## Cullingworth Village Hall Management Committee Ltd 

Charity number 1161987 

A company limited by guarantee number 08775806 

## Annual Report and Financial Statements 

for the year ended 31 December 2025 





Cullingworth Village Hall Management Committee Ltd 

Annual Report and Financial Statements for the year ended 31 December 2025 

|**Contents**|**Page**|
|---|---|
|Trustees' report|2 to 6|
|Examiner's report|7|
|Statement of financial activities|8|
|Balance sheet|9|
|Notes to the accounts|10 to 14|



## **Prepared by West Yorkshire Community Accountancy Service CIO** 

1 



## Cullingworth Village Hall Management Committee Ltd 

## Trustees' report for the year ended 31 December 2025 

## **Reference and administrative details of the charity, its trustees and advisors** 

The trustees during the financial year and up to and including the date the report was approved were: **Name Position Dates** 

**Position** Janet Toner Chair Janice Stephenson Treasurer Sandra Millar Linda Copland Kathryn Toledano Dawn Dixon Lee Stephenson 

Resigned 24 September 2025 Appointed 10 September 2025 Resigned 19 November 2025 

**Charity number** 1161987 **Company number** 08775806 

Registered in England and Wales Registered in England and Wales 

**Registered and principal address Bankers** Cullingworth Village Hall Nat West Bank plc United Trust Bank Limited Lodge Street 63 North Street One Ropemaker Street Cullingworth Keighley London Bradford BD13 5HB BD21 3SB EC2Y 9AW 

## **Independent examiner** 

Rhys North   ACA **West Yorkshire Community Accountancy Service CIO** Stringer House 34 Lupton Street Leeds LS10 2QW 

## **Structure, governance and management** 

Cullingworth Village Hall was first established as a charity on 25 May 1962.  It currently stands on a site on Lodge Street, Cullingworth leased from Bradford Council for 125 years from 30 January 2018.  The Hall was registered as a Company Limited by Guarantee on 14 November 2013 and is governed by a Memorandum & Articles of Association as amended by special resolution 27 March 2015. The liability of the members in the event of the company being wound up is limited to a sum not exceeding £1. 

The building is managed by a committee who are directors of the company and trustees of the charity and are appointed at the Annual General Meeting. The Memorandum and Articles of Association governs the appointment of trustees and the management of the charity. Positions on the Board shall be decided by election and the committee may appoint such sub-committees as it may consider necessary. 

We actively seek to recruit committee members that reflect the make-up of the local community, drawing from a wide range of skills. We recruit via AGM notices, local adverts, social media, personal recommendation and direct approach. 

2 



## Cullingworth Village Hall Management Committee Ltd Trustees' report (continued) for the year ended 31 December 2025 

## **Objectives and activities** 

## **The charity's objects** 

For the public benefit, the promotion of community development by the provision of the facilities of a village hall for the use by the inhabitants of the Parish of Cullingworth without distinction of political, religious or other opinions, including use for meetings, lectures, classes and for other forms of recreation and leisure time activities for the purpose of advancement and promotion of community development. 

## **The charity's main activities** 

The prime objective is to provide a Village Hall for hire by residents of Cullingworth and others from the local and wider community without distinction of gender, sexual orientation, age, disability, nationality, race or political or religious opinions. 

Two halls are available for meetings, recreation and leisure time activities, classes, private functions, fundraising events and use by local organisations. 

In addition to offering space for hire, the Village Hall building also provides two spaces available for rental which are occupied by Cullingworth Pre-School and Weavers Coffee Lounge & Pizzeria. 

The Management Committee and the running of the building is accomplished entirely by volunteers who live in Cullingworth. 

## **Public benefit statement** 

The Cullingworth Village Hall Management Committee have due regard for the Charity Commission’s guidance on public benefit and take it into account when making decisions and when exercising their duties. We know that our purpose benefits the local and wider community by providing a venue with the opportunity for a wide range of activities and events, plus opportunities for individuals to volunteer.  Together, these help to foster the well-being of our local community. 

