£41,121) they include £26,910 of grants received but allocated for use in 2025/26 (£16,910) and 2027/27(10,000).  Also, some grant providers only pay a portion of the agreed grant up front and require an interim report before releasing the balance. 

## **2. Financial Statements** 

Include various accounting reports: 

- a. Statement of Financial Activities (SOFA) – This gives a summary of Income and Expenditure over broad categories.  The detail which makes up the summary can be found in: 

- b. Analysis of Income & Expenditure 

- c. Balance Sheet (Separate Funds) – I will talk to this at the meeting but here you will note the separate columns for General, Designated and Restricted Funds 

- d. Statement of Assets and Liabilities (by fund) – this is a more detailed breakdown of the previous report (Balance Sheet separate funds) 

## **3. Financial Summary** 

Income is up £3.3k on prior year at £26.5k.  This is almost all accounted for by an increase in grants with donations down £1.1k and fund raising events up £1.2k 

Expenditure appears to be down by £7.3k but this is not a true comparison.  In “Employment Costs” the prior year figures include a £5.5k one o_ provision for redundancy and £1.3k of employer NI which shouldn’t have been paid.  This NI has been claimed back (plus also from 2022/23) and appears as a credit of £2.3k. in 24/25. Please see “Analysis of Income & Expenditure”.  The comparative figures are 2024/25 £22.5k and 2023/24 £21.3k.  Therefore, employment costs have risen, yet again, by about £1.2k. 

Looking at the overall expenditure totals, then adjusting as per above on a like for like basis, expenditure in 2024/25 was £30.9k, compared to £29k in 2023/24.  The net increase is almost all attributable to the adjusted increase in employment costs. 

The balance sheet reveals that we have £41k in the bank, but please note that of this: 

- a. £5.5k is reserved for redundancy costs 

- b. £17k of grants to be expended in 2025/26 

- c. £10k of grants for use in 2026/27 



## **4. Conclusion** 

If we assume that our own fundraising generates say £7k p.a. then with the grants already secured and in order to preserve a General Reserve at £10k, we would need to raise the following amounts from Donations and Grants (combined): 

- a. 2025/26 - £5k 

- b. 2026/27 -£10k 

- c. 2027/28 - £20k 

Our aim should be to raise the General Reserve to £30k which gives about one year of operation.  Our Reserves Policy says that where possible we will use our own fund raising events to increase the General Reserve to one year’s normal expenditure. Therefore, if we set that as a target, we would need to raise the following revised sums from Grants & Donations: 

1. 2025/26 - £12k 

2. 2026/27 - £17k 

3. 2027/27 - £27k 

David Hallworth ACIB Hon. Treasurer 11 September 2025 

## **Financial Statements Declaration** 

on 29 September2025 and are signed on behalf of the trustees by: 

…………………………. Gareth Mackey 

Date: 27 November 2025 



**RESPITE AT HOME VOLUNTEERS WEST MID BEDS & IVEL VALLEY** (Charity Registration No. 1161178) 

## **FINANCIAL STATEMENTS** 

## **For the Year ending 30 June 2025** 

## **Contents** 

**Statement of Financial Activities Balance Sheet Assets & Liabilities by Fund Notes to the accounts Declarations Examiner's Certificate Finance Report Reserves Policy** 



## **RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Statement of Financial Activities (SoFA) For the period from 01 July 2024 to 30 June 2025** 

||**RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY**<br>**Statement of Financial Activities (SoFA)**<br>**For the period from 01 July 2024 to 30 June 2025**|
|---|---|
|**Notes**|**Unrestricted Designated Restricted**<br>**Total**<br>**_Prior year_**<br><br>**funds**<br>**funds**<br>**funds**<br>**funds**<br>**_total funds_**|
|3<br>**Income and endowments from:**<br>£<br>**£**<br>**£**<br>**£**<br>**_£_**<br>Grants<br>10,470<br>3,750<br>14,220<br>_10,850_<br>Donations<br>4,074<br>4,074<br>_5,194_<br>Fund Raising Events<br>7,995<br>7,995<br>_6,767_<br>Interest<br>193<br>193<br>_238_<br>Other Income<br>Total income<br>22,731<br>3,750<br>26,481<br>_23,049_<br>4<br>**Expenditure on:**<br>Employment Costs<br>17,256<br>2,944<br>20,200<br>_27,940_<br>Rent & Document Storage<br>992<br>280<br>1,272<br>_773_<br>Office Costs<br>2,008<br>120<br>2,128<br>_2,637_<br>Website & IT<br>153<br>153<br>_195_<br>Insurance<br>449<br>105<br>554<br>_489_<br>Volunteers' Travel & Expenses<br>100<br>51<br>152<br>_692_<br>Fund Raising Costs<br>872<br>872<br>_943_<br>Training<br>390<br>250<br>640<br>_605_<br>Community Cafe<br>1,148<br>1,148<br>_548_<br>Depreciation<br>662<br>662<br>_662_<br>Other Costs<br>664<br>664<br>_273_<br>Total expenditure<br>24,695<br>3,750<br>28,445<br>_35,756_<br>Net income / (expenditure) resources before transfer<br>(1,963)<br>(1,963)<br>_(12,708)_<br>10.3 **Transfers:**<br>Gross transfers between funds - in<br>Gross transfers between funds - out<br>**Other recognised gains / losses**<br>Gains/losses on investment assets<br>Gains on revaluation, fixed assets, charity's own use<br>Net movement in funds<br>(1,963)<br>(1,963)<br>_(12,708)_<br>Reconciliation of funds<br>Total funds brought forward<br>11,774<br>11,774<br>_24,482_<br>Total funds carried forward<br>**9,811**<br>**9,811**<br>**_11,774_**<br>Represented by<br>**Unrestricted**<br>General Fund<br>9,811<br>9,811<br>_11,774_<br>**Restricted**<br>Bedfordshire & Luton Community Foundation<br>Shefford Town Council<br>TRAINING & RECRUITMENT<br>YAPP Charitable Trust|**Income and endowments from:**<br>£<br>**£**<br>**£**<br>**£**<br>**_£_**<br>Grants<br>10,470<br>3,750<br>14,220<br>_10,850_<br>Donations<br>4,074<br>4,074<br>_5,194_<br>Fund Raising Events<br>7,995<br>7,995<br>_6,767_<br>Interest<br>193<br>193<br>_238_<br>Other Income|
||Total income<br>22,731<br>3,750<br>26,481<br>_23,049_<br>**Expenditure on:**<br>Employment Costs<br>17,256<br>2,944<br>20,200<br>_27,940_<br>Rent & Document Storage<br>992<br>280<br>1,272<br>_773_<br>Office Costs<br>2,008<br>120<br>2,128<br>_2,637_<br>Website & IT<br>153<br>153<br>_195_<br>Insurance<br>449<br>105<br>554<br>_489_<br>Volunteers' Travel & Expenses<br>100<br>51<br>152<br>_692_<br>Fund Raising Costs<br>872<br>872<br>_943_<br>Training<br>390<br>250<br>640<br>_605_<br>Community Cafe<br>1,148<br>1,148<br>_548_<br>Depreciation<br>662<br>662<br>_662_<br>Other Costs<br>664<br>664<br>_273_|
||Total expenditure<br>24,695<br>3,750<br>28,445<br>_35,756_<br>Net income / (expenditure) resources before transfer<br>(1,963)<br>(1,963)<br>_(12,708)_|
||Net movement in funds<br>(1,963)<br>(1,963)<br>_(12,708)_<br>Reconciliation of funds|
||Total funds brought forward<br>11,774<br>11,774<br>_24,482_|
||Total funds carried forward<br>**9,811**<br>**9,811**<br>**_11,774_**|
||Represented by<br>**Unrestricted**|
||General Fund<br>9,811<br>9,811<br>_11,774_|
||**Restricted**|
||Bedfordshire & Luton Community Foundation|
||Shefford Town Council|
||TRAINING & RECRUITMENT|
||YAPP Charitable Trust|



Page 2 of 13 



## **RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY** 

## **Balance Sheet** 

|**Notes**|**General Designated Restricted At 30/06/2025** **_At 30/06/2024_**<br>**£**<br>**£**<br>**£**<br>**£**<br>**_£_**|
|---|---|
|**Fixed assets**<br>7<br>Tangible Assets<br>_662_<br>_662_<br>**Current assets**<br>8<br>Debtors<br>1,466<br>57<br>1,523<br>_579_<br>Cash At Bank And In Hand<br>34,928<br>6,193<br>41,121<br>_18,437_<br>36,394<br>6,250<br>42,644<br>_19,016_<br>**Liabilities**<br>9<br>Creditors: Amounts Falling Due In One Year<br>21,084<br>6,250<br>27,334<br>_2,404_<br>21,084<br>6,250<br>27,334<br>_2,404_<br>**Net current assets less current liabilities**<br>15,311<br>15,311<br>_16,612_<br>**Total assets less current liabilities**<br>15,311<br>15,311<br>_17,274_<br>9.2<br>Provision For Liabilities After One Year<br>5,500<br>5,500<br>_5,500_<br>5,500<br>5,500<br>_5,500_<br>**Total net assets less liabilities**<br>**9,811**<br>**9,811**<br>**_11,774_**<br>**Represented by**<br>**Unrestricted**<br>Unrestricted - General Fund<br>9,811<br>9,811<br>_11,774_<br>**Designated**<br>10<br>**Restricted**<br>**Fund Totals**<br>**9,811**<br>**9,811**<br>**_11,774_**|_662_|
||_662_|
||1,466<br>57<br>1,523<br>_579_<br>34,928<br>6,193<br>41,121<br>_18,437_|
||36,394<br>6,250<br>42,644<br>_19,016_|
||21,084<br>6,250<br>27,334<br>_2,404_|
||21,084<br>6,250<br>27,334<br>_2,404_|
|||
||**9,811**<br>**9,811**<br>**_11,774_**|



