**Charity registration number 1163741** **Company registration number 09140549 (England and Wales)** ## **JOEL COMMUNITY SERVICES** **ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2024** ## **JOEL COMMUNITY SERVICES** ## **LEGAL AND ADMINISTRATIVE INFORMATION** |**Trustees**|Reverend H Foxwood| |---|---| ||Mr C Clarke| ||Mr P F Wolff| ||Mr D Parish| ||Ms G Burgess| ||R Miller| ||Reverend N Jones| |**Charity number**|1163741| |**Company number**|09140549| |**Registered office**|St Peter's Church| ||London Road| ||Kingston Upon Thames| ||KT2 6QL| |**Independent examiner**|F J Wilde FCCA MBA DChA| ||Warner Wilde| ||4 Marigold Drive| ||Bisley| ||Surrey| ||GU24 9SF| |**Bankers**|CAF Bank Limited| ||25 Kings Hill Avenue| ||Kings Hill| ||West Malling| ||Kent| ||ME19 4TA| ## **JOEL COMMUNITY SERVICES** ## **CONTENTS** ||**Page**| |---|---| |Trustees' report|1 - 3| |Independent examiner's report|4| |Statement of financial activities|5| |Balance sheet|6| |Notes to the financial statements|7 - 16| ## **JOEL COMMUNITY SERVICES** ## **TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT)** _**FOR THE YEAR ENDED 31 DECEMBER 2024**_ The trustees present their annual report and financial statements for the year ended 31 December 2024. The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity's governing document, the Companies Act 2006 and "Accounting and Reporting 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 (FRS 102) (effective 1 January 2019)". ## **Objectives and activities** During the year, the trustees reviewed these objects and received permission from the Charity Commission to amend them as below: - The relief of poverty by provision of accommodation and other connected services for persons who are deemed refugees, homeless or in need of such assistance. - To provide, maintain and, if necessary, improve a mission room or parish room and connected services in connection with the ecclesiastical parish of St Peter, Norbiton for the purposes of divine service and the promotion of religion according to the Christian faith and also for other religious, social, scientific, literary or charitable purposes including meetings all calculated to be for the benefit of the inhabitants of the said parish. ## **Activities** - Providing residential accommodation, community space, and other services to those in need. - Providing working accommodation for a local housing charity. ## _Public benefit_ The board has taken due regard of the guidance on public benefit published by the charity commission in exercising its powers and duties. It is confident that the aims of the organisation and allocation of resources fully satisfy the public benefit requirements. ## **Achievements and performance** Throughout 2024 we continued to provide premises and accommodation in St Peter’s Church Hall for Kingston Churches Action on Homelessness (KCAH; a local charity for the homeless). This ensured that many needs of homeless people in the Kingston upon Thames area continued to be met by the professional services offered by KCAH. In addition, in another section of the Church Hall known as The Joel Centre, we have been able to provide accommodation to four refugees who would otherwise have struggled to find local housing. These refugees were part of the community that attend St Peter’s Church, and by having them next to the church we were able to provide pastoral and practical support through St Peter’s church staff, volunteers, and KCAH staff. As part of that, we provided regular funding and opportunities for these and other Iranian refugees to cook together and show hospitality to others in the local community. To provide a home for refugees, who themselves have a heart for hospitality, has felt like a fulfilment of the Scripture we have been praying over the Joel Centre: “A father to the fatherless, a defender of widows, is God in his holy dwelling. God sets the lonely in families, he leads out the prisoners with singing” (Psalm 68: 5-6). We also provided grant for the refurbishment of a community space in the Archway Parish Rooms owned by St Peter’s Church. The enables St Peter's to address various needs on the Cambridge Road Estate through the provision of a community café, food bank, and other services. - 1 - ## **JOEL COMMUNITY SERVICES** ## **TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)** _**FOR