Mr Michael Crystal
Yew Bank Cottage
Cuttle Lane
Biddestone
Wiltshire
SN14 7DF
MrDJNew
The Treasurer
Biddestone Village Hall & Recreation Trust
11 Little Challows
Biddestone
Chippenham
SN14 7DU
Tuesday, 21 October 2025
Dear Mr. New,
As requested I have carried out an independent audit of the books of the account for
the Year Ending March 31, 2025.
l am happy that the profft and loss account for the year end represents and accurate
picture of transactions during that time.
I would make the following comments regarding the balance sheet:
The value of the fixed assets have been amended to take into account the work done
to improve the assets over the past few years. The Boules Piste is still not included
and you have checked that this is not an asset for the Village Hall.
Yo
rs sincerely
Mike Crystal.

Creatioo
Financial Re
rt 2024-2025
AGM- Overview of Accounts 2024-2025
Bank Balances at Year end 31 March 2025
Bank Balances
Current
Deposit
March 2025
£ 5,732.07
£ 18,729.62
March 2024
£ 6.641.29
£ 16,977.87
At year end our bank balances had improved by approximately £l,IX)O. Our current account is down but
there is more in the deposit account. We had an overall surplus of over £4,CMJ). This allows for
depreciation of assets and increases in value of some fixed assets. Because we have deleted fixed a55ets
that are the responsibility of the tennis or cricket clubs, this has decreased the amount of depreciation we
are showing. Our income is increased compared to last year but is still not at pre-COVID levels. Our
expenses have increased. Utilities are costing nearly double what we spent in the preceding year. Our bank
balances are reflecting some of these features, but as the balances were not all reconciled on the 31
March, and the value of property is not realised until the property is sold, the bank balances do not
necessarily reflect the accounts at this stage.
Overview of the year in temis of income:
Hall Hire and classes provided an income of over £12,(XJO. The increased use of the h311 facilities
for camping has also increased the income.
Sport income continues to be slow to recover.
The Bar income continues to show an upward trend.
Expenditure..
Expenditure for the year stands at over £37.CXX), which is an increase of nearly £9,IXN) compared to the last
year. Increased bar expenditure is more than offset by their increased profits.
The total income for the year was E55,379 and total expenditure £51.196 leaving surplus of just over £4,00
for the year, excluding depreciation.
From the balance sheet, we have fixed assets of £519,553 current assets of £26,860. Our current assets
have increased by about £4,IXX).
Page lof4

KoThe Vi//
Creatio
Financial Re
rt 2024-2025
Sur
lus/Loss Statement
Year to
Y•Ar to
31st •Jl•rGh 2023
Yv•r b)
Ymr ty>
M*rch 2026
12721.49
10566.75
1181S.SO
12150.75
621.Y5
Camplng
ort Incom
Crid<et
Football
T•nniS
Total S
Filmln9
Skittltss
lotmonts
102.7S
970
1 199.73
2272.48
478.50
$55.00
550.00
4SB3_SO
107.$0
225.00
4566.10
4898.80
2100.00
768.00
240.00
875
2310.98
1320
240.LK)
10S
21S.00
other
Soclal Club BaTreii*o•
Bar
Total ￿n￿Me
148.29
148.27
2S*O.73
198.38
13411.1
17531.67
31625.67
18440.93
3S301.68
34402.27
55379.73
Expenditure
R*nt. Ratas & Water
Insuran(
He?t.Li9ht & Pow•r
Fiel(t Lesse
S16.08
1877.79
2826.09
2491.83
2412.31
5D45.41
4000.97
5698.29
2399.93
8415.54
3999.98
1985.14
Repair$ & Maintsn4n¢
Printing & Station8ry
Ground Maintenan(*
Cleaning
Fire & Safety
Wastg
Playground
Bar
MIS￿lIaneOuS
Bank Charge
7609.07
s￿0.97
3[￿.39
2453.17
707.22
1449.10
110.00
1 1869.09
1 165.64
126.17
203.99
2791.93
441.60
1810.49
2178.5
413.94
902.18
7684.03
983.23
5180.23
10873.28
1539.T9
100.14
19243.36
989.18
141.60
17_4
Debt Write off
VAT Balan￿ from Prev Year
TotaE Exptsndituf•
42520.37
511 98.86
Op8rat4ng ProfiULoss
-7512.09
-S298.15
-7218.71
4182.87
Incorn•
nk Total
Currents Alc
ooposit AJ¢
Play
6S.07
314.06
nla
nj
nl
nla
185.00
nla
nla
nla
nla
Oort*itirts
Grft Refvn¢JS
Ewnts & Fltnd Raising
Ewrjts E￿anSeS
Water Supply Interrupiion
Way L8av8
Total
0.00
$079.30
-5358.95
7670.46
6591.50
103.19
148.27
1420.13
148.29
8148.29
148.27
143.36
-131.29
Gr•ss8urpl¥z to Éxpendi*u¥•
640.70
-1994.82
Less Depreclat*on
Tennis Club Floodlights
Play kna and Equipment
Furnit￿b.FLUtu￿s and FltÈlngs
-71S_14
-715.14
-715.14
.336.46
-715.14
-142.32
-130.46
-72.98
-109.83
41.65
-11.05
-142.32
-130.46
-72.98
-109.83
41.65
-11.85
Roiier
H8atino Boiler
Cnc4(et Square Covwrs
water Soften
Hand DripT
-72.98
-72.98
41.6S
-11.85
41.6S
-11.85
-2255.73
-22SS.73
-1 178.08
-1 178.08
-1615.03
-4250.85
782.91
3187.56
Bar Account InGluded in Profit & Loss Statement
Takings
13411_1
17531.67
Expenditure
Wells & YoL¢ng
Other
Total
10873.28
10873.28
1 1869.09
11869.09
19243.36
19243.30
Su
luylLo¥S
SOS2.88
6571.84
15158.91
Page 2of4