Page 3 of 13 



## **RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY** 

## **Statement of Assets and Liabilities (by fund) As at: 30 June 2025** 

||**_Previous_**<br>**_balance_**<br>**Balance**|
|---|---|
|**General Fund: Unrestricted**|**£**<br>**_£_**|
|||
|**Fixed Asset**<br>9000: Equipment<br>6,874<br>_6,874_<br>9001: Equipment - Accumulated Depreciation<br>(6,874)<br>_(6,211)_<br>_662_<br>**Current Asset**<br>5000: Barclays - Current (Community) Account<br>(5,714)<br>_5,824_<br>5100: Barclays - Business Premium Account<br>40,093<br>_12,563_<br>5200: Petty Cash<br>50<br>_50_<br>8<br>Z05: Accounts Receivable<br>1,000<br>Z20: Prepayments<br>466<br>_579_<br>Z99: DUMMY FUND TRANSFERS<br>500<br>36,394<br>_19,016_<br>**Liability**<br>9<br>Z04: Accounts Payable<br>20<br>Z07: PAYE and Pensions<br>(1,626)<br>_582_<br>Z08: Accrued Payroll & Employee Expenses<br>2,030<br>_1,822_<br>Z09: Income in Advance<br>20,660<br>Z10: Redundancy Provisions<br>5,500<br>_5,500_<br>26,584<br>_7,904_<br>**General Fund: Unrestricted**<br>**9,811**<br>**_11,774_**|6,874<br>_6,874_<br>(6,874)<br>_(6,211)_|
||_662_|
||(5,714)<br>_5,824_<br>40,093<br>_12,563_<br>50<br>_50_<br>1,000<br>466<br>_579_<br>500|
||36,394<br>_19,016_|
||20<br>(1,626)<br>_582_<br>2,030<br>_1,822_<br>20,660<br>5,500<br>_5,500_|
||26,584<br>_7,904_|
|||
|**Bedfordshire & Luton Community Foundation: Restricted**||
|**Current Asset**<br>5000: Barclays - Current (Community) Account<br>3,943<br>8<br>Z20: Prepayments<br>57<br>4,000<br>**Liability**<br>9<br>Z09: Income in Advance<br>4,000<br>4,000<br>**Bedfordshire & Luton Community Foundation: Restricted**|3,943<br>57|
||4,000|
||4,000|
||4,000|
|||
|**Shefford Town Council: Restricted**||
|**Current Asset**<br>5000: Barclays - Current (Community) Account<br>250<br>Z99: DUMMY FUND TRANSFERS<br>(250)<br>**Shefford Town Council: Restricted**|250<br>(250)|
|**TRAINING & RECRUITMENT: Restricted**||
|**Current Asset**<br>5000: Barclays - Current (Community) Account<br>250<br>Z99: DUMMY FUND TRANSFERS<br>(250)<br>**TRAINING & RECRUITMENT: Restricted**|250<br>(250)|
|**YAPP Charitable Trust: Restricted**||
|**Current Asset**<br>5000: Barclays - Current (Community) Account<br>2,250<br>2,250<br>**Liability**<br>9<br>Z09: Income in Advance<br>2,250<br>2,250<br>**YAPP Charitable Trust: Restricted**|2,250|
||2,250|
||2,250|
||2,250|
|||
|**Grand Total**<br>**9,811**<br>**_11,774_**||



Page 4 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Notes to the Accounts of the year ended 30 June 2025 

## **Note 1  -  Basis of preparation** 

## _**This section should be completed by all charities** ._ 

## **1.1 Basis of accounting** 

These accounts have been prepared on the basis of historic cost (except that investments are shown at market value) in accordance with: 

- Accounting and Reporting by Charities – Statement of Recommended Practice (SORP 2005); 

- and with  Financial Reporting Standards  (FRS 102) 

- and with the Charities Act. 

## **1.2 Change in basis of accounting** 

_There has been no change to the accounting policies (valuation rules and methods of accounting) since last year (§ except for the following)._ 

_**Give details in this box of any material changes that have been made.** None_ 

## **1.3 Changes to previous accounts** 

No changes have been made to accounts for previous years. 

_**Give details in this box of any material changes that have been made.**_ 

Page 5 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Notes to the Accounts of the year ended 30 June 2025 

## **Note 2       Accounting  policies** 

_**This standard list of accounting policies has been applied by the charity except for those deleted.  Where a different or additional policy has been adopted then this is detailed in the box below.**_ 

## **INCOMING RESOURCES** 

|**Recognition of incoming resources**|These are included in the Statement of Financial Activities (SoFA) when:|
|---|---|
||·       the charity becomes entitled to the resources;|
||·       the trustees are virtually certain they will receive the resources; and|
||·       the monetary value can be measured with sufficient reliability.|
|**Incoming resources with related expenditure**|Where incoming resources have related expenditure (as with fundraising or contract<br>income) the incoming resources and related expenditure are reported gross in the SoFA.|
|**Grants and donations**|Grants and donations are only included in the SoFA when the charity has unconditional<br>entitlement to the resources.|
|**Tax reclaims on donations and gifts**|Incoming resources from tax reclaims are included in the SoFA at the same time as the gift<br>to which they relate.|
|**Contractual income and performance related**<br>**grants**|This is only included in the SoFA once the related goods or services have been delivered.|
|**Gifts in kind**|Gifts in kind are accounted for at a reasonable estimate of their value to the charity or the<br>amount actually realised.|
||Gifts in kind for sale or distribution are included in the accounts as gifts only when sold or|
||distributed by the charity.|
||Gifts in kind for use by the charity are included in the SoFA as incoming resources when|
||receivable.|
||These are only included in incoming resources (with an equivalent amount in resources|
|**Donated services and facilities**|expended) where the benefit to the charity is reasonably quantifiable, measurable and<br>material_._The value placed on these resources is the estimated value to the charity of the|
||service or facility received.|
|**Volunteer help**|The value of any voluntary help received is not included in the accounts but is described in<br>the trustees’ annual report.|
|**Investment income**|This is included in the accounts when receivable.|
|**Investment gains and losses**|This includes any gain or loss on the sale of investments and any gain or loss resulting from<br>revaluing investments to market value at the end of the year.|
|**EXPENDITURE AND LIABILITIES**||
|**Liability recognition**|Liabilities are recognised as soon as there is a legal or constructive obligation committing<br>the charity to pay out resources.|
|**Governance costs**|Include costs of the preparation and examination of statutory accounts, the costs of trustee<br>meetings and cost of any legal advice to trustees on governance or constitutional matters.|
||Where the charity gives a grant with conditions for its payment being a specific level of|
|**Grants with performance conditions**|service or output to be provided, such grants are only recognised in the SoFA once the|
||recipient of the grant has provided the specified service or output.|
|**Grants payable without performance conditions**|These are only recognised in the accounts when a commitment has been made and there<br>are no conditions to be met relating to the grant which remain in the control of the charity.|
||Support costs include central functions and have been allocated to activity cost categories|
|**Support Costs**|on a basis consistent with the use of resources, eg allocating property costs by floor areas,|
||or per capita, staff costs by the time spent and other costs by their usage.|
|**ASSETS**||
|**Tangible fixed assets for use by charity**|These are capitalised if they can be used for more than one year.  They are valued at cost or<br>a reasonable value on receipt.|
|**Investments**|Investments quoted on a recognised stock exchange are valued at market value at the year<br>end.  Other investment assets are included at trustees' best estimate of market value.|
|**Stocks and work in progress**|These are valued at the lower of cost or market value.|
|**POLICIES ADOPTED ADDITIONAL TO OR**<br>**DIFFERENT FROM THOSE ABOVE**|None|



Page 6 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Notes to the Accounts of the year ended 30 June 2025 

## **Note 3 - Analysis of resources received** 

||**General**<br>**Designated Restricted This year** **_Last year_**<br>**Total**|
|---|---|
|**£**<br>**£**<br>**£**<br>**£**<br>**_£_**<br>**Income and endowments from:**<br>**Grants**<br>1000 - Grants<br>10,470<br>3,750<br>14,220<br>_10,850_<br>Grants Totals<br>10,470<br>3,750<br>14,220<br>_10,850_<br>**Donations**<br>1100 - Donations - General<br>3,908<br>3,908<br>_5,194_<br>1110 - Donations - In Memory<br>166<br>166<br>Donations Totals<br>4,074<br>4,074<br>_5,194_<br>**Fund Raising Events**<br>1200 - Fund Raising - General<br>6,288<br>6,288<br>_6,767_<br>1210 - Fund Raising - Pub Quizes<br>997<br>997<br>1220 - Fund Raising - Tea & Cake<br>710<br>710<br>Fund Raising Events Totals<br>7,995<br>7,995<br>_6,767_<br>**Interest**<br>1300 - Bank Interest<br>193<br>193<br>_238_<br>Interest Totals<br>193<br>193<br>_238_<br>**Income and endowments Grand totals**<br>**22,731**<br>**3,750**<br>**26,481**<br>**_23,049_**|**£**<br>**£**<br>**£**<br>**£**<br>**_£_**<br>10,470<br>3,750<br>14,220<br>_10,850_|



Page 7 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Notes to the Accounts of the year ended 30 June 2025 