THE YEAR ENDED 31 DECEMBER 2024**_ ## **Financial review** Income was £75,139 as we continued to receive rent for the office space provided to KCAH and the sub-market rent charged to the residential tenants in the Joel Centre (which tends to be funded by universal credit). We also received a number of donations from individual donors, most of them ongoing, and some interest from a legacy. Costs slightly exceeded income at £76,314. This included an increase in our administrative costs to £13,429 from £5,276 the previous year. This reflected the trustees' decision to make a fair payment towards the staff costs of St Peter's Church to reflect the time given to JCS activities. These costs had previously been absorbed by St Peter's. Our largest single item of expenditure was the interest on mortgage payments at £16,673. This was significantly lower than the previous year (£25,793) as we changed our mortgage provider so as to secure a lower interest rate. Our revised policy is to hold sufficient funds to cover six months of operating costs. This ensures that, in the event of a financial crisis, we can continue to meet our financial obligations. Our actual holdings of cash and short-term investment were significantly higher, at £76,192, mostly reflecting a substantial legacy that we received in 2023. ## **Risk Review** The board assesses and reviews key risks periodically. During 2025 we will reassess our risks but the key risks are as follows: ## _Funding_ We have a dependency on income from our main tenant (KCAH). On the other hand, we are also exposed to the rising mortgage rate on our loan. ## _Damage to reputation_ We are associated with KCAH as the principal user of St Peter's Church Hall. We meet with them from time to time to discuss matters of mutual interest. ## _Risk of fire, flood or other environmental risks_ We maintain appropriate levels of insurance and have reviewed the full requirements with our insurers. ## **Structure, governance and management** Joel Community Services was incorporated as a charitable company limited by guarantee on 21 July 2014 and is governed by its Articles of Association. It is registered with the Charity Commission in England and Wales with its registered office at St Peter's Church, London Road, Kingston Surrey. The trustees, who are also the directors for the purpose of company law, and who served during the year and up to the date of signature of the financial statements were: Reverend H Foxwood Mr C Clarke Mr P F Wolff Mr D Parish Ms G Burgess R Miller Reverend N Jones - 2 - ## **JOEL COMMUNITY SERVICES** ## **TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)** _**FOR THE YEAR ENDED 31 DECEMBER 2024**_ ## **Governance** Our Board of Directors is responsible for overseeing the strategy and performance of Joel Community Services. The Board meets regularly throughout the year to consider, set and review strategies, policies, budgets, plans and performance. The Board has not delegated any powers to formal committees, although specific task groups are formed as necessary with specific responsibilities. ## **Recruitment** Prospective directors are nominated by at least one current member of the Board in line with our Articles and with knowledge of the ways in which their experience might serve the interests of Joel Community Services. They are then interviewed by a panel of current directors to ensure that their motivations, skills and interests are consistent with the aims of the charity and, if so, to confirm the appointment. Trustees new to the Board meet with the Chairman and other directors as appropriate and are provided with information and training to enable them to fully understand the mission and values of Joel Community Services. All of the trustees are members of the company and guarantee to contribute £1 in the event of a winding up. ## **Management** The board manages the needs of the organisation directly, with some support from St Peter's Church staff. The trustees' report was approved by the Board of Trustees. .............................. Reverend H Foxwood ## **Trustee** Date: ......6th June 2025....................................... - 3 - JOEL COMMUNITY SERVICES INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF JOEL COMMUNITY SERVICES I report to tho trJ8tees on my examination of thè financial statements of Joel Communty