_Hired the hall for my son’s 1st birthday party on 28th Dec. Great communication prior to the event, easy to use booking system, friendly staff on the day who talked us through everything and made sure everything we needed was working. Great price too!_ 

_D H, Party Host_ 

## **Achievements and performance** 

We made two significant additions at the Village Hall this year.  The first, was a solar power installation which went live in March.  Prompted by one of our hirers who suggested we have the ‘perfect’ roof and aspect, we explored our options, sought quotations and successfully applied for a grant from the West Yorkshire Combined Authority to cover 25% of the project cost.  We were off grid within 24 hours!  During the 10 months of 2025 the installation generated 29,500kwh which powered the building and battery.  The grid consumption during that period dropped to 10,200kwh – equivalent to a third of the building’s annual consumption.  Alphagen did a great job with the installation, the Village Hall has significantly reduced the electricity bill for us and the Preschool and Café 

The second addition was the installation of InPost Lockers in the car park.  It’s great to see lots of people using this local service.  And the signpost to the Village Hall at the corner of Halifax Road and Mill Street was finally erected by Bradford Council. 

## **Lettings** 

Lettings Bookings for children’s parties continue to flow in, mainly via the website and we are busy most weekends. 

A link to the dedicated website page with information about the discounted children’s party rate is sent with every response to a booking enquiry, along with a page of FAQs, which answers most queries regarding bookings. 

3 



## Cullingworth Village Hall Management Committee Ltd Trustees' report (continued) for the year ended 31 December 2025 

## **Achievements and performance continued** 

## **Lettings continued** 

We have had three new regular groups, all aimed at young children, start this year and they have all proved to be popular. We have also hosted a new regular support group and several one-off Bradford Council events for families. The Youth Group has had to close, sadly, but it has allowed extra storage for our other regular groups and freed up Friday evenings for other bookings. All our regular users and local community groups continue to benefit from our excellent facilities and competitive rates. 

Bookings can be made by email and the address is advertised on social media, Village Hall noticeboards and the Village Hall website, which also shows a calendar of events and availability. 

There are a comprehensive set of policies and a review system to ensure that these are kept current and relevant. Risk management is regularly reviewed. 

## **Future Plans** 

The Charity is again looking forward to offering a fantastic facility to the local community. Events booked in the hall benefit from the excellent sound system, sound-proofing and lighting, making this a perfect venue for private functions, performance events and small conferences. 

There are currently no future improvement projects in the pipeline. 

## **Financial Review** 

The net income for the year was £15,605, including net income of £15,228 on unrestricted funds and net income of £377 on restricted funds, after transfers. 

## **Income** 

The principal source of revenue for the running of the hall continues to be provided through letting fees and income from our tenants: Cullingworth Pre-School and the Café. The lease for the café was transferred from Latalia to Weavers Coffee Lounge in October. 

As appropriate, grants are sought to support the charity. 

## **Expenditure** 

Running costs continue to be carefully monitored against the budget. 

Detailed budgets are drawn up and monitored quarterly against actual financial performance to ensure sustainability and further development. 

Annual service contracts continue to be in place. The £50,000 loan from Bradford Council for the build was repaid in August. 

4 



## Cullingworth Village Hall Management Committee Ltd 

## Trustees' report (continued) for the year ended 31 December 2025 

## **Reserves policy** 

The charity's free reserves, excluding fixed assets, at the year end were £154,094. 

## **Unrestricted reserves for cash flow and emergencies:** 

A reserve of £15k-50k is maintained to cover any negative cash flow and emergencies (e.g. boiler/heating breakdown or damage to flooring/equipment).  If accessed, efforts should be immediately put in place to restore the balance to a minimum £15,000. 

Planned ongoing and annual maintenance expenditure is included in the Annual Budget and detailed in the Annual Maintenance Plan.  This ensures the facility is maintained in good condition for the benefit of all hall users and to meet the conditions of the Insurance Policy and Premises Licence. 

## **Restricted Reserves for assets and special projects:** 

Grants received for specific purposes will be evidenced in a restricted reserve “pot” within the accounting structure and used solely for the purpose designated.  These range from the purchase of new/replacement assets to the hosting of events and garden projects. 

## **Designated Reserves:** 

Funds in excess of restricted and unrestricted reserves detailed have been designated for: 

- The Asset Replacement Fund to cover the long-term maintenance/replacement programme.  The new build has cost approximately £1m and within 10-25 years may require extensive work (e.g. a new roof). 

- The Solar Panel Maintenance and Replacement fund has been set up to ensure sufficient funds are held to ensure the solar panels continue to run at an optimum level. 