## **Note 4 - Analysis of resources expended** 

## **Total** 

||||**General**|**Designated **|**Restricted **|**This year**|**_Last year_**|
|---|---|---|---|---|---|---|---|
|**Expenditure on:**|||**£**|**£**|**£**|**£**|**_£_**|
|**Employment Costs**||||||||
|2000 - Salary - Volunteers' Manager|||17,188||2,438|19,626|_18,448_|
|2010 - Pension Contributions - Volunteers' Manager|||784||143|926|_824_|
|2020 - Employer National Insurance - VM|||(2,320)|||(2,320)|_1,291_|
|2030 - Travel - Volunteers' Manager|||1,594||364|1,957|_1,680_|
|2040 - Entertaining - Volunteers' Manager|||11|||11|_198_|
|2199 - Redundancy Provisions|||||||_5,500_|
|Employment Costs Totals|||17,256||2,944|20,200|_27,940_|
|**Rent & Document Storage**||||||||
|2400 - Rent - Virtual Office|||642||30|672|_30_|
|2410 - Document Storage|||350||250|600|_550_|
|2415 - Business Rates|||||||_193_|
|Rent & Document||Storage Totals|992||280|1,272|_773_|
|**Office Costs**||||||||
|2300 - Printing|||484|||484||
|2310 - Stationery|||67|||67||
|2320 - Other Office Supplies|||174|||174|_903_|
|2325 - Compliance and DBS Checks|||16|||16||
|2330 - Postage|||9|||9||
|2350 - Telephone & Broadband|||1,244||120|1,364|_1,734_|
|2370 - Accounting Software|||15|||15||
||Office Costs Totals||2,008||120|2,128|_2,637_|
|**Website & IT**||||||||
|2200 - Website & IT|||153|||153|_195_|
||Website & IT Totals||153|||153|_195_|
|**Insurance**||||||||
|2100 - Insurance|||449||105|554|_489_|
||Insurance Totals||449||105|554|_489_|
|**Volunteers' Travel & Expenses**||||||||
|2600 - Volunteers' Travel|||100||51|152|_692_|
|Volunteers' Travel & Expenses Totals|||100||51|152|_692_|
|**Fund Raising Costs**||||||||
|2700 - Fund Raising Costs|||872|||872|_943_|
|Fund Raising Costs Totals|||872|||872|_943_|
|**Training**||||||||
|2500 - Training - Volunteers|||390||250|640|_605_|
|||Training Totals|390||250|640|_605_|
|**Community Cafe**||||||||
|2800 - Community Cafe - Rent Contribtion|||638|||638|_319_|
|2805 - Community Cafe - Publicity|||356|||356||
|2810 - Community Cafe - Food|||154|||154|_229_|
|Community Cafe Totals|||1,148|||1,148|_548_|
|**Depreciation**||||||||
|3000 - Depreciation|||662|||662|_662_|
|Depreciation Totals|||662|||662|_662_|
|**Other Costs**||||||||
|2420 - Venue Hire|||288|||288|_262_|
|2750 - Miscellaneous Expenses|||376|||376|_11_|
||Other Costs Totals||664|||664|_273_|
|||||||||
|**Expenditure Grand totals**|||**24,695**||**3,750**|**28,445**|**_35,756_**|



Page 8 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY 

Notes to the Accounts of the year ended 30 June 2025 

## **Note 5  -  Details of certain items of expenditure** 

## **5.1 Trustee expenses** 

_Please provide details of the amount of any payment or reimbursement of out-of-pocket expenses made to trustees or to third parties for expenses incurred by trustees.  If no expenses were paid, please enter ‘None’ in the appropriate box(es)._ 

|Number of trustees who were paid expenses<br>Nature of the expenses<br>Total amount paid|Thisyear|_Lastyear_|
|---|---|---|
||1|_1_|
||Travellingto visit clients|_Travelling to visit clients_|
||152|_175_|



## **5.2 Fees for examination or audit of the accounts** 

_Please provide details of the amount paid for any statutory external scrutiny of accounts and other services provided by your independent examiner or auditor.  If nothing was paid please enter NONE in the appropriate box(es)._ 

Independent examiner’s or auditors' fees  for reporting on the accounts Other fees (for example: advice, consultancy, accountancy services) paid to the independent examiner or auditor 

|**This year**<br>**£**|**_Last year_**<br>**_£_**|
|---|---|
|||
|||



## **Note  6 - Paid employees** 

## **6.1 Staff Costs** 

|**Fundraising**<br>**Charitable**<br>**Activities**<br>**Governance**<br>**Other**<br>**Total**<br>Employer’s National Insurance costs<br>Pension costs<br>Total staff costs<br>**6.2 Average number of full-time equivalent employees in the**<br>**year**<br>The parts of the charity in which the employees work<br>Gross wages, salaries and benefits in kind|**Fundraising**<br>**Charitable**<br>**Activities**<br>**Governance**<br>**Other**<br>**Total**<br>Employer’s National Insurance costs<br>Pension costs<br>Total staff costs<br>**6.2 Average number of full-time equivalent employees in the**<br>**year**<br>The parts of the charity in which the employees work<br>Gross wages, salaries and benefits in kind|**This year**<br>**£**|**_Last year_**<br>**_£_**|
|---|---|---|---|
|||19,626|_18,448_|
|||(2,320)|_1,291_|
|||926|_824_|
|||18,232|_20,562_|
|||||
||**yees in the**|**This year**<br>**Number**|**_Last year_**<br>**_Number_**|
||**Fundraising**|1|_1_|
||**Charitable**<br>**Activities**|1|_1_|
||**Governance**|1|_1_|
||**Other**|1|_1_|
||**Total**|<br>1|_1_|



## **6.3 Defined contribution pension scheme** 

Brief details of the scheme Scheme operated by Nest.  On eligilble earnings, 3% employer contribution and 5% employee.  The employee contribution is paid by the employer. 

|The amount of any contributions prepaid at the year end<br>The costs of the scheme to the charity for the year<br>The amount of any contributions outstanding at the year end|**This year**<br>**£**|**_Last year_**<br>**_£_**|
|---|---|---|
||||
||79|_79_|
||||



Page 9 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Notes to the Accounts of the year ended 30 June 2025 

## **Note 7 - Tangible fixed assets** 

## **7.1 Cost or valuation** 

|**7.1 Cost or valuation**|||||||
|---|---|---|---|---|---|---|
|**Freehold land**<br>**& buildings**<br>**Other land &**<br>**buildings**<br>**Plant,**<br>**machinery and**<br>**motor vehicles**<br>**Fixtures,**<br>**fittings and**<br>**equipment**<br>**Payments on**<br>**account and**<br>**assets under**<br>**construction**<br>**Total**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>Balance brought forward<br>6,874<br>6,874<br>Additions<br>Revaluations<br>Disposals<br>Transfers *<br>Balance carried forward<br>**6,874**<br>**6,874**<br>****Basis**<br>SL or RB<br>SL or RB<br>SL or RB<br>SL<br>SL or RB<br>**** Rate**<br>3years<br>Balance brought forward<br>6,211<br>6,211<br>Depreciation charge for year<br>662<br>662<br>Impairment provisions<br>Revaluations<br>Disposals<br>Transfers*<br>Balance carried forward<br>**6,874**<br>**6,874**<br>Brought forward<br>**662**<br>**662**<br>Carried forward<br>**7.2 Accumulated depreciation and impairmentprovisions**<br>**7.3 Net book value**|**Freehold land**<br>**& buildings**<br>**£**|**Other land &**<br>**buildings**<br>**£**|**Plant,**<br>**machinery and**<br>**motor vehicles**<br>**£**|**Fixtures,**<br>**fittings and**<br>**equipment**<br>**£**|**Payments on**<br>**account and**<br>**assets under**<br>**construction**<br>**£**|**Total**<br>**£**|
|||||6,874||6,874|
||||||||
||||||||
||||||||
||||||||
|||||**6,874**||**6,874**|
|||||6,211||6,211|
|||||662||662|
||||||||
||||||||
||||||||
||||||||
|||||**6,874**||**6,874**|
||||||||
|||||**662**||**662**|
||||||||



## **7.4 Revaluation** 

_If any fixed assets have been revalued please give details of the valuer and method of valuation_ 

Page 10 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Notes to the Accounts of the year ended 30 June 2025 

## **Note 8 - Debtors and prepayments** 

|**Note 8 - Debtors and prepayments**|||||
|---|---|---|---|---|
|**8.1 Analysis of debtors**<br>Trade debtors<br>Amounts due from subsidiary and associated undertakings<br>Other debtors<br>Prepayments and accrued income<br>**Total**|**Amounts falling due within one**||**Amounts falling due after more**||
||**This year**<br>**£**|**Last year**<br>**£**|**This year**<br>**£**|**Last year**<br>**£**|
||0|0|0|0|
||0|0|0|0|
||1,000|130|0||
||523|449|0||
||**1,523**|**579**|**0**|**0**|



## **Note 9 - Creditors and accruals** 

## **9.1 Analysis of creditors** 

|Salaries, wages, expenses and pension contributions<br>HMRC<br>Amounts due to subsidiary and associated undertakings<br>Other creditors<br>Accruals, deferred income, income in advance<br>**Total**|**Amounts falling due within one**|**Amounts falling due within one**|**Amounts falling due after more**|**Amounts falling due after more**|
|---|---|---|---|---|
||**This year**<br>**£**|**Last year**<br>**£**|**This year**<br>**£**|**Last year**<br>**£**|
||2,030|1,822|0||
||(1,626)|582|0||
|||0|0||
||20|0|0||
||26,910|0|0|0|
||**27,334**|**2,404**|**0**|**0**|



## **9.2 Provisions for liabilities and charges** 

|Statutory Redundancy Pay<br>**Total**|**Amounts falling due within one**|**Amounts falling due within one**|**Amounts falling due after more**|**Amounts falling due after more**|
|---|---|---|---|---|
||**This year**<br>**£**|**Last year**<br>**£**|**This year**<br>**£**|**Last year**<br>**£**|
||5,500|5,500|||
|||0|0|0|
||**5,500**|**5,500**|**0**|**0**|



## **9.3 Security over assets** 

_**If any loan, overdraft or other creditor holds a charge or other security over any assets of the charity please provide details.**_ 

Page 11 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY 

Notes to the Accounts of the year ended 30 June 2025 

## **Note 10 - Endowment and restricted income** 

## **10.1 Funds held** 

**Please give a brief description of any of the following type of  funds held by the charity:** 

- **permanent endowment funds (PE);** 

- **expendable endowment funds (EE); and** 

- **restricted income funds, including special trusts, of the charity (R).** 

|**Fund Name**<br>**Type PE, EE**<br>**or R**<br>**Purpose and Restrictions**|**Fund Name**<br>**Type PE, EE**<br>**or R**<br>**Purpose and Restrictions**|**Fund Name**<br>**Type PE, EE**<br>**or R**<br>**Purpose and Restrictions**|
|---|---|---|
|TrainingFund|R|Volunteer training.  Funded fromgrants specificallyfor this|
|Beds & Luton CommunityFoundation|R|Core costs exclufingfund raisingcozt|
|Shefford Town Council|R|Office Storage|
|YappTrust|R|Core Runningcosts but no capitalpurchases|
||||
||||



## **10.2 Movements of major funds** 

|**10.2 Movements of major funds**||||||||
|---|---|---|---|---|---|---|---|
|**Fund names**|**Fund**<br>**balances**<br>**brought**<br>**forward**<br>**£**|**Incoming**<br>**resources**<br>**£**|**Outgoing**<br>**resources**<br>**£**|**Transfers**<br>**£**|**Income**<br>**Deferred**<br>**for 1 Year**<br>**£**|**Income**<br>**Deferred for**<br>**more than 1**<br>**Year**|**Fund**<br>**balances**<br>**carried**<br>**forward**<br>**£**|
|TrainingFund|0|250|(250)|0|0||0|
|Beds & Luton CommunityFoundation|0|6,500|(2,500)|0|(4,000)||0|
|Shefford Town Council|0|250|(250)|0|0||0|
|YappTrust|0|9,000|(750)|0|(3,000)|(5,250)|0|
|General Fund|11,774|42,731|(24,695)|0|(10,000)|(10,000)|9,811|
||0|0|0|0|0||0|
|**Total Funds**|**11,774**|**58,731**|**(28,445)**|**0**|**(17,000)**|**(15,250)**|**9,811**|



Included in the General Fund incoming resources is a grant of £20,000 from the Big Lottery Community Fund.  This grant is to be expended at £10,000 per year over two years commencing 2025/26.  This is represented in the Deferred Income figures. 

