OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2025-10-31-accounts

Names and addressesofadvisers (Optional information)
of adviser
Name
Address
Nameofchiefexecutiveornamesof senior staffmembers(Optional information)

SectionAStatementoffin
andexpenditure account)
anc ial activiti es(incl udingsu m mar y i n come
o
oz
Recommendedcategoriesbyactivity
lncome (Note3)
o
cNp
t
Unrestricted
funds

F01
Restricted
income
funds

F02
Endowment
funds
€€
F03
Totalfunds

F04
Prior year
funds

F05
lncome and endowments from
Donations andlegacies
Charitable activities
s01
s02
22,105 II
I
zz,toslts,ozo
Other trading activities
nvesiments
Separate material itemofincome
Other
Total
s03
s04
s05
s06
s07
22 - -l
tt
tl

22105119,0
Expenditure (Notes6)
Expenditure on:
Raising funds s08
Chariiable activities 22,283 22 283 21,809
Separate material expenseitem s10
Other s11
Total 22,283 2? 283 21809
Netincome/(expenditure) before taxfor
thereportingperiod s13 178 178 2.739
Taxpayable s14 I
Netincome/(expenditure) after tax
before investment gains/(losses)
s15 178 - 17Bl,,rrn
Nel gains/(losses)on
inveslments s16
Netincome/(expenditure)
Extraordinary items
Transfers between funds
s'17
s18
s19
- 17t - 178
-l-l
Otherrecognisedgains/(losses):
Gains and losses on revalualionoffixedassetsforthe
charity's own use s20
Oiher gains/(losses)
Netmovement in funds - 178 17e 2
Reconciliationof
funds:
Totalfunds brought foruard 57,933 57. 60.672
Totalfundscarriedforward s24 57,755 57,755 57 933