The total amount designated for the above purposes is £97,000  and Note 9 to the accounts provides further information. 

5 



## Cullingworth Village Hall Management Committee Ltd Trustees' report (continued) for the year ended 31 December 2025 

## **Statement of trustees' responsibilities** 

The trustees (who are also the directors for the purposes of company law) are responsible for preparing the Trustees report and the financial statements in accordance with the applicable law and UK Accounting Standards. 

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

select suitable accounting policies and apply them consistently; 

observe the methods and principles in the Charities SORP; 

make judgements and estimates that are reasonable and prudent; 

state whether applicable UK accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; 

prepare the accounts on a going concern basis unless it is inappropriate to presume that the charitable company will continue in operation. 

The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charitable company and to enable them to ensure that the financial accounts comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. 

This report has been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities (Charities SORP (FRS102)), and in accordance with the special provisions of the Companies Act 2006 relating to small companies. 

Approved by the board of trustees on 15/4/2026 

Janet Toner    (Trustee) 

6 



## Cullingworth Village Hall Management Committee Ltd Independent examiner's report to the trustees of Cullingworth Village Hall Management Committee Ltd 

I report to the charity trustees on my examination of the accounts of the charitable company for the year ended 31 December 2025, which are set out on pages 8 to 14. 

## **Responsibilities and basis of report** 

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

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

## **Independent examiner's statement** 

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

- 1 accounting records were not kept in respect of the company as required by section 386 of the 2006 Act; or 2 the accounts do not accord with those records; or 

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

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

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

Rhys North  ACA 

16/4/2026 

## **West Yorkshire Community Accountancy Service CIO** 

Stringer House 34 Lupton Street Leeds LS10 2QW 

7 



## Cullingworth Village Hall Management Committee Ltd 

## Statement of Financial Activities 

## (including summary income and expenditure account) for the year ended 31 December 2025 

|Notes<br>2025<br>Unrestricted<br>funds<br>£<br>**Income from:**<br>Grants and donations<br>(2)<br>180<br>Lettings<br>32,047<br>Rental income<br>20,280<br>Service and utility recharges<br>11,007<br>Bank interest<br>4,587<br>Other income<br>464<br>**Total income**<br>68,565<br>**Expenditure on:**<br>Administrative costs<br>1,464<br>Insurance<br>1,943<br>Repairs and maintenance<br>5,087<br>Ground rent<br>420<br>Rates and water<br>3,093<br>Heat and light<br>7,323<br>Cleaning<br>4,385<br>Independent examination<br>858<br>Advertising and promotion<br>155<br>Other legal and professional fees<br>46<br>Depreciation<br>31,505<br>Loan interest<br>2,286<br>Building development<br>2,299<br>**Total expenditure**<br>60,864<br>**Net income / (expenditure)**<br>7,701<br>**Transfers between funds**<br>7,527<br>**Net movement in funds**<br>15,228<br>**Fund balances brought forward**<br>1,021,579<br>**Fund balances carried forward**<br>(3)<br>1,036,807|2025<br>Restricted<br>funds<br>£<br>10,192<br>-<br>-<br>-<br>-<br>-<br>10,192<br>-<br>-<br>-<br>-<br>-<br>2,288<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>2,288<br>7,904<br>(7,527)<br>377<br>2,064<br>2,441|2025<br>Total<br>funds<br>£<br>10,372<br>32,047<br>20,280<br>11,007<br>4,587<br>464<br>78,757<br>1,464<br>1,943<br>5,087<br>420<br>3,093<br>9,611<br>4,385<br>858<br>155<br>46<br>31,505<br>2,286<br>2,299<br>63,152<br>15,605<br>-<br>15,605<br>1,023,643<br>1,039,248|2024<br>Total<br>funds<br>£<br>1,340<br>30,175<br>19,966<br>13,052<br>4,475<br>2,400<br>71,408<br>1,325<br>1,527<br>6,120<br>420<br>2,339<br>15,735<br>4,224<br>792<br>968<br>1,269<br>29,764<br>748<br>-<br>65,231<br>6,177<br>-<br>6,177<br>1,017,466<br>1,023,643|
|---|---|---|---|



All incoming resources and resources expended derive from continuing activities. 