Sgrvi(xs Ilhe charity) for the year ended 31 December 2024. Responslblllt5es and basls of rèport As the trugtees of the charity land also its diractors for the purposes ol company lawl you are responsible for the preparation of the financial statem&nts in accordance with the requirements of the Cornpanies Act 2006 Ithe 2006 Act}. Havlng satlsfied myself that the financlal ststèmènls of the charity not requirad to be audited under Part 16 of the 2006 Aet and are eligible for ind6pandent examination, I report in respect of rny examination of the charity's rinanclal statements carried out under section 145 of the Charities Act 2011 (the 2011 Acll. In carrying out my examination I have followed all tha applicable Directions given by thè Charty Commission under section 14515llbl of the 2011 Act. Independent examinerfs statement I have completed my examination. I confirm that no matters have comè to my attention in connection vAth thè èxamination giving me cause to bellèv8 that in any material respect.. accoLJnting records were not kept in r8SP8¢t of the charity as required by section 386 of the 2006 Act., or the financial stst8ments do not accord with thosa rè¢ords', or the financial statements do not comply with the accounting rtsquirgments of section 396 of thè 2006 Act other than any requirement that the accounts give a true and fair vi8w which is not a matter considarad as part of an independent examination- or the financial statements have not been prepared in acctsrd8n¢e with the methods and pr(nciples of the Stalernent of Recommènded Practice for accountlng and reporting by charities applicable to charities preparing their accounts accordance with the Flnanci81 Reporting Standard appllcabla in the UK and Republic of Ireland IFRS 1021. I have no eonc8rns and have o)me across no other rnatters in connection with the examination to which attention should b9 drawn in this report in order tr) gnable a proper understanding of the financial statements to b& reaehed. F J Wlldè FCCAMBADChA Warner Wildè 4 Marigold Drwe BSslèy Surrey GU24 9SF Dat￿.. SJ￿10￿ ## **JOEL COMMUNITY SERVICES** ## **STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT** ## _**FOR THE YEAR ENDED 31 DECEMBER 2024**_ |**Unrestricted**
**Restricted**
**funds**
**funds**
**2024**
**2024**
**Notes**
**£**
**£**
**Income from:**
Donations and legacies
**3**
10,484
-
Charitable activities
**4**
62,136
-
Investments
**5**
2,519
-
**Total income**
75,139
-
**Expenditure on:**
Charitable activities
**6**
74,464
1,850
**Total expenditure**
74,464
1,850
**Net income/(expenditure) and**
**movement in funds**
675
(1,850)
**Reconciliation of funds:**
Fund balances at 1 January
2024
583,976
84,383
**Fund balances at 31**
**December 2024**
584,651
82,533|**Total**
**Unrestricted**
**Restricted**
**funds**
**funds**
**2024**
**2023**
**2023**
**£**
**£**
**£**
10,484
60,159
-
62,136
56,204
-
2,519
1,353
-
75,139
117,716
-
76,314
78,823
1,850
76,314
78,823
1,850
(1,175)
38,893
(1,850)
668,359
545,083
86,233
667,184
583,976
84,383|**Total**
**2023**
**£**
60,159
56,204
1,353| |---|---|---| |||117,716
80,673| |||80,673| |||37,043
631,316| |||668,359| The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities. - 5 - ## **JOEL COMMUNITY SERVICES** ## **BALANCE SHEET** ## _**AS AT 31 DECEMBER 2024**_ |**Notes**
**Fixed assets**
Tangible assets
**11**
Investments
**12**
**Current assets**
Debtors
**13**
Cash at bank and in hand
**Creditors: amounts falling due within**
**one year**
**15**
**Net current assets**
**Total assets less current liabilities**
**Creditors: amounts falling due after**
**more than one year**
**16**
**Net assets**
**The funds of the charity**
Restricted income funds
**17**
Unrestricted funds
**18**|**2024**
**£**
**£**
820,759
55,413
876,172
3,786
20,779
24,565
(11,829)
12,736
888,908
(221,724)
667,184
82,533
584,651
667,184|**2023**
**£**
**£**
835,614
45,413
881,027
4,427
17,944
22,371
(12,267)
10,104
891,131
(222,772)
668,359
84,383
583,976