1.3ChangeofaccountingPolicY
The accountspresentatrue and fair view andnochanges have
note{}
be
Yes*
-Tickas appropriate
No*
Pleasedisc/ose;
(i) thenature of the changeinaccounting policy;
(ii)thereasonswhyapplyingthenew accountingpolicy
providesmorereliabteandmore relevantinformation;
and J
SectionG Notesto theaccounts
Note2 AccountingPolicies
2.2INCOME
Recognitionof income
These are includedinthe Statement of Financial Activities (SoFA) when:
.
the charitybecomes entitled to the resources;
o
itis morelikely thannotthat the trustees will receive the resources;
"
the monetaryvalue can be measured with sufflcient reliability'
There has beenno offsetting of assets and liabilities' or income andexpensesunless
Offsetting required orpermittedbythe FRS 102 SORP or FRS 102'
Grants anddonations are only includedinthe SoFA when the general income recognition
Grantsanddonations crlteria aremet (5.10 to 5.12 FRS102 SORP)'
lnthe caseof performance related grants, income must only be recognisedtothe extent
inutflr."nrrity
hasprovided thesplcifiedgoods or servicesasentitlementtothe grant
only occurswhentheperformancerelated;onditionsare met (5'16 FRS 102 SORP)'
Legacies Legacies areincludedinthe SOFA when receipt is probable' that is' when there has
beengrant of probate, the executors have established that there are sufficient assetsin
the estate andany conditions attachedtothe legacy are either within the controlofthe
charity orhave been met
Governmentgrants The charityhas received government grantsinthe repoding period
Taxreclaimson GiftAidreceivableis included in income when thereisa valid declaration from the donor
e.V CftniO,r"untrecovered onadonationisconsidered to be partofthat gift andis
donations andgifts treatedaSanadditiontothesamefundaStheinitlaldonationunlessthedonororlhe
termsoftheappeal have specified otherwise'
Contractualincome and This is onlyincludedinthe SoFA once the charity has provided the related goods or
performance related services ormet the performance related conditions'
grants
Donatedgoods Donatedgoods are measuredatfair value (the amount for which the asset couldbe
exchanged)unless impractical to do so'
Thecostofanystockofgoodsdonatedfordistributiontobeneficlariesisdeemedtobe
the fair valueottnose giris at the timeoftheir receipt and they are recognised on receipt.
inir,uteportingperiodinwhich the stocks are distributed' they are recognised asan
expense at thecarrying amount of the stocks at distribution'
Donatedgoods for resale are measuredatfair value on initial recognition' whichisthe
expecteo"proceeosfrom sale less the expected costs of sale' and recognised in 'lncome
trom otneitraOingactivities' with the corresponding stock recognisedinthe balance
sneet.Onitssal-etne value of stockischargedagainst'lncomefrom other trading
activities'andtheproceedsfromsale are alsoreCognisedas'lncomefrom other trading
activities'.
Goods donatedfor on-going usebythe charity are recognisedastangible flxed assets
and includedintheSoFA as incoming resources when receivable'
Gifts in kindfor usebythe charity are includedinthe SoFA as income from donations
when receivable.
Donatedservicesand
facilities
Donatedservicesandfaci
Donated servicesand facilities that are consumed immediately are recognised as income
with an equivalentamount recognised as an expense under the appropriate headingin
the SOFA
Support costs The charityhas incurred expenditure on support costs'
VolunteerhelP TheVa
tncomefrominterest-This is includedinthe accounts whenrece'OtisOrobableand the amount receivable can
lncomefrommembership MembershipsubscriptionsreceivedinthenatureofagiftarerecognisedinDonations
subscriptions and Legacies.
Itilembershipsubscriptions which gives a member the right tobuyservices or other
benefitsare recognisedu,in"omJearned from the provisionofgoods and services as
income fromcharitable activities
Settlementof insurance
claims
lnsuranceclaims are only includedinthe SoFA when the general income recognition
;;it;;;"
met(5.10 to 6tzrislozsoRP)and are included as an item ofoiher
incomeinthe SoFA
lnvestmentgains and
losses
This includesany realised or unrealised gains or losses on the,sale of investments and
anygaln or loss resulting r,orntt"finginuestments to market valueatthe end of the
year.
2.3 EXPENDITURE ANDLIABILITIES
LiabiIitiesarerecognisedWhereitismorelikelythannotthatthereisalegalor
resourcesand the amountorthe
Liabirityrecosnition n[:l[::l!ffi-";:m:j,:,*l'l'"'3#li"'
GovernanceandSupportSupportcostshavebeen.allocatedbetweengovernancecostsandotherSupport.
costs
g,,[il.j;il:1ru;xki::[::,#
pubricaccountabiritvorthe charitv andits
Supportcostsincludecentralfunctionsandhavebeenal
categoriesonabasisconsistentWiththeuseofresources,egal
byfloorareas,orpercapita,staffcostsbythetimeSpentandothercostsbytheirusage.
Grantswithperformancewherethe charity gives a grant with conditions for its payment being a speciflc level of
conditions;;:":li::"ng";:""lrjm$*:1".:i"'"'"':?'ffi",1
"
the SoFAonce the
Grantspayablewithout
performanceconditions
Where thereare no conditions attachingtothe grant that enables the donor charity to
realisticallyavoid the commitment, atia-Oitityforlnetull funding obligation mustbe
recognised.
RedundancYcost Thecharitymadenoredundancypaymentsduringthereportingperiod'
Deferredincome No materialitem of deferred income has been includedinthe accounts
creditors The charityhas creditors which are measured at settlement amounts lessanytrade
discounts
Provisionsfor liabilities Aliability ismeasured on recognition at its historlcal cost and then subsequently
measuredatthe best estimateofthe amount required to settle the obligationatthe
Basic financial reporting date
fti".f,riityu..orntsfor baslc financial instruments on initial recognition as per
prlgirph',t0.iiRSl02soRPiubtuquent t"asurementisas per paragraphs1117
instruments to11 19,FRS102 SORP
2.4ASSETS
Tangible fixedassetsfor
These arecapitalisedifthey can be used for more than one year' and cost at least
use bycharity
They arevalued at cost
The depreciationrates and methods used are disclosed in note14
lntangiblefixed assets The charityhas intangible fixed assets, thatis'non-monetary assets that do not have
physical substancebut are,o"nt'fiuof"uno are controlledbythe charity through custody
;;i;g;lt,ght;The amortisation rates and methods used are disclosed in note15'
They are valuedat cost.
Heritageassets The charityhas herltage assets, that is, non-monetary assetswithhistoric' artistic'
,.i.niirL,i".nnorogicil,geophysicaloienvironmental qualitles that areheldand
maintainedprincipally fortheil-cont'ioutlon to knowledge andcultureThe depreciation
rates andmethods used as disclosed in note16'
They arevalued atcost.
lnvestments Fixed assetinvestmentsnquoted shares, traded bonds and similar investments are
uriu"Jrtritirffyutcostand subsequentlyatfair value (their market value)atthe year
end.Thesame treatment isapp-lledto uniisted investments unless fair value cannotbe
measuredreliablyinwhich case itismeasuredatcost less impairment'
lnvestmentsheld for resale or pending their sale and cash and cash equivalentswilha
maturity dateof lessthan1year are treated as current asset investments
Stocksandworkin Stocks heldfor sale as part of non-charitable trade are measuredatthe lower or costor
progress net realisablevalue.
GoodsorservicesprovidedaSpartofacharitab
WorkinprogressisVa
contract'
Debtors Debtors(inc
be received'
ThecharityhasinvestmentsWhichitho
,",,n"q,iu"r.ntsWithamaturitydate essthanoneyear,Theseinc
TheyareVa
POLICIESADOPTED
ADDITIONAL TOOR
DIFFERENT FROM
THOSEABOVE