8 



## Cullingworth Village Hall Management Committee Ltd 

## Balance sheet 

|as at 31 December 2025<br>2025<br>Unrestricted<br>£<br>**Fixed assets**<br>Tangible assets<br>(4)<br>882,713<br>**Total fixed assets**<br>882,713<br>**Current assets**<br>Debtors and prepayments<br>(5)<br>2,381<br>Cash at bank and in hand<br>(6)<br>157,106<br>**Total current assets**<br>159,487<br>**Current liabilities:**<br>**amounts falling due within one year**<br>Creditors and accruals<br>(7)<br>5,393<br>**Total current liabilities**<br>5,393<br>**Net current assets / (liabilities)**<br>154,094<br>**Total assets less current liabilities**<br>1,036,807<br>**Creditors: amounts falling due after one year**<br>(8)<br>-<br>**Net assets**<br>1,036,807<br>**Funds**<br>Unrestricted funds<br>General unrestricted funds<br>939,807<br>Designated funds<br>(9)<br>97,000<br>Unrestricted funds<br>1,036,807<br>Restricted funds<br>-<br>**Total funds**<br>1,036,807|2025<br>Restricted<br>£<br>-<br>-<br>-<br>2,441<br>2,441<br>-<br>-<br>2,441<br>2,441<br>-<br>2,441<br>-<br>-<br>-<br>2,441<br>2,441|2025<br>Total<br>£<br>882,713<br>882,713<br>2,381<br>159,547<br>161,928<br>5,393<br>5,393<br>156,535<br>1,039,248<br>-<br>1,039,248<br>939,807<br>97,000<br>1,036,807<br>2,441<br>1,039,248|2024<br>Total<br>£<br>883,205<br>883,205<br>4,452<br>174,025<br>178,477<br>7,239<br>7,239<br>171,238<br>1,054,443<br>30,800<br>1,023,643<br>934,579<br>87,000<br>1,021,579<br>2,064<br>1,023,643|
|---|---|---|---|



For the year ending 31 December 2025 the charitable company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies. 

The members have not required the charitable company to obtain an audit of its accounts for the year in question in accordance with section 476. The trustees (who are also the directors for the purposes of company law) acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts. 

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies’ regime and with FRS 102 (effective January 2019). 

The financial statements were approved by the board of trustees on 15/4/2026 

Janet Toner     (Trustee) 

9 



## Cullingworth Village Hall Management Committee Ltd 

## Notes to the accounts 

## for the year ended 31 December 2025 

## **1 Accounting policies** 

## **Basis of accounting** 

These accounts have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts. The financial statements have been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019) and with the Charities Act 2011. 

The charity constitutes a public benefit entity as defined by FRS 102. There has been no change to the accounting policies since last year. No changes have been made to the accounts for previous years. 

## **Going concern** 

The trustees are satisfied that there are no material uncertainties about the charity's ability to continue. 

## **Incoming resources** 

All incoming resources are included in the Statement of Financial Activities (SOFA) when the charity becomes entitled to the resources, if it is more likely than not that the trustees will receive the resources and the monetary value can be measured with sufficient reliability. 

## **Grants and donations** 

Grants and donations are only included in the SOFA when the charity has unconditional entitlement to the resources. 

Where grants are related to performance and specific deliverables, they are accounted for as the charity earns the right to consideration by its performance. 

## **Expenditure and liabilities** 

Expenditure is recognised on an accrual basis as a liability is incurred. Liabilities are recognised where it is more likely than not that there is a legal or constructive obligation committing the charity to pay out the resources and the amount of the obligation can be measured with reasonable certainty. 

## **Taxation** 

As a charity the organisation benefits from rates relief and is generally exempt from income tax and capital gains tax but not from VAT. Irrecoverable VAT is included in the cost of those items to which it relates. 

## **Tangible fixed assets** 

Tangible fixed assets costing more than £500 are capitalised and included at cost including any incidental expenses of acquisition. Gifted assets are shown at the value to the charity on receipt. Depreciation is provided on all tangible fixed assets at rates calculated to write off the cost on a straight line basis over their expected useful economic lives as follows: Leasehold improvements: 2% straight line Equipment: 10% reducing balance Fixtures & Fittings :  10% reducing Solar panels : 4% straight line 

## **Fund accounting** 

Unrestricted funds are available for use at the discretion of the trustees in furtherance of the general objectives of the charity. 

Designated funds are unrestricted funds earmarked by the trustees for particular purposes. 