668,359| |---|---|---| The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 31 December 2024. The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements. The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476. These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime. The financial statements were approved by the trustees on 6th June 2025.......................... .............................. Reverend H Foxwood ## **Trustee** Company registration number 09140549 (England and Wales) - 6 - ## **JOEL COMMUNITY SERVICES** ## **NOTES TO THE FINANCIAL STATEMENTS** _**FOR THE YEAR ENDED 31 DECEMBER 2024**_ ## **1 Accounting policies** ## **Charity information** Joel Community Services is a private company limited by guarantee incorporated in England and Wales. The registered office is St Peter's Church, London Road, Kingston Upon Thames, KT2 6QL. ## **1.1 Accounting convention** The financial statements have been prepared in accordance with the charity's governing document, the Companies Act 2006 and "Accounting and Reporting 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 (FRS 102) (effective 1 January 2019)". The charity is a Public Benefit Entity as defined by FRS 102. The charity has taken advantage of the provisions in the SORP for charities applying FRS 102 Update Bulletin 1 not to prepare a Statement of Cash Flows. The financial statements are prepared in sterling, which is the functional currency of the charity. Monetary amounts in these financial statements are rounded to the nearest £. The accounts have been prepared under the historical cost convention. The principal accounting policies adopted are set out below. ## **1.2 Going concern** At the time of approving the financial statements, the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the trustees continue to adopt the going concern basis of accounting in preparing the financial statements. ## **1.3 Charitable funds** Unrestricted funds are available for use at the discretion of the trustees in furtherance of their charitable objectives. Restricted funds are subject to specific conditions by donors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the accounts. Endowment funds are subject to specific conditions by donors that the capital must be maintained by the charity. ## **1.4 Income** Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received. Cash donations are recognised on receipt. Other donations are recognised once the charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation. Legacies are recognised on receipt or otherwise if the charity has been notified of an impending distribution, the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a contingent asset. Grants are recognised once the charity has been notified of the grant unless performance conditions require deferral of the amount. - 7 - ## **JOEL COMMUNITY SERVICES** ## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 DECEMBER 2024**_ ## **1 Accounting policies** **(Continued)** ## **1.5 Expenditure** Expenditure is recognised once there is a legal or constructive obligation to make a payment to a third party, it is probable that settlement will be required and the amount of the obligation can be measured reliably. ## **1.6 Tangible fixed assets** Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses. Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases: Freehold land and buildings 2% straight line Fixtures and equipment 25% straight line Assets in the course of construction are not depreciated. The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the statement of financial activities. ## **1.7 Fixed asset investments** Fixed asset investments are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in net income/(expenditure) for the year. Transaction costs are expensed as incurred. ## **1.8 Impairment of fixed assets** At each reporting end date, the charity reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). ## **1.9 Cash and cash equivalents** Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities. ## **1.10 Financial instruments** The charity has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments. Financial instruments are recognised in the charity's balance sheet when the charity becomes party to the contractual provisions of the instrument. Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously. ## _**Basic financial assets**_ Basic financial assets are initially recognised at transaction value and subsequently measured at their settlement value. - 8 - ## **JOEL COMMUNITY SERVICES** ## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 DECEMBER 2024**_ ## **1 Accounting policies** **(Continued)** ## _**Basic financial liabilities**_ Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price and subsequently measured at their settlement value. ## _**Derecognition of financial liabilities**_ Financial liabilities are derecognised when the charity’s contractual obligations expire or are discharged or cancelled. ## **1.11 Employee benefits** The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received. Termination benefits are recognised immediately as an expense when the charity is demonstrably committed to terminate the employment of an employee or to provide termination benefits. ## **1.12 Redundancy costs** Redundancy costs are recognised when the Charity is committed to terminate employment. ## **2 Critical accounting estimates and judgements** In the application of the charity’s accounting policies, the trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods. ## **3 Donations and legacies** ||**Unrestricted**|Unrestricted| |---|---|---| ||**funds**|funds| ||**2024**|2023| ||**£**|£| |Donations and gifts|10,484|60,159| - 9 - ## **JOEL COMMUNITY SERVICES** ## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 DECEMBER 2024**_ ## **4 Charitable activities** |Insurance claim
Charitable rental income
Other income|**2024**
**£**
-
60,133
2,003
62,136|2023
£
1,260
48,442
6,502| |---|---|---| |||56,204| ## **5 Income from investments** ||**Unrestricted**|**Unrestricted**| |---|---|---| ||**funds**|**funds**| ||**2024**|**2023**| ||**£**|**£**| |Interest receivable|2,519|1,353| - 10 - ## **JOEL COMMUNITY SERVICES** ## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** ## _**FOR THE YEAR ENDED 31 DECEMBER 2024**_ ## **6 Expenditure on charitable activities** |||**Charitable**|**Charitable**| |---|---|---|---| |||**activities**|**activities**| |||**2024**|**2023**| |||**£**|**£**| ||**Direct costs**||| ||Depreciation and impairment|14,855|13,507| ||Utilities|11,888|10,932| ||Admin expenses|13,429|5,276| ||Miscellaneous expenses|3,659|4,048| ||Insurance|2,714|2,408| ||Maintenance, repairs and equipment|8,030|12,021| ||Refugee expenses|2,774|1,000| |||57,349|49,192| ||Grant funding of activities (see note )|900|3,357| ||**Share of support and governance costs (see note 7)**||| ||Support|16,673|26,168| ||Governance|1,392|1,956| |||76,314|80,673| ||**Analysis by fund**||| ||Unrestricted funds|74,464|78,823| ||Restricted funds|1,850|1,850| |||76,314|80,673| |**7**|**Support costs allocated to activities**||| |||**2024**|**2023**| |||**£**|**£**| ||Telephone and internet|-|375| ||Loan interest and charges|16,673|25,793| ||Governance costs|1,392|1,956| |||18,065|28,124| ||**Analysed between:**||| ||Charitable activities|18,065|28,124| Governance costs includes payments to the independent examiner of £1,392 (2023: £1,356) for accounts preparation and independent examination. - 11 - ## **JOEL COMMUNITY SERVICES** ## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 DECEMBER 2024**_ |**8**|**Net movement in funds**|**2024**|**2023**| |---|---|---|---| |||**£**|**£**| ||The net movement in funds is stated after charging/(crediting):||| ||Depreciation of owned tangible fixed assets|14,855|13,507| ## **9 Trustees** None of the trustees (or any persons connected with them) received any remuneration or benefits from the charity during the year. ## **10 Taxation** The charity is exempt from taxation on its activities because all its income is applied for charitable purposes. ## **11 Tangible fixed assets** |**Freehold land**
**and buildings**
**Fixtures and**
**equipment**
**£**
**£**
**Cost**
At 1 January 2024
935,364
3,439
At 31 December 2024
935,364
3,439
**Depreciation and impairment**
At 1 January 2024
99,750
3,439
Depreciation charged in the year
14,855
-
At 31 December 2024
114,605
3,439
**Carrying amount**
At 31 December 2024
820,759
-
At 31 December 2023
835,614
-|**Total**
**£**
938,803| |---|---| ||938,803| ||103,189
14,855| ||118,044| ||820,759| ||835,614| - 12 - ## **JOEL COMMUNITY SERVICES** ## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 DECEMBER 2024**_ |**12**
**Fixed asset investments**
**Cost or valuation**
At 1 January 2024
Additions
At 31 December 2024
**Carrying amount**
At 31 December 2024
At 31 December 2023
**13**
**Debtors**
**Amounts falling due within one year:**
Provision for doubtful debt
Other debtors
**14**
**Loans and overdrafts**
Bank loans
Payable within one year
Payable after one year
Amounts included above which fall due after five years:
