ANS
Is
DI
Isr
RED
ENTS F
Contents
Trustses. Report
Independent Examlner's Report
Statement of Flnancial Activitles
Balance Sheet
Notes to the Accounts
7-13

EP
OF ACCOU
025
The Trustees present thls report together wtth the flnanclal statements of the Cxarlty for the year ended 31 March
2025, The flnanclal statements have been prepared In accordance wlth the accountlng pollcles set out In note I to the
ccounts and comply wlth the Chartty's governlng document, the Charltles Att 2011 and Accountlng Ind Reportlng by
Charitle5: Statement of R&coTTJmended Practlce appllcable to tharltles preparlng the]r accounts In accordance wlth the
Flnanclal Reporting Standard applicable In the UK and Ropubllc of Ireland and the Flftartcldl Reportlng Stsndard
appllcable In the UK and Republlc of Ireland. FRS 102.
LEGAL sfATUS
Samarltans of Sallsbury and Dlstrlrt 1$ a charlty ('the Charity") reglstered In England and Wales under the Charftles Act
2011 wlth reglstered number 1168019. It is a Charltable Incorporated Organlsatlon establlshed on 4 July 2016 and is
governed by its constltLrtion of the same date.
The Charlty Is rè¢ognlsed by the charltable company Ilmlted by guarantee known as Samaritans ("the Central Charity )
as an affillated branch of the Central Charlty. Each member of the Charlty Is a member of the Central Charlty and the
Dlrector for the tlme belng of the tharSty ]5 appolnted by the Counril of the Centrnl Charfty. The Councll of the Central
Charlty has the power to wlthdraw recogniuon of the Charlty as an affi1a￿l branth of the Central Charity.
Samarftans Central Office is The Upper Nlll. Klngston Road, Ewell, Sunpy I￿17 2AF
ADDRESS OF TH E CHARrrY . Unlt ID, Barnad( Buslness Centre, Blakey Road, Sallsbury SPI 2LP
WEBsrrE ADDRESS .
IbranclJ851
TRUSTEE BOARD
TRusfEES OF THE CHARrrABLE XNCORPORATED ORGAXISATION
Ms S Allen
MS J Annetts
Mr P Tayler
Mr R Streatfolld
MrR Evans
Co-Director
(Appolnted 08.01.24)
(Appointed 08.01.24)
(Appolnted 13.07.21)
(Co-optsd 04.11.21)
(tropted 30.01,24)
(Appolnted 09.07.24)
Co-Dlrector
T￿asUrer, Acyng Secretary
(Appolnted 09.07.22)
(Appolnted Q6.04.24)
MrBHIc
The Dlrector, who Is appointed by the Central Charity. holds the p05t for 3 years and becomes chalr of
the Trustee Board. In January 2024 two Co-Dlrectors were appolnted to serve on a job-share ba81s,
wtth the agreement of ttie S?marltans Roglonal Dlrector.
Each member has one vote wlth the Chalr of the meeung havlng the cAstlng vote. The board has power
to co-opt up to 2 trustees to the commlttee to fill gaps In experljse, they are requlred to offer
themselves for electlon by the membership at the nèxt AGM.
Twstees can be nomlnated from the tharlty's Ustening Volunteers. the Charity'5 Support Volunteers
and any other addithinal Indfvidual,. they are proposed and seconded by Members of the Charlty prlor to
the AGM, and elected at the AGM.
MANAGEMENT OF THE CHARrrY
The Branch Leadershlp Team, whlch meets at least 4 tlmes per year,15 responslble for the general
management ofthe charlty and Its property and affalrs. The Branch Leade￿Ip Team comprises two Co-
Dlrectors (trustees), Deputy Dlrectors (who are not trustee5) and all other Trustees. The Co-Dlrertors
are responslble for and have absolute authority over the day to day conduct and work of the charfty.