Restricted funds are subjected to restrictions on their expenditure imposed by the donor or through the terms of an appeal. 

Further explanation of the nature and purpose of each fund is included in the notes to the accounts. 

10 



## Cullingworth Village Hall Management Committee Ltd 

## Notes to the accounts continued 

## for the year ended 31 December 2025 

|**2 **|**Grants and donations**||2025|2025|2025|2024|
|---|---|---|---|---|---|---|
||||Unrestricted|Restricted|Total|Total|
||||funds|funds|funds|funds|
||||£|£|£|£|
||Bradford Metropolitan District Council (BMDC)||-|2,665|2,665|1,155|
||West Yorkshire Combined Authority (WYCA)||-|7,527|7,527|-|
||Other donations||180|-|180|185|
||||180|10,192|10,372|1,340|
|**3 **|**Restricted funds**|Balance b/f|Incoming|Outgoing|Transfers|Balance c/f|
||Co-op Grounds|£<br>1,775|£<br>-|£<br>-|£<br>-|£<br>1,775|
||BMDC Community Buildings|289|2,665|2,288|-|666|
||WYCA Business Sustainability|-|7,527|-|(7,527)|-|
|||2,064|10,192|2,288|(7,527)|2,441|
||**Fund name**|**Purpose of restriction**|||||
||Co-op Grounds|To enable the development of the village hall's grounds.  .|||||
||BMDC Community Buildings|To support the running costs of the village hall.|||||
||WYCA Business Sustainability|To contribute towards the installation cost of solar panels.  The<br>the capitalisation of the solar panels.||||transfer is for|



|**4 **<br>**5 **|**Tangible assets**<br>**Cost**<br>At 1 January 2025<br>Additions<br>At 31 December 2025<br>**Depreciation**<br>At 1 January 2025<br>Charge for year<br>At 31 December 2025<br>**Net book value**<br>At 31 December 2025<br>At 31 December 2024<br> **Debtors and prepayments**<br>Debtors<br>Prepayments|£<br>-<br>31,013<br>31,013<br>-<br>1,240<br>1,240<br>29,773<br>-<br>Solar<br>panels|£<br>43,481<br>-<br>43,481<br>23,015<br>6,256<br>29,271<br>14,210<br>20,466<br>Fixtures &<br>Fittings|£<br>39,164<br>-<br>39,164<br>20,652<br>4,812<br>25,464<br>13,700<br>18,512<br>Equipment|£<br>959,912<br>-<br>959,912<br>115,685<br>19,197<br>134,882<br>825,030<br>844,227<br>2025<br>£<br>2,010<br>371<br>2,381<br>Leasehold<br>improvement|Total<br>£<br>1,042,557<br>31,013<br>1,073,570<br>159,352<br>31,505<br>190,857<br>882,713<br>883,205<br>2024<br>£<br>4,098<br>354<br>4,452|
|---|---|---|---|---|---|---|



11 



## Cullingworth Village Hall Management Committee Ltd 

## Notes to the accounts continued 

## for the year ended 31 December 2025 

|**6 Cash at bank and in hand**<br>Cash at bank<br>Cash in hand<br>**7 Creditors and accruals**<br>City of Bradford Metropolitan District Council Loan<br>Creditors<br>Accruals<br>Deferred income<br>Other creditors<br>**8 Creditors: amounts falling due after one year**<br>City of Bradford Metropolitan District Council Loan<br>The loan is repayable as follows:<br>Within one year<br>Between two and five years<br>More than five years|2025<br>£<br>159,351<br>196<br>159,547<br>2025<br>£<br>-<br>1,774<br>858<br>1,208<br>1,553<br>5,393<br>2025<br>£<br>-<br>-<br>2025<br>£<br>-<br>-<br>-<br>-|2024<br>£<br>173,959<br>66<br>174,025<br>2024<br>£<br>3,733<br>1,549<br>792<br>-<br>1,165<br>7,239<br>2024<br>£<br>30,800<br>30,800<br>2024<br>£<br>3,733<br>14,933<br>15,867<br>34,533|
|---|---|---|



## **Security over assets** 

The loan from the City of Bradford Metropolitan District Council was secured against the leasehold property on the land at Lodge Street, Cullingworth, Bradford BD13 5HB.  The loan was repaid in full in 2025 and the charge was cancelled on 28 August 2025. 