## **10.3 Transfers between funds** 

**From Fund (Name) To Fund (Name) Reason Amount** 

Page 12 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Notes to the Accounts of the year ended 30 June 2025 

## **Note 11 - Transactions with related parties** 

_If the charity has any transactions with related parties (other than the trustee expenses explained in note 6) details of such transactions should_ 

## **11.1 Remuneration and benefits** 

_Please give the amount of, and legal authority for, any remuneration or other benefits paid to a trustee or other related parties by the charity or_ 

|**Name of trustee or connected party**|**Legal authority (eg order, governing**<br>**document)**|**Amountspaid or benefit value**|**Amountspaid or benefit value**|
|---|---|---|---|
|||**This year**<br>**£**|**Last year**<br>**£**|
|None||||
|||||
|||||



## **11.2 Loans** 

_Please give details of and amounts owing to or from the charity’s trustees or other related parties by the charity at the year end._ 

|**Due to trustees and**<br>**related parties**<br>**Due from trustees and**<br>**related parties**|**Name of trustee or**<br>**connected party**|**Legal authority**|**Amount owing**|**Amount owing**|
|---|---|---|---|---|
||||**This year**<br>**£**|**Last year**<br>**£**|
||None||||
||None||||



## **11.3 Other transaction(s) with trustees or related parties** 

_Please give details of any transaction undertaken by (or on behalf of) the charity in which a trustee or related party has a material interest._ 

|**Name of the trustee or**<br>**related party**|**Relationship to charity**|**Description of the transaction(s)**|**This year**<br>**£**|**Last year**<br>**£**|
|---|---|---|---|---|
|None|||||
||||||
||||||



Page 13 of 13 



RESPITE AT HOME VOLUNTEERS WEST MIO BEDS AND IVEL VALLEY (the Charity)
Report and Accounts for th8 year ended 30 Junè 2025
Declaratlons
I confirm that these accruals-based accounts forthe year to 30 June 2025 have been
prepared from the records of the Charity and thatthey incLud8 aLlfunds under the
control of the Charity.
Signature of treasurer
ULaO
Date 15 September 2025
Name and address oftreasurer.
David James Hallworth ACIB
7Windsor Close,
Flitwick,
Bedford MK45 1 PT
Pr8sentation to the Charity trusteos
I confirm that the annual report and accounts fortheyear ended 30 June 2025 were
presented to a meeting ofthetwstees held on: 29 September 2025.
Signature ofthe Chair ofthe meeting:
Gareth Mackay
Date:
OZS

INDEPENDENT EXAMINER'S REPORT ON THE ACCOUNTS
Report to the trustees of Resplte at HomeVolunteersW8st Mid Bed5 and Ivelvalley
(Charlty No 1161178) on the accounts for the year ended 30 June 2025.
I report to thetru8tees on my examination ofthe accounts of the 8bove charity ("the Trust")
forthe year ended 30 June 2025
Responsibilities and basls of report
As the charity's trustees, you are responsible forthe preparation ofthe accounts in
accordance with the requirements ofthe Charities Act 20111"the Act").
I report in resp8¢t of myexamination of the Trust's accounts C8rried out under section 145 of
the 2011 Act and in carrying out my examination. I have followed all the applicable Directions
given bythe Charity Commission under section 145151(b) oftheAct.
Independant examinar's statement
I have completed my examination. l confirm that no material matters h8ve come to my
attention in connection with the examination which gives me cause to believe that in, any
material respect:
the accounting recordswere not kept in accordance with section 130 of the Charities Act;
or
the accounts did not accord with the accounting records" or
the accounts did not complywith the applicable requirements concerning the form and
content of accounts set out in the Charities {Accounts and Reports) Regulations 2008
otherthan 8ny requirementthatthe accounts give a'true and falr'view which is not a
matter considered as part of an independent examination.
I have no concern8 and have come across no other matters in conftection with the
examination to which attention should be drawn in this report in orderto enable 8 proper
understanding ofthe accounts to be reached.
Signed:
Date: 2611012025
Name:
Sheehan
Relevant professionalqualificationls) or body.. Chartered Accountant
Address: 88 Goswell End Road. Harlington, Beds LU5 6NX

**RESPITE AT HOME VOLUNTEERS – WEST MID BEDS AND IVEL VALLEY** 

## **Treasurer’s Report for the year ended 30 June 2025** 

## **1. Introduction** 

This has been a very busy financial year with RHV coming close to running out of funds to maintain its activities.  Our Volunteers’ Manager has worked very hard to secure meaningful grants and these will certainly enable at least another 12 months of operation. 

Many of our grant providers have stipulated that their funds may only be used for specific purposes and some have mandated that we hold their grant in a separate Restricted Fund.  This adds a degree of complexity to our financial record keeping and reporting. 

The accounts are kept on an accrual basis which in short means that income and expenditure is only recognised in the year to which it applies (as opposed to the year in which it is received/spent – this is cash accounting).  It’s important to understand this concept as if you look at the bank balances held at the year end (£41,121) they include £26,910 of grants received but allocated for use in 2025/26 (£16,910) and 2027/27(10,000).  Also, some grant providers only pay a portion of the agreed grant up front and require an interim report before releasing the balance. 

## **2. Financial Statements** 

Include various accounting reports: 

- a. Statement of Financial Activities (SOFA) – This gives a summary of Income and Expenditure over broad categories.  The detail which makes up the summary can be found in: 

- b. Analysis of Income & Expenditure 

- c. Balance Sheet (Separate Funds) – I will talk to this at the meeting but here you will note the separate columns for General, Designated and Restricted Funds 

- d. Statement of Assets and Liabilities (by fund) – this is a more detailed breakdown of the previous report (Balance Sheet separate funds) 

## **3. Financial Summary** 

Income is up £3.3k on prior year at £26.5k.  This is almost all accounted for by an increase in grants with donations down £1.1k and fund raising events up £1.2k 

Expenditure appears to be down by £7.3k but this is not a true comparison.  In “Employment Costs” the prior year figures include a £5.5k one off provision for redundancy and £1.3k of employer NI which shouldn’t have been paid.  This NI has been claimed back (plus also from 2022/23) and appears as a credit of £2.3k. in 24/25. Please see “Analysis of Income & Expenditure”.  The comparative figures are 2024/25 £22.5k and 2023/24 £21.3k.  Therefore, employment costs have risen, yet again, by about £1.2k. 

Looking at the overall expenditure totals, then adjusting as per above on a like for like basis, expenditure in 2024/25 was £30.9k, compared to £29k in 2023/24.  The net increase is almost all attributable to the adjusted increase in employment costs. 

The balance sheet reveals that we have £41k in the bank, but please note that of this: 

- a. £5.5k is reserved for redundancy costs 

- b. £17k of grants to be expended in 2025/26 

- c. £10k of grants for use in 2026/27 



## **4. Conclusion** 

If we assume that our own fundraising generates say £7k p.a. then with the grants already secured and in order to preserve a General Reserve at £10k, we would need to raise the following amounts from Donations and Grants (combined): 

- a. 2025/26 - £5k 

- b. 2026/27 -£10k 

- c. 2027/28 - £20k 

Our aim should be to raise the General Reserve to £30k which gives about one year of operation.  Our Reserves Policy says that where possible we will use our own fund raising events to increase the General Reserve to one year’s normal expenditure.  Therefore, if we set that as a target, we would need to raise the following revised sums from Grants & Donations: 

1. 2025/26 - £12k 

2. 2026/27 - £17k 

3. 2027/27 - £27k 

David Hallworth ACIB Hon. Treasurer 11 September 2025 




## **Respite at Home Volunteers West Mid Beds & Ivel Valley** 

## **Reserves Policy 2025/26** 

This document includes General Unrestricted and any Designated funds held by the charity trustees of Respite at Home Volunteers West Mid Beds & Ivel Valley (RHV).  It does not include any Funds which are Restricted by virtue of terms and conditions of expense allocation imposed by the grantor organisation or individual.  Whilst not part of this policy, we outline the way in which we control the use of any Restricted Funds. 

Our General (unrestricted) funds are available to be used for any or all of the purposes of RHV. 

## **Aim** 

Our aim is twofold: 

(1) To secure and sustain RHV’s viability and future. 

(2) To give reassurance to the general public that RHV, which is a registed charity, intends to use all of the money coming into its care for the purposes of the charity and in furtherance of its charitable objectives. 

## **RESERVES POLICY** 

## **Introduction** 

The balances of our various funds as at 30/6/2025 are detailed at the end of this section  We also show any surplus or shortfall against our stated policy (below). 

RHV uses accrual accounting and therefore income and expenditure is allocated (pro rata if appropriate) to the financial year of use which may not necessarily correspond to the year of receipt or payment. 

## **Unrestricted Funds** 

## _**General Fund**_ 

Our policy is to hold 6 months of gross core expenditure as a reserve.  In addition, as an absolute must, we ’ “ ” hold 3 months of our Volunteers Manager normal salary as a Redundancy Reserve . 

Our rationale is that we need the 6 months core expenditure buffer to cover any years where we are unsuccessful in securing grants and donations sufficient to cover all our normal annual expenditure. 