Creatioo
Financial Re
rt 2024-2025
3113012023
3113012024
459.899.08 £ 469.097.07 £
4.583.11
4.674.77 £
8.639.59 £
8.812.38 £
15.859.01 £
16,176.19 £
8.235.84 £
8.400.55 £
429.53 £
438.12 £
122.17 £
124.61 £
7.375.50 £
7,523.01 £
752.65 £
767.70 £
3,470.05 £
3,539.45 £
Fixed Assets
Freehold Property
Land Gibbs Horn
Car Park
Ramp & Path
Patio
Water Softe{￿r
Hand Driers
Play Area arKI EqLHpment
Heatiro Boiler
Furniture & Fixtures
3113012022
450.881.46 £
4.493.25 £
8.470.18 £
15,548.05 £
8.074.35 £
421.11 £
119.77 £
7.230.88 £
737.89 £
3,402.01 £
3113012025
478.479.01
4,768 27
8,988.62
16,499.71
8,568.56
446.89
127.10
7,673.47
783.06
3,610.24
Total Fixed Assets
£ 499.378.95 £
509.366.53 £ 519.553.86 £
529,944.94
Current Assets
Debtors
Bank Current Accourrt
Bank Deposit Acco￿1
HSBC Play Area Accounts
Brewery Deposit Accourt
Stock at Valuation
Cash
5.732.07 £
18.729.62 £
5,846.71 £
19.104.21 £
S,￿3.65 £
19,486.30 £
6,082.92
19,876.02
350.00 £
so0.￿) £
357.00 £
510.00 £
364.14 £
520.20 £
371.42
530.60
Total CUr￿nt Assets
25.311.69 £
25.817.92 £
26,334.28 £
26.860.97
Current Liabilities
Credrtors Control ACCO￿
I nterest Free Loans
VAT Liabilrty
Total Current Liabilities
Current Assets less c￿rent Liabilities
25.311.69 £
25.817.92 £
26.334.28 £
26,860.97
Total Assets Eess Current Liabilities
524.690.64 £
535.184.46 £ 545.888.15 £
556,805.91
Capital & Reserves
Reserves
P&L Account
Total Capital & Reserves
524,690.64 £
535.184.46 £ 545.888.15 £
556,805.91
by
Treasurer for BVHRT
David
Chair of BVHRT
David Daniel
Page4of 4

Creatio
Financial Re
rt 2024-2025
Audited by
Mich
Treasurer for BVHRT
David New
Chair of BVHRT
David Daniel
al
The remainder of this page is intentionally blank.
Page3of4