|**9 Designated funds**<br>Asset replacement fund<br>Solar panel fund<br>**Fund name**<br>Asset replacement fund<br>Solar panel fund|Balance b/f<br>Incoming<br>Outgoing<br>Transfers<br>Balance c/f<br>£<br>£<br>£<br>£<br>£<br>87,000<br>-<br>-<br>-<br>87,000<br>-<br>-<br>-<br>10,000<br>10,000<br>87,000<br>-<br>-<br>10,000<br>97,000<br>**Reason for designation**<br>To provide for an asset replacement fund for the Hall, its fixtures and fittings<br>and equipment as well as any planned further improvements to the Hall and<br>its grounds.<br>To provide sufficient funds to ensure the panels operate optimally and can<br>be replaced.|
|---|---|



12 



## Cullingworth Village Hall Management Committee Ltd 

Notes to the accounts continued 

for the year ended 31 December 2025 

## **10 Related party transactions** 

## **Trustee expenses** 

No trustee received any expenses during this year or the previous year. 

## **Trustee remuneration and benefits** 

No trustee received any remuneration or benefit during this or the previous year. 

13 



## Cullingworth Village Hall Management Committee Ltd 

## Statement of Financial Activities including comparatives for all funds (including summary income and expenditure account) for the year ended 31 December 2025 

|2025<br>2024<br>Unrestricted Unrestricted<br>funds<br>funds<br>£<br>£<br>**Income**<br>Grants and donations<br>180<br>185<br>Lettings<br>32,047<br>30,175<br>Rental income<br>20,280<br>19,966<br>Service and utility recharges<br>11,007<br>13,052<br>Bank interest<br>4,587<br>4,475<br>Other income<br>464<br>2,400<br>**Total income**<br>68,565<br>70,253<br>**Expenditure**<br>Administrative costs<br>1,464<br>1,325<br>Insurance<br>1,943<br>1,527<br>Repairs and maintenance<br>5,087<br>5,911<br>Ground rent<br>420<br>420<br>Rates and water<br>3,093<br>2,339<br>Heat and light<br>7,323<br>14,865<br>Cleaning<br>4,385<br>4,224<br>Independent examination<br>858<br>792<br>Advertising and promotion<br>155<br>968<br>Other legal and professional fees<br>46<br>1,269<br>Depreciation<br>31,505<br>29,764<br>Loan interest<br>2,286<br>748<br>**Total expenditure**<br>60,864<br>64,152<br>**Net income / (expenditure)**<br>7,701<br>6,101<br>**Transfers between funds**<br>7,527<br>-<br>**Net movement in funds**<br>15,228<br>6,101<br>**Fund balances brought forward**<br>1,021,579<br>1,015,478<br>**Fund balances carried forward**<br>1,036,807<br>1,021,579|2025<br>Restricted<br>funds<br>£<br>10,192<br>-<br>-<br>-<br>-<br>-<br>10,192<br>-<br>-<br>-<br>-<br>-<br>2,288<br>-<br>-<br>-<br>-<br>-<br>-<br>2,288<br>7,904<br>(7,527)<br>377<br>2,064<br>2,441|2024<br>Restricted<br>funds<br>£<br>1,155<br>-<br>-<br>-<br>-<br>-<br>1,155<br>-<br>-<br>209<br>-<br>-<br>870<br>-<br>-<br>-<br>-<br>-<br>-<br>1,079<br>76<br>76<br>1,988<br>2,064|2025<br>Total<br>funds<br>£<br>10,372<br>32,047<br>20,280<br>11,007<br>4,587<br>464<br>78,757<br>1,464<br>1,943<br>5,087<br>420<br>3,093<br>9,611<br>4,385<br>858<br>155<br>46<br>31,505<br>2,286<br>63,152<br>15,605<br>-<br>15,605<br>1,023,643<br>1,039,248|2024<br>Total<br>funds<br>£<br>1,340<br>30,175<br>19,966<br>13,052<br>4,475<br>2,400<br>71,408<br>1,325<br>1,527<br>6,120<br>420<br>2,339<br>15,735<br>4,224<br>792<br>968<br>1,269<br>29,764<br>748<br>65,231<br>6,177<br>-<br>6,177<br>1,017,466<br>1,023,643|
|---|---|---|---|---|



14 