If General reserves fall below our target, we will look to make up the shortfall by: 

1. Using monies raised from our own fund raising activities and events. 

2. Using personal donations from individuals who have not specified a particular use for their donation. 

If General Reserves are above our target, the surplus will be: 

1. Used to reduce our reliance on external grants and be allocated to our core running costs. 

Document Owner: Treasuerer 

Reserves Policy 2025/26 

Page 1 of 2         September 2025 



Funds held as at 30 June 2025 

|General Unrestricted<br>Less Redundancy Provision<br>Net Funds available<br>6 months expenditure<br>Shortfallon policy|£15,311<br>(£5,500)|
|---|---|
||£9.811<br>£14,222|
||<br>(£4,411)|



## **Restricted Funds** 

External grant providers may place restrictions on the nature and type of expenditure we may allocate their grants towards.  Such grants may not always cover the total annual expenditure for which the grant has been awarded. 

In all such circumstances we create a specific Restricted Fund for each such grant and ensure we can identify and show that the grant has been used for the purpose for which it was awarded. 

This policy was adopted by the RHV committee on 29 September 2025 

Signed on behalf of the trustees by: 

……………………………………. Gareth Mackey (Chair) 

Document Owner: Treasuerer 

Reserves Policy 2025/26 

Page 2 of 2         September 2025 



**RESPITE AT HOME VOLUNTEERS WEST MID BEDS & IVEL VALLEY** (Charity Registration No. 1161178) 

## **FINANCIAL STATEMENTS** 

## **For the Year ending 30 June 2025** 

## **Contents** 

**Statement of Financial Activities Balance Sheet Assets & Liabilities by Fund Notes to the accounts Declarations Examiner's Certificate Finance Report Reserves Policy** 



## **RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Statement of Financial Activities (SoFA) For the period from 01 July 2024 to 30 June 2025** 

||**RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY**<br>**Statement of Financial Activities (SoFA)**<br>**For the period from 01 July 2024 to 30 June 2025**|
|---|---|
|**Notes**|**Unrestricted Designated Restricted**<br>**Total**<br>**_Prior year_**<br><br>**funds**<br>**funds**<br>**funds**<br>**funds**<br>**_total funds_**|
|3<br>**Income and endowments from:**<br>£<br>**£**<br>**£**<br>**£**<br>**_£_**<br>Grants<br>10,470<br>3,750<br>14,220<br>_10,850_<br>Donations<br>4,074<br>4,074<br>_5,194_<br>Fund Raising Events<br>7,995<br>7,995<br>_6,767_<br>Interest<br>193<br>193<br>_238_<br>Other Income<br>Total income<br>22,731<br>3,750<br>26,481<br>_23,049_<br>4<br>**Expenditure on:**<br>Employment Costs<br>17,256<br>2,944<br>20,200<br>_27,940_<br>Rent & Document Storage<br>992<br>280<br>1,272<br>_773_<br>Office Costs<br>2,008<br>120<br>2,128<br>_2,637_<br>Website & IT<br>153<br>153<br>_195_<br>Insurance<br>449<br>105<br>554<br>_489_<br>Volunteers' Travel & Expenses<br>100<br>51<br>152<br>_692_<br>Fund Raising Costs<br>872<br>872<br>_943_<br>Training<br>390<br>250<br>640<br>_605_<br>Community Cafe<br>1,148<br>1,148<br>_548_<br>Depreciation<br>662<br>662<br>_662_<br>Other Costs<br>664<br>664<br>_273_<br>Total expenditure<br>24,695<br>3,750<br>28,445<br>_35,756_<br>Net income / (expenditure) resources before transfer<br>(1,963)<br>(1,963)<br>_(12,708)_<br>10.3 **Transfers:**<br>Gross transfers between funds - in<br>Gross transfers between funds - out<br>**Other recognised gains / losses**<br>Gains/losses on investment assets<br>Gains on revaluation, fixed assets, charity's own use<br>Net movement in funds<br>(1,963)<br>(1,963)<br>_(12,708)_<br>Reconciliation of funds<br>Total funds brought forward<br>11,774<br>11,774<br>_24,482_<br>Total funds carried forward<br>**9,811**<br>**9,811**<br>**_11,774_**<br>Represented by<br>**Unrestricted**<br>General Fund<br>9,811<br>9,811<br>_11,774_<br>**Restricted**<br>Bedfordshire & Luton Community Foundation<br>Shefford Town Council<br>TRAINING & RECRUITMENT<br>YAPP Charitable Trust|**Income and endowments from:**<br>£<br>**£**<br>**£**<br>**£**<br>**_£_**<br>Grants<br>10,470<br>3,750<br>14,220<br>_10,850_<br>Donations<br>4,074<br>4,074<br>_5,194_<br>Fund Raising Events<br>7,995<br>7,995<br>_6,767_<br>Interest<br>193<br>193<br>_238_<br>Other Income|
||Total income<br>22,731<br>3,750<br>26,481<br>_23,049_<br>**Expenditure on:**<br>Employment Costs<br>17,256<br>2,944<br>20,200<br>_27,940_<br>Rent & Document Storage<br>992<br>280<br>1,272<br>_773_<br>Office Costs<br>2,008<br>120<br>2,128<br>_2,637_<br>Website & IT<br>153<br>153<br>_195_<br>Insurance<br>449<br>105<br>554<br>_489_<br>Volunteers' Travel & Expenses<br>100<br>51<br>152<br>_692_<br>Fund Raising Costs<br>872<br>872<br>_943_<br>Training<br>390<br>250<br>640<br>_605_<br>Community Cafe<br>1,148<br>1,148<br>_548_<br>Depreciation<br>662<br>662<br>_662_<br>Other Costs<br>664<br>664<br>_273_|
||Total expenditure<br>24,695<br>3,750<br>28,445<br>_35,756_<br>Net income / (expenditure) resources before transfer<br>(1,963)<br>(1,963)<br>_(12,708)_|
||Net movement in funds<br>(1,963)<br>(1,963)<br>_(12,708)_<br>Reconciliation of funds|
||Total funds brought forward<br>11,774<br>11,774<br>_24,482_|
||Total funds carried forward<br>**9,811**<br>**9,811**<br>**_11,774_**|
||Represented by<br>**Unrestricted**|
||General Fund<br>9,811<br>9,811<br>_11,774_|
||**Restricted**|
||Bedfordshire & Luton Community Foundation|
||Shefford Town Council|
||TRAINING & RECRUITMENT|
||YAPP Charitable Trust|



Page 2 of 13 



## **RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY** 

## **Balance Sheet** 

|**Notes**|**General Designated Restricted At 30/06/2025** **_At 30/06/2024_**<br>**£**<br>**£**<br>**£**<br>**£**<br>**_£_**|
|---|---|
|**Fixed assets**<br>7<br>Tangible Assets<br>_662_<br>_662_<br>**Current assets**<br>8<br>Debtors<br>1,466<br>57<br>1,523<br>_579_<br>Cash At Bank And In Hand<br>34,928<br>6,193<br>41,121<br>_18,437_<br>36,394<br>6,250<br>42,644<br>_19,016_<br>**Liabilities**<br>9<br>Creditors: Amounts Falling Due In One Year<br>21,084<br>6,250<br>27,334<br>_2,404_<br>21,084<br>6,250<br>27,334<br>_2,404_<br>**Net current assets less current liabilities**<br>15,311<br>15,311<br>_16,612_<br>**Total assets less current liabilities**<br>15,311<br>15,311<br>_17,274_<br>9.2<br>Provision For Liabilities After One Year<br>5,500<br>5,500<br>_5,500_<br>5,500<br>5,500<br>_5,500_<br>**Total net assets less liabilities**<br>**9,811**<br>**9,811**<br>**_11,774_**<br>**Represented by**<br>**Unrestricted**<br>Unrestricted - General Fund<br>9,811<br>9,811<br>_11,774_<br>**Designated**<br>10<br>**Restricted**<br>**Fund Totals**<br>**9,811**<br>**9,811**<br>**_11,774_**|_662_|
||_662_|
||1,466<br>57<br>1,523<br>_579_<br>34,928<br>6,193<br>41,121<br>_18,437_|
||36,394<br>6,250<br>42,644<br>_19,016_|
||21,084<br>6,250<br>27,334<br>_2,404_|
||21,084<br>6,250<br>27,334<br>_2,404_|
|||
||**9,811**<br>**9,811**<br>**_11,774_**|



Page 3 of 13 



## **RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY** 

## **Statement of Assets and Liabilities (by fund) As at: 30 June 2025** 

||**_Previous_**<br>**_balance_**<br>**Balance**|
|---|---|
|**General Fund: Unrestricted**|**£**<br>**_£_**|
|||
|**Fixed Asset**<br>9000: Equipment<br>6,874<br>_6,874_<br>9001: Equipment - Accumulated Depreciation<br>(6,874)<br>_(6,211)_<br>_662_<br>**Current Asset**<br>5000: Barclays - Current (Community) Account<br>(5,714)<br>_5,824_<br>5100: Barclays - Business Premium Account<br>40,093<br>_12,563_<br>5200: Petty Cash<br>50<br>_50_<br>8<br>Z05: Accounts Receivable<br>1,000<br>Z20: Prepayments<br>466<br>_579_<br>Z99: DUMMY FUND TRANSFERS<br>500<br>36,394<br>_19,016_<br>**Liability**<br>9<br>Z04: Accounts Payable<br>20<br>Z07: PAYE and Pensions<br>(1,626)<br>_582_<br>Z08: Accrued Payroll & Employee Expenses<br>2,030<br>_1,822_<br>Z09: Income in Advance<br>20,660<br>Z10: Redundancy Provisions<br>5,500<br>_5,500_<br>26,584<br>_7,904_<br>**General Fund: Unrestricted**<br>**9,811**<br>**_11,774_**|6,874<br>_6,874_<br>(6,874)<br>_(6,211)_|
||_662_|
||(5,714)<br>_5,824_<br>40,093<br>_12,563_<br>50<br>_50_<br>1,000<br>466<br>_579_<br>500|
||36,394<br>_19,016_|
||20<br>(1,626)<br>_582_<br>2,030<br>_1,822_<br>20,660<br>5,500<br>_5,500_|
||26,584<br>_7,904_|
|||
|**Bedfordshire & Luton Community Foundation: Restricted**||
|**Current Asset**<br>5000: Barclays - Current (Community) Account<br>3,943<br>8<br>Z20: Prepayments<br>57<br>4,000<br>**Liability**<br>9<br>Z09: Income in Advance<br>4,000<br>4,000<br>**Bedfordshire & Luton Community Foundation: Restricted**|3,943<br>57|
||4,000|
||4,000|
||4,000|
|||
|**Shefford Town Council: Restricted**||
|**Current Asset**<br>5000: Barclays - Current (Community) Account<br>250<br>Z99: DUMMY FUND TRANSFERS<br>(250)<br>**Shefford Town Council: Restricted**|250<br>(250)|
|**TRAINING & RECRUITMENT: Restricted**||
|**Current Asset**<br>5000: Barclays - Current (Community) Account<br>250<br>Z99: DUMMY FUND TRANSFERS<br>(250)<br>**TRAINING & RECRUITMENT: Restricted**|250<br>(250)|
|**YAPP Charitable Trust: Restricted**||
|**Current Asset**<br>5000: Barclays - Current (Community) Account<br>2,250<br>2,250<br>**Liability**<br>9<br>Z09: Income in Advance<br>2,250<br>2,250<br>**YAPP Charitable Trust: Restricted**|2,250|
||2,250|
||2,250|
||2,250|
|||
|**Grand Total**<br>**9,811**<br>**_11,774_**||