Note3 lnco me
Restricted
Analysisofincome Unrestricted
funds
income
funds
Endowment
funds
Total funds
Prioryear
t
Donations ns and
and legacies Aid
Generalgrants provided bygovernmenVother
Membership subscriPtions and sponsorshiPs
which areinsubstancedonations
Donated facilities andservices
Other
Total
Charitable Food,Beverage, SubscriPtions, Snookerand '186 20,186 18
activities: mises 1,919 1.9'19 983
Other Tota 22,105 22,105 19,070
Othertrading
activities:
Other
Total
lncome from
investments:
1er
Total
Separate
material item
of income
Total
Other: Conversionofendowment funds intoincome
Gain ondisposalofatang ible fixed assetheld
forch use
Gain ondisposalofaProgramme related
Royaltiesfrom the exploitationofintellectual
Other
Total
TOTALINCOME

Note6 Expenditure
Restricted
Analysis of exPenditure Unrestrictedincome
funds
funds
Endowment
funds
Totalfunds
s
Prior
f
year
Expenditureon lncurred seekingdonations
raising funds: incurred seekinglegacies
lncurred seekinggrants
OperatingmembershiP schemesand
sociallotteries
Stagingfundraising events
Fundraisingagents
OperatingcharitY shoPs
OperatingatradingcomPanY
undertakingnon-charitable trading
Advertising,marketing, directmail and
Startupcostsincurredingenerating
newsourceoffuture income
Database develoPmentcosts
Othertradingactivities
lnvestment managementcosts
Cost of obtaininginvestment advice
lnvestment administrationcosts
lntellectualproperty licencing costs
Rentcollection,ProPertYrePairs and
maintenancecharges
Total expenditureon raisingfunds
Expenditureon Foodand Beverage 9,065 9,065 8,246
charitable EstablishmentExPenses 9,489 89 9,545
activities ProfessionalFees 798 798 910
Sundry 245 245 721
Depreciation 2,686 2,686 2,387
Total expenditureon charitable
activities
22,283 22.283 21,809
Separatematerial
item of expense
Total
Other n

14.1Gostor valuation
Freeholdland Otherland & Plant, Fixtures, Total
& buildings buildings machineryand fittingsand
motor vehicles equipment
t t I
Atthebeginning of 26,156 26,156
the year
Additions
704 704
Revaluations
Disposals
Transfers*
At end of the year 26,860 26,156
14.2Depreciationand impairments
**Basis SLorRB SLorRB SLorRB 1O%SL SLorRB Straight
Line("SL")
orReducing
Balance
("RB")
**Rate
Atbeginning ofthe 4,672 4,672
year
Disposals
Depreciation 2,686 2,686
lmpairment
Transfers*
At end of the year 7,358 7,358
14.3Net bookvalue
Net book valueatthe 21,484 20,569
beginningof theyear
Net book valueatthe 19,502 21,484
end of theyear

18"1Please statethe carrying
activities.
amountofstockandwo amountofstockandwo rk in progress ana lysedbetwe en
Stock Donated goods
Workin
For For resale For Forresale progress
disfribufion
t
t distribution
f t
Charitable activities:
Opening 911
Added inperiod 10 15 1
Expensed inperiod I 065
lmpaired
Closing 1,997
Othertrading activities:
Opening
Addedinperiod
Expensed inperiod
lmpaired
Closing
Other:
Opening
Addedinperiod
Expensed inperiod
lmpaired
Closing
Totalthisyear
Totalprevious year

20.1Analysis ofcreditors
Amounts fallingdue Amountsfallingdueafter
withinoneyear more than oneYear
Thisyear
f
Last year
f
This year
E
Lastyear
Accruals for grantspayable
Bank loans andoverdrafts
Tradecreditors 529
Payments received onaccountforcontracts
or performance-relatedgrants
Accrualsanddeferred income
Taxationandsocialsecurity
Othercreditors 500 375
Total 1,429 375

This year Lastyear

c
Notestotheaccounts;' :
'
.
Note24Gashatbankand inhand
This year Lastyear
Short term cash investments(lessthan3months maturitydate)
Short term deposits
Cashatbank andonhand 37,285 35,913
Other
Total 37,285 35,913