Payable by instalments|**Listed**
**investments**
**£**
45,413
10,000
55,413
55,413
45,413
**2024**
**2023**
**£**
**£**
(3,256)
-
7,042
4,427
**2024**
**2023**
**£**
**£**
231,039
232,100
9,315
9,328
221,724
222,772
153,501
173,713| |---|---| The long-term loans are secured by fixed charges over the property known as St Peter's Church Hall, London Road, Kingston-upon-Thames. In January 2024, the charity refinanced the CAF bank mortgage with a loan of £240,000 from Kingdom Bank over a repayment period of 15 years at an interest rate of 6.55%. During the year, repayments averaged £2,136 pcm (2023: £2,693). - 13 - ## **JOEL COMMUNITY SERVICES** ## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 DECEMBER 2024**_ |**15**
**Creditors: amounts falling due within one year**
**Notes**
Bank loans
**14**
Accruals and deferred income
**16**
**Creditors: amounts falling due after more than one year**
**Notes**
Bank loans
**14**|**2024**
**£**
9,315
2,514
11,829
**2024**
**£**
221,724|**2023**
**£**
9,328
2,939| |---|---|---| |||12,267| |||**2023**
**£**
222,772| ## **17 Restricted funds** The restricted funds of the charity comprise the unexpended balances of donations and grants held on trust subject to specific conditions by donors as to how they may be used. |**At 1**
Joel Community Trust
Phase 2 Redevelopment
Bed spaces
**Previous year:**
**At 1**
Joel Community Trust
Phase 2 Redevelopment
Bed spaces|**January**
**2024**
**Resources**
**expended**
**At 31**
**December**
**2024**
**£**
**£**
**£**
53,750
(1,250)
52,500
26,701
(600)
26,101
3,932
-
3,932
84,383
(1,850)
82,533
**January**
**2023**
**Resources**
**expended**
**At 31**
**December**
**2023**
**£**
**£**
**£**
55,000
(1,250)
53,750
27,301
(600)
26,701
3,932
-
3,932
86,233
1,850
84,383|**January**
**2024**
**Resources**
**expended**
**At 31**
**December**
**2024**
**£**
**£**
**£**
53,750
(1,250)
52,500
26,701
(600)
26,101
3,932
-
3,932
84,383
(1,850)
82,533
**January**
**2023**
**Resources**
**expended**
**At 31**
**December**
**2023**
**£**
**£**
**£**
55,000
(1,250)
53,750
27,301
(600)
26,701
3,932
-
3,932
86,233
1,850
84,383| |---|---|---| |||84,383| Joel Community Trust: Building fund Phase 2 redevelopment: Building fund - 14 - ## **JOEL COMMUNITY SERVICES** ## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 DECEMBER 2024**_ ## **18 Unrestricted funds** The unrestricted funds of the charity comprise the unexpended balances of donations and grants which are not subject to specific conditions by donors and grantors as to how they may be used. These include designated funds which have been set aside out of unrestricted funds by the trustees for specific purposes. |**At 1**
General funds
**Previous year:**
**At 1**
General funds
**Analysis of net assets between funds**
**At 31 December 2024:**
Tangible assets
Investments
Current assets/(liabilities)
Long term liabilities
**At 31 December 2023:**
Tangible assets
Investments
Current assets/(liabilities)
Long term liabilities|**January**
**2024**
**Incoming**
**resources**
**Resources**
**expended**
**At 31**
**December**
**2024**
**£**
**£**
**£**
**£**
583,976
75,139
(74,464)
584,651
**January**
**2023**
**Incoming**
**resources**
**Resources**
**expended**
**At 31**
**December**
**2023**
**£**
**£**
**£**
**£**
545,083
117,716
(78,823)
583,976
**Unrestricted**
**Restricted**
**Total**
**funds**
**funds**
**2024**
**2024**
**2024**
**£**
**£**
**£**
742,158
78,601
820,759
55,413
-
55,413
8,804
3,932
12,736
(221,724)
-
(221,724)
584,651
82,533
667,184
**Unrestricted**
**Restricted**
**Total**
**funds**
**funds**
**2023**
**2023**
**2023**
**£**
**£**
**£**
755,163
80,451
835,614
45,413
-
45,413
6,172
3,932
10,104
(222,772)
-
(222,772)
583,976
84,383
668,359| |---|---| ## **19 Analysis of net assets between funds** ## **20 Related party transactions** - 15 - ## **JOEL COMMUNITY SERVICES** ## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 DECEMBER 2024**_ |**20**|**Related party transactions**||**(Continued)**| |---|---|---|---| ||**Transactions with related parties**||| ||During the year the charity entered into the following transactions with related parties:||| |||**2024**|**2023**| |||**£**|**£**| ||Joel Community Trust|-|45,413| In 2023, Joel Community Trust (JCT), an associated charity, donated funds of £45,413 to Joel Community Services. - 16 -