Page 4 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Notes to the Accounts of the year ended 30 June 2025 

## **Note 1  -  Basis of preparation** 

## _**This section should be completed by all charities** ._ 

## **1.1 Basis of accounting** 

These accounts have been prepared on the basis of historic cost (except that investments are shown at market value) in accordance with: 

- Accounting and Reporting by Charities – Statement of Recommended Practice (SORP 2005); 

- and with  Financial Reporting Standards  (FRS 102) 

- and with the Charities Act. 

## **1.2 Change in basis of accounting** 

_There has been no change to the accounting policies (valuation rules and methods of accounting) since last year (§ except for the following)._ 

_**Give details in this box of any material changes that have been made.** None_ 

## **1.3 Changes to previous accounts** 

No changes have been made to accounts for previous years. 

_**Give details in this box of any material changes that have been made.**_ 

Page 5 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Notes to the Accounts of the year ended 30 June 2025 

## **Note 2       Accounting  policies** 

_**This standard list of accounting policies has been applied by the charity except for those deleted.  Where a different or additional policy has been adopted then this is detailed in the box below.**_ 

## **INCOMING RESOURCES** 

|**Recognition of incoming resources**|These are included in the Statement of Financial Activities (SoFA) when:|
|---|---|
||·       the charity becomes entitled to the resources;|
||·       the trustees are virtually certain they will receive the resources; and|
||·       the monetary value can be measured with sufficient reliability.|
|**Incoming resources with related expenditure**|Where incoming resources have related expenditure (as with fundraising or contract<br>income) the incoming resources and related expenditure are reported gross in the SoFA.|
|**Grants and donations**|Grants and donations are only included in the SoFA when the charity has unconditional<br>entitlement to the resources.|
|**Tax reclaims on donations and gifts**|Incoming resources from tax reclaims are included in the SoFA at the same time as the gift<br>to which they relate.|
|**Contractual income and performance related**<br>**grants**|This is only included in the SoFA once the related goods or services have been delivered.|
|**Gifts in kind**|Gifts in kind are accounted for at a reasonable estimate of their value to the charity or the<br>amount actually realised.|
||Gifts in kind for sale or distribution are included in the accounts as gifts only when sold or|
||distributed by the charity.|
||Gifts in kind for use by the charity are included in the SoFA as incoming resources when|
||receivable.|
||These are only included in incoming resources (with an equivalent amount in resources|
|**Donated services and facilities**|expended) where the benefit to the charity is reasonably quantifiable, measurable and<br>material_._The value placed on these resources is the estimated value to the charity of the|
||service or facility received.|
|**Volunteer help**|The value of any voluntary help received is not included in the accounts but is described in<br>the trustees’ annual report.|
|**Investment income**|This is included in the accounts when receivable.|
|**Investment gains and losses**|This includes any gain or loss on the sale of investments and any gain or loss resulting from<br>revaluing investments to market value at the end of the year.|
|**EXPENDITURE AND LIABILITIES**||
|**Liability recognition**|Liabilities are recognised as soon as there is a legal or constructive obligation committing<br>the charity to pay out resources.|
|**Governance costs**|Include costs of the preparation and examination of statutory accounts, the costs of trustee<br>meetings and cost of any legal advice to trustees on governance or constitutional matters.|
||Where the charity gives a grant with conditions for its payment being a specific level of|
|**Grants with performance conditions**|service or output to be provided, such grants are only recognised in the SoFA once the|
||recipient of the grant has provided the specified service or output.|
|**Grants payable without performance conditions**|These are only recognised in the accounts when a commitment has been made and there<br>are no conditions to be met relating to the grant which remain in the control of the charity.|
||Support costs include central functions and have been allocated to activity cost categories|
|**Support Costs**|on a basis consistent with the use of resources, eg allocating property costs by floor areas,|
||or per capita, staff costs by the time spent and other costs by their usage.|
|**ASSETS**||
|**Tangible fixed assets for use by charity**|These are capitalised if they can be used for more than one year.  They are valued at cost or<br>a reasonable value on receipt.|
|**Investments**|Investments quoted on a recognised stock exchange are valued at market value at the year<br>end.  Other investment assets are included at trustees' best estimate of market value.|
|**Stocks and work in progress**|These are valued at the lower of cost or market value.|
|**POLICIES ADOPTED ADDITIONAL TO OR**<br>**DIFFERENT FROM THOSE ABOVE**|None|



Page 6 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Notes to the Accounts of the year ended 30 June 2025 

## **Note 3 - Analysis of resources received** 

||**General**<br>**Designated Restricted This year** **_Last year_**<br>**Total**|
|---|---|
|**£**<br>**£**<br>**£**<br>**£**<br>**_£_**<br>**Income and endowments from:**<br>**Grants**<br>1000 - Grants<br>10,470<br>3,750<br>14,220<br>_10,850_<br>Grants Totals<br>10,470<br>3,750<br>14,220<br>_10,850_<br>**Donations**<br>1100 - Donations - General<br>3,908<br>3,908<br>_5,194_<br>1110 - Donations - In Memory<br>166<br>166<br>Donations Totals<br>4,074<br>4,074<br>_5,194_<br>**Fund Raising Events**<br>1200 - Fund Raising - General<br>6,288<br>6,288<br>_6,767_<br>1210 - Fund Raising - Pub Quizes<br>997<br>997<br>1220 - Fund Raising - Tea & Cake<br>710<br>710<br>Fund Raising Events Totals<br>7,995<br>7,995<br>_6,767_<br>**Interest**<br>1300 - Bank Interest<br>193<br>193<br>_238_<br>Interest Totals<br>193<br>193<br>_238_<br>**Income and endowments Grand totals**<br>**22,731**<br>**3,750**<br>**26,481**<br>**_23,049_**|**£**<br>**£**<br>**£**<br>**£**<br>**_£_**<br>10,470<br>3,750<br>14,220<br>_10,850_|



Page 7 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Notes to the Accounts of the year ended 30 June 2025 

## **Note 4 - Analysis of resources expended** 

## **Total** 

||||**General**|**Designated **|**Restricted **|**This year**|**_Last year_**|
|---|---|---|---|---|---|---|---|
|**Expenditure on:**|||**£**|**£**|**£**|**£**|**_£_**|
|**Employment Costs**||||||||
|2000 - Salary - Volunteers' Manager|||17,188||2,438|19,626|_18,448_|
|2010 - Pension Contributions - Volunteers' Manager|||784||143|926|_824_|
|2020 - Employer National Insurance - VM|||(2,320)|||(2,320)|_1,291_|
|2030 - Travel - Volunteers' Manager|||1,594||364|1,957|_1,680_|
|2040 - Entertaining - Volunteers' Manager|||11|||11|_198_|
|2199 - Redundancy Provisions|||||||_5,500_|
|Employment Costs Totals|||17,256||2,944|20,200|_27,940_|
|**Rent & Document Storage**||||||||
|2400 - Rent - Virtual Office|||642||30|672|_30_|
|2410 - Document Storage|||350||250|600|_550_|
|2415 - Business Rates|||||||_193_|
|Rent & Document||Storage Totals|992||280|1,272|_773_|
|**Office Costs**||||||||
|2300 - Printing|||484|||484||
|2310 - Stationery|||67|||67||
|2320 - Other Office Supplies|||174|||174|_903_|
|2325 - Compliance and DBS Checks|||16|||16||
|2330 - Postage|||9|||9||
|2350 - Telephone & Broadband|||1,244||120|1,364|_1,734_|
|2370 - Accounting Software|||15|||15||
||Office Costs Totals||2,008||120|2,128|_2,637_|
|**Website & IT**||||||||
|2200 - Website & IT|||153|||153|_195_|
||Website & IT Totals||153|||153|_195_|
|**Insurance**||||||||
|2100 - Insurance|||449||105|554|_489_|
||Insurance Totals||449||105|554|_489_|
|**Volunteers' Travel & Expenses**||||||||
|2600 - Volunteers' Travel|||100||51|152|_692_|
|Volunteers' Travel & Expenses Totals|||100||51|152|_692_|
|**Fund Raising Costs**||||||||
|2700 - Fund Raising Costs|||872|||872|_943_|
|Fund Raising Costs Totals|||872|||872|_943_|
|**Training**||||||||
|2500 - Training - Volunteers|||390||250|640|_605_|
|||Training Totals|390||250|640|_605_|
|**Community Cafe**||||||||
|2800 - Community Cafe - Rent Contribtion|||638|||638|_319_|
|2805 - Community Cafe - Publicity|||356|||356||
|2810 - Community Cafe - Food|||154|||154|_229_|
|Community Cafe Totals|||1,148|||1,148|_548_|
|**Depreciation**||||||||
|3000 - Depreciation|||662|||662|_662_|
|Depreciation Totals|||662|||662|_662_|
|**Other Costs**||||||||
|2420 - Venue Hire|||288|||288|_262_|
|2750 - Miscellaneous Expenses|||376|||376|_11_|
||Other Costs Totals||664|||664|_273_|
|||||||||
|**Expenditure Grand totals**|||**24,695**||**3,750**|**28,445**|**_35,756_**|