IMAR
PROFESSIONAL ADVISERS
Banker8
Xttdependent Examlner
HSBC, 19 Mlnster Street, Sallsburyi SPI ITE
i Mr8 N A H8118 FCA Ftetd]er & Partners. Cro1￿ Chambers, Bndgg Street
Salisbury SPI 2LZ
Parker Bullen iLP, 45 Castle SITeeL Sa115bury SPI 3SS
Soll¢ltor
Xnvestment Adv18er8
CaTrnave Capltal, S¢hroder & Co Ltd, l London Wall PlaTr, London, EC2Y SAU
AXMS ANI) ORGANKSATXON
Tre alms of the Charlty under Its constTtutlon are:
to enable persons In S811sbury and the surrounding area as well Bs elsewhere KTho are expertenclng feellngs of
dlstress and despalr, Includlng those who may be at risk of sulclde, to recelve conltdentlal emotloftal support at any
tlme of the day or nlght In order to Improve thelr emotlonal health and ta reduce the rlsk of sulclde.
to promote a better understandlng In soclety of sulclde, sulddal behavlour and the value of expresslng leellngs
whlch may otherwlse lead to sulclde or Impalred emotlonal health. and
to collaborate wlth and support the Centrdl Chartty and its afflllated branches In fvlfllllng these objects.
The Charity Is requlred to have at least fNo Volunteers avallable when Its prBmls&s are open at any Ume of the day or
nlght to benefft people who are passlng through a Ume of crlsis,
JNVEsfMENT POWERS
The Brnnch Leadershlp T88rn has power to Invest money not Immed18tely requlred for Its purposes In purchase
of stocks, shares, funds, securltles. land, bulldlngs or prr)perty of any nature as may be thought flt In all respects
as If Lhey were the absolute ownets benefldally entitled, An investment sub-commlttee (of three trustees) Is
re5pon51ble for Investment doclslons. The Trustee Att 2000 applle5 wlth effect from l February 2001.
RESERVES
Th8 Charlty had unrastrltted reserves at the perlod end totalling £439,809, and restrlcbj reserves of £13,769.
However, the unrestri¢t&l reserves Indudes a Premlses reserve of £293,888 ￿prESentIng the depreclated cost of Its
lecisehold property and equlpment, the retenuon of whlch Is essentlal for the Charlty's opera￿OnS, and a Premlses
Repalr Reser4e of £10,000 retalned to provide for any future ropalrs to the bullding. Thls leaves free reserves of
£135,921, of whlch £1,579 15 reprEsented by tsngI￿e flxed ass&s.
The policy of the Trustees Is to try to malntaln two years of annual expenses as free reseNes to allow for
varlatlons In annual Income and p)sslble stock market losses, The alm each year Is for annual Income to cover
annual expenses. Although 5tlll In defldt, thls year Income has continued to grow from the low of 2022123.
We have ¢ontlnued to beneflt from the generoslty of many local donors, and from re*nergised fundraislng.
The TTUStees have no materlal uncertalntles regardlng the charlty's ablllty to contlnue as a golng concem.
TRUSTEES, RESPONSIBILITIES FOR THE PREPARATION OF THE AtCOUNTS
The Trustees ara responslble for preparing the Trustees, Report and flnanclal statelnents In accordance wlth
applicable law and UnSted Klngdom Accountlng Standards, Under the law appllcable to charitles, the Trustees have
elected to prepam accrua15 accounts whlch must give a twe and lalr vlew of the stste of affalrs of the Charfty and
of Its Incomlng resources and appllcatlon of resources for that peiiod. In preparing those flnancial statements on
the accruals basis the Trustees a￿ required to .
selert suitable actounljng pollcles and then apply them conslstentlyi
observe the methods and prlnclples In the Charlues SORP (Ststement of Recommended Pract1￿).
make Judgements and estlmates that are reasonable and prudent,. and
state whether appll(3ble UK a¢countlng standard5 have been followed, subject to any material
departures dlsclosed and explalned in the flnanclal statements; and
prepare the flnandal statements on the going concern basls unle55 It Is Inappmprlate to assume that
the Charity wtll condnue in buslness.
The Trustees are responslble tr keeping proper acDJuntlng recor(is whlch dlsclose wlth reasonable accuracy at
any tlme the flnanclal posltlon of the Charlty and enable them to ensure that the financlal statements comply wlth
the Charltles Act 2011, the èpplicable Charltles (Ac(x)unts and Reports) Regulations, and the provlslons of the
Charlvs schemes, They are also responslble for taktng reasonable steps for the preventyon and detectlon of fraud
and other Irregularltles.

EPORY AND
CCOUN
R ENDE
continued
iuvriw op AcTrvmEs AND ACHfovxMENTS
Durlnp the re￿rtIng pertod endlng on 31 March 2025. thEre has been an incrnased f￿8￿1 on qualty Imprnvernent,
90vernance ond the 9ustsln4bllky o'i leadernhlp rDle5 Ivlthln Saibbury and Dlstrlct Samarltsns. We suc¢esslully completed
the trfennlal t￿lIty nutcttmes Fr)m8wod( revlew (Involv]ng Éxtèmal peer assfjssment of qualtty and compllJnce In
everythlng we dol In November 2024.
Over 2024 th2 Contr41 Samarn3ns Chartty changed tts telephony and IT System to futureproof our serylco to Callers. We
8uec£sgtully madè the local changas to our systems, tralned votunteers arKI transkloned to tha new system wlth no
LssuE> to the delivery of our servtc¢, In addltjon t¢ thIB, we upgraded