Page 8 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY 

Notes to the Accounts of the year ended 30 June 2025 

## **Note 5  -  Details of certain items of expenditure** 

## **5.1 Trustee expenses** 

_Please provide details of the amount of any payment or reimbursement of out-of-pocket expenses made to trustees or to third parties for expenses incurred by trustees.  If no expenses were paid, please enter ‘None’ in the appropriate box(es)._ 

|Number of trustees who were paid expenses<br>Nature of the expenses<br>Total amount paid|Thisyear|_Lastyear_|
|---|---|---|
||1|_1_|
||Travellingto visit clients|_Travelling to visit clients_|
||152|_175_|



## **5.2 Fees for examination or audit of the accounts** 

_Please provide details of the amount paid for any statutory external scrutiny of accounts and other services provided by your independent examiner or auditor.  If nothing was paid please enter NONE in the appropriate box(es)._ 

Independent examiner’s or auditors' fees  for reporting on the accounts Other fees (for example: advice, consultancy, accountancy services) paid to the independent examiner or auditor 

|**This year**<br>**£**|**_Last year_**<br>**_£_**|
|---|---|
|||
|||



## **Note  6 - Paid employees** 

## **6.1 Staff Costs** 

|**Fundraising**<br>**Charitable**<br>**Activities**<br>**Governance**<br>**Other**<br>**Total**<br>Employer’s National Insurance costs<br>Pension costs<br>Total staff costs<br>**6.2 Average number of full-time equivalent employees in the**<br>**year**<br>The parts of the charity in which the employees work<br>Gross wages, salaries and benefits in kind|**Fundraising**<br>**Charitable**<br>**Activities**<br>**Governance**<br>**Other**<br>**Total**<br>Employer’s National Insurance costs<br>Pension costs<br>Total staff costs<br>**6.2 Average number of full-time equivalent employees in the**<br>**year**<br>The parts of the charity in which the employees work<br>Gross wages, salaries and benefits in kind|**This year**<br>**£**|**_Last year_**<br>**_£_**|
|---|---|---|---|
|||19,626|_18,448_|
|||(2,320)|_1,291_|
|||926|_824_|
|||18,232|_20,562_|
|||||
||**yees in the**|**This year**<br>**Number**|**_Last year_**<br>**_Number_**|
||**Fundraising**|1|_1_|
||**Charitable**<br>**Activities**|1|_1_|
||**Governance**|1|_1_|
||**Other**|1|_1_|
||**Total**|<br>1|_1_|



## **6.3 Defined contribution pension scheme** 

Brief details of the scheme Scheme operated by Nest.  On eligilble earnings, 3% employer contribution and 5% employee.  The employee contribution is paid by the employer. 

|The amount of any contributions prepaid at the year end<br>The costs of the scheme to the charity for the year<br>The amount of any contributions outstanding at the year end|**This year**<br>**£**|**_Last year_**<br>**_£_**|
|---|---|---|
||||
||79|_79_|
||||



Page 9 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Notes to the Accounts of the year ended 30 June 2025 

## **Note 7 - Tangible fixed assets** 

## **7.1 Cost or valuation** 

|**7.1 Cost or valuation**|||||||
|---|---|---|---|---|---|---|
|**Freehold land**<br>**& buildings**<br>**Other land &**<br>**buildings**<br>**Plant,**<br>**machinery and**<br>**motor vehicles**<br>**Fixtures,**<br>**fittings and**<br>**equipment**<br>**Payments on**<br>**account and**<br>**assets under**<br>**construction**<br>**Total**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>Balance brought forward<br>6,874<br>6,874<br>Additions<br>Revaluations<br>Disposals<br>Transfers *<br>Balance carried forward<br>**6,874**<br>**6,874**<br>****Basis**<br>SL or RB<br>SL or RB<br>SL or RB<br>SL<br>SL or RB<br>**** Rate**<br>3years<br>Balance brought forward<br>6,211<br>6,211<br>Depreciation charge for year<br>662<br>662<br>Impairment provisions<br>Revaluations<br>Disposals<br>Transfers*<br>Balance carried forward<br>**6,874**<br>**6,874**<br>Brought forward<br>**662**<br>**662**<br>Carried forward<br>**7.2 Accumulated depreciation and impairmentprovisions**<br>**7.3 Net book value**|**Freehold land**<br>**& buildings**<br>**£**|**Other land &**<br>**buildings**<br>**£**|**Plant,**<br>**machinery and**<br>**motor vehicles**<br>**£**|**Fixtures,**<br>**fittings and**<br>**equipment**<br>**£**|**Payments on**<br>**account and**<br>**assets under**<br>**construction**<br>**£**|**Total**<br>**£**|
|||||6,874||6,874|
||||||||
||||||||
||||||||
||||||||
|||||**6,874**||**6,874**|
|||||6,211||6,211|
|||||662||662|
||||||||
||||||||
||||||||
||||||||
|||||**6,874**||**6,874**|
||||||||
|||||**662**||**662**|
||||||||



## **7.4 Revaluation** 

_If any fixed assets have been revalued please give details of the valuer and method of valuation_ 

Page 10 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Notes to the Accounts of the year ended 30 June 2025 

## **Note 8 - Debtors and prepayments** 

|**Note 8 - Debtors and prepayments**|||||
|---|---|---|---|---|
|**8.1 Analysis of debtors**<br>Trade debtors<br>Amounts due from subsidiary and associated undertakings<br>Other debtors<br>Prepayments and accrued income<br>**Total**|**Amounts falling due within one**||**Amounts falling due after more**||
||**This year**<br>**£**|**Last year**<br>**£**|**This year**<br>**£**|**Last year**<br>**£**|
||0|0|0|0|
||0|0|0|0|
||1,000|130|0||
||523|449|0||
||**1,523**|**579**|**0**|**0**|



## **Note 9 - Creditors and accruals** 

## **9.1 Analysis of creditors** 

|Salaries, wages, expenses and pension contributions<br>HMRC<br>Amounts due to subsidiary and associated undertakings<br>Other creditors<br>Accruals, deferred income, income in advance<br>**Total**|**Amounts falling due within one**|**Amounts falling due within one**|**Amounts falling due after more**|**Amounts falling due after more**|
|---|---|---|---|---|
||**This year**<br>**£**|**Last year**<br>**£**|**This year**<br>**£**|**Last year**<br>**£**|
||2,030|1,822|0||
||(1,626)|582|0||
|||0|0||
||20|0|0||
||26,910|0|0|0|
||**27,334**|**2,404**|**0**|**0**|



## **9.2 Provisions for liabilities and charges** 

|Statutory Redundancy Pay<br>**Total**|**Amounts falling due within one**|**Amounts falling due within one**|**Amounts falling due after more**|**Amounts falling due after more**|
|---|---|---|---|---|
||**This year**<br>**£**|**Last year**<br>**£**|**This year**<br>**£**|**Last year**<br>**£**|
||5,500|5,500|||
|||0|0|0|
||**5,500**|**5,500**|**0**|**0**|



## **9.3 Security over assets** 

_**If any loan, overdraft or other creditor holds a charge or other security over any assets of the charity please provide details.**_ 

Page 11 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY 

Notes to the Accounts of the year ended 30 June 2025 

## **Note 10 - Endowment and restricted income** 

## **10.1 Funds held** 

**Please give a brief description of any of the following type of  funds held by the charity:** 

- **permanent endowment funds (PE);** 

- **expendable endowment funds (EE); and** 

- **restricted income funds, including special trusts, of the charity (R).** 

|**Fund Name**<br>**Type PE, EE**<br>**or R**<br>**Purpose and Restrictions**|**Fund Name**<br>**Type PE, EE**<br>**or R**<br>**Purpose and Restrictions**|**Fund Name**<br>**Type PE, EE**<br>**or R**<br>**Purpose and Restrictions**|
|---|---|---|
|TrainingFund|R|Volunteer training.  Funded fromgrants specificallyfor this|
|Beds & Luton CommunityFoundation|R|Core costs exclufingfund raisingcozt|
|Shefford Town Council|R|Office Storage|
|YappTrust|R|Core Runningcosts but no capitalpurchases|
||||
||||



## **10.2 Movements of major funds** 

|**10.2 Movements of major funds**||||||||
|---|---|---|---|---|---|---|---|
|**Fund names**|**Fund**<br>**balances**<br>**brought**<br>**forward**<br>**£**|**Incoming**<br>**resources**<br>**£**|**Outgoing**<br>**resources**<br>**£**|**Transfers**<br>**£**|**Income**<br>**Deferred**<br>**for 1 Year**<br>**£**|**Income**<br>**Deferred for**<br>**more than 1**<br>**Year**|**Fund**<br>**balances**<br>**carried**<br>**forward**<br>**£**|
|TrainingFund|0|250|(250)|0|0||0|
|Beds & Luton CommunityFoundation|0|6,500|(2,500)|0|(4,000)||0|
|Shefford Town Council|0|250|(250)|0|0||0|
|YappTrust|0|9,000|(750)|0|(3,000)|(5,250)|0|
|General Fund|11,774|42,731|(24,695)|0|(10,000)|(10,000)|9,811|
||0|0|0|0|0||0|
|**Total Funds**|**11,774**|**58,731**|**(28,445)**|**0**|**(17,000)**|**(15,250)**|**9,811**|



Included in the General Fund incoming resources is a grant of £20,000 from the Big Lottery Community Fund.  This grant is to be expended at £10,000 per year over two years commencing 2025/26.  This is represented in the Deferred Income figures. 

## **10.3 Transfers between funds** 

**From Fund (Name) To Fund (Name) Reason Amount** 

Page 12 of 13 



RESPITE AT HOME VOLUNTEERS WEST MID BEDS AND IVEL VALLEY Notes to the Accounts of the year ended 30 June 2025 

## **Note 11 - Transactions with related parties** 

_If the charity has any transactions with related parties (other than the trustee expenses explained in note 6) details of such transactions should_ 

## **11.1 Remuneration and benefits** 

_Please give the amount of, and legal authority for, any remuneration or other benefits paid to a trustee or other related parties by the charity or_ 

|**Name of trustee or connected party**|**Legal authority (eg order, governing**<br>**document)**|**Amountspaid or benefit value**|**Amountspaid or benefit value**|
|---|---|---|---|
|||**This year**<br>**£**|**Last year**<br>**£**|
|None||||
|||||
|||||



## **11.2 Loans** 

_Please give details of and amounts owing to or from the charity’s trustees or other related parties by the charity at the year end._ 

|**Due to trustees and**<br>**related parties**<br>**Due from trustees and**<br>**related parties**|**Name of trustee or**<br>**connected party**|**Legal authority**|**Amount owing**|**Amount owing**|
|---|---|---|---|---|
||||**This year**<br>**£**|**Last year**<br>**£**|
||None||||
||None||||



## **11.3 Other transaction(s) with trustees or related parties** 

_Please give details of any transaction undertaken by (or on behalf of) the charity in which a trustee or related party has a material interest._ 

|**Name of the trustee or**<br>**related party**|**Relationship to charity**|**Description of the transaction(s)**|**This year**<br>**£**|**Last year**<br>**£**|
|---|---|---|---|---|
|None|||||
||||||
||||||



Page 13 of 13 



RESPITE AT HOME VOLUNTEERS WEST MIO BEDS AND IVEL VALLEY (the Charity)
Report and Accounts for th8 year ended 30 Junè 2025
Declaratlons
I confirm that these accruals-based accounts forthe year to 30 June 2025 have been
prepared from the records of the Charity and thatthey incLud8 aLlfunds under the
control of the Charity.
Signature of treasurer
ULaO
Date 15 September 2025
Name and address oftreasurer.
David James Hallworth ACIB
7Windsor Close,
Flitwick,
Bedford MK45 1 PT
Pr8sentation to the Charity trusteos
I confirm that the annual report and accounts fortheyear ended 30 June 2025 were
presented to a meeting ofthetwstees held on: 29 September 2025.
Signature ofthe Chair ofthe meeting:
Gareth Mackay
Date:
OZS

INDEPENDENT EXAMINER'S REPORT ON THE ACCOUNTS
Report to the trustees of Resplte at HomeVolunteersW8st Mid Bed5 and Ivelvalley
(Charlty No 1161178) on the accounts for the year ended 30 June 2025.
I report to thetru8tees on my examination ofthe accounts of the 8bove charity ("the Trust")
forthe year ended 30 June 2025
Responsibilities and basls of report
As the charity's trustees, you are responsible forthe preparation ofthe accounts in
accordance with the requirements ofthe Charities Act 20111"the Act").
I report in resp8¢t of myexamination of the Trust's accounts C8rried out under section 145 of
the 2011 Act and in carrying out my examination. I have followed all the applicable Directions
given bythe Charity Commission under section 145151(b) oftheAct.
Independant examinar's statement
I have completed my examination. l confirm that no material matters h8ve come to my
attention in connection with the examination which gives me cause to believe that in, any
material respect:
the accounting recordswere not kept in accordance with section 130 of the Charities Act;
or
the accounts did not accord with the accounting records" or
the accounts did not complywith the applicable requirements concerning the form and
content of accounts set out in the Charities {Accounts and Reports) Regulations 2008
otherthan 8ny requirementthatthe accounts give a'true and falr'view which is not a
matter considered as part of an independent examination.
I have no concern8 and have come across no other matters in conftection with the
examination to which attention should be drawn in this report in orderto enable 8 proper
understanding ofthe accounts to be reached.
Signed:
Date: 2611012025
Name:
Sheehan
Relevant professionalqualificationls) or body.. Chartered Accountant
Address: 88 Goswell End Road. Harlington, Beds LU5 6NX

**RESPITE AT HOME VOLUNTEERS – WEST MID BEDS AND IVEL VALLEY** 

## **Treasurer’s Report for the year ended 30 June 2025** 

## **1. Introduction** 

This has been a very busy financial year with RHV coming close to running out of funds to maintain its activities.  Our Volunteers’ Manager has worked very hard to secure meaningful grants and these will certainly enable at least another 12 months of operation. 

Many of our grant providers have stipulated that their funds may only be used for specific purposes and some have mandated that we hold their grant in a separate Restricted Fund.  This adds a degree of complexity to our financial record keeping and reporting. 

The accounts are kept on an accrual basis which in short means that income and expenditure is only recognised in the year to which it applies (as opposed to the year in which it is received/spent – this is cash accounting).  It’s important to understand this concept as if you look at the bank balances held at the year end (£41,121) they include £26,910 of grants received but allocated for use in 2025/26 (£16,910) and 2027/27(10,000).  Also, some grant providers only pay a portion of the agreed grant up front and require an interim report before releasing the balance. 

## **2. Financial Statements** 

Include various accounting reports: 

- a. Statement of Financial Activities (SOFA) – This gives a summary of Income and Expenditure over broad categories.  The detail which makes up the summary can be found in: 

- b. Analysis of Income & Expenditure 

- c. Balance Sheet (Separate Funds) – I will talk to this at the meeting but here you will note the separate columns for General, Designated and Restricted Funds 

- d. Statement of Assets and Liabilities (by fund) – this is a more detailed breakdown of the previous report (Balance Sheet separate funds) 

## **3. Financial Summary** 

Income is up £3.3k on prior year at £26.5k.  This is almost all accounted for by an increase in grants with donations down £1.1k and fund raising events up £1.2k 

Expenditure appears to be down by £7.3k but this is not a true comparison.  In “Employment Costs” the prior year figures include a £5.5k one off provision for redundancy and £1.3k of employer NI which shouldn’t have been paid.  This NI has been claimed back (plus also from 2022/23) and appears as a credit of £2.3k. in 24/25. Please see “Analysis of Income & Expenditure”.  The comparative figures are 2024/25 £22.5k and 2023/24 £21.3k.  Therefore, employment costs have risen, yet again, by about £1.2k. 

Looking at the overall expenditure totals, then adjusting as per above on a like for like basis, expenditure in 2024/25 was £30.9k, compared to £29k in 2023/24.  The net increase is almost all attributable to the adjusted increase in employment costs. 

The balance sheet reveals that we have £41k in the bank, but please note that of this: 

- a. £5.5k is reserved for redundancy costs 

- b. £17k of grants to be expended in 2025/26 

- c. £10k of grants for use in 2026/27 



## **4. Conclusion** 

If we assume that our own fundraising generates say £7k p.a. then with the grants already secured and in order to preserve a General Reserve at £10k, we would need to raise the following amounts from Donations and Grants (combined): 

- a. 2025/26 - £5k 

- b. 2026/27 -£10k 

- c. 2027/28 - £20k 

Our aim should be to raise the General Reserve to £30k which gives about one year of operation.  Our Reserves Policy says that where possible we will use our own fund raising events to increase the General Reserve to one year’s normal expenditure.  Therefore, if we set that as a target, we would need to raise the following revised sums from Grants & Donations: 

1. 2025/26 - £12k 

2. 2026/27 - £17k 

3. 2027/27 - £27k 

David Hallworth ACIB Hon. Treasurer 11 September 2025 




## **Respite at Home Volunteers West Mid Beds & Ivel Valley** 

## **Reserves Policy 2025/26** 

This document includes General Unrestricted and any Designated funds held by the charity trustees of Respite at Home Volunteers West Mid Beds & Ivel Valley (RHV).  It does not include any Funds which are Restricted by virtue of terms and conditions of expense allocation imposed by the grantor organisation or individual.  Whilst not part of this policy, we outline the way in which we control the use of any Restricted Funds. 

Our General (unrestricted) funds are available to be used for any or all of the purposes of RHV. 

## **Aim** 

Our aim is twofold: 

(1) To secure and sustain RHV’s viability and future. 

(2) To give reassurance to the general public that RHV, which is a registed charity, intends to use all of the money coming into its care for the purposes of the charity and in furtherance of its charitable objectives. 

## **RESERVES POLICY** 

## **Introduction** 

The balances of our various funds as at 30/6/2025 are detailed at the end of this section  We also show any surplus or shortfall against our stated policy (below). 

RHV uses accrual accounting and therefore income and expenditure is allocated (pro rata if appropriate) to the financial year of use which may not necessarily correspond to the year of receipt or payment. 

## **Unrestricted Funds** 

## _**General Fund**_ 

Our policy is to hold 6 months of gross core expenditure as a reserve.  In addition, as an absolute must, we ’ “ ” hold 3 months of our Volunteers Manager normal salary as a Redundancy Reserve . 

Our rationale is that we need the 6 months core expenditure buffer to cover any years where we are unsuccessful in securing grants and donations sufficient to cover all our normal annual expenditure. 

If General reserves fall below our target, we will look to make up the shortfall by: 

1. Using monies raised from our own fund raising activities and events. 

2. Using personal donations from individuals who have not specified a particular use for their donation. 

If General Reserves are above our target, the surplus will be: 

1. Used to reduce our reliance on external grants and be allocated to our core running costs. 

Document Owner: Treasuerer 

Reserves Policy 2025/26 

Page 1 of 2         September 2025 



Funds held as at 30 June 2025 

|General Unrestricted<br>Less Redundancy Provision<br>Net Funds available<br>6 months expenditure<br>Shortfallon policy|£15,311<br>(£5,500)|
|---|---|
||£9.811<br>£14,222|
||<br>(£4,411)|



## **Restricted Funds** 

External grant providers may place restrictions on the nature and type of expenditure we may allocate their grants towards.  Such grants may not always cover the total annual expenditure for which the grant has been awarded. 

In all such circumstances we create a specific Restricted Fund for each such grant and ensure we can identify and show that the grant has been used for the purpose for which it was awarded. 

This policy was adopted by the RHV committee on 29 September 2025 

Signed on behalf of the trustees by: 

……………………………………. Gareth Mackey (Chair) 

Document Owner: Treasuerer 

Reserves Policy 2025/26 

Page 2 of 2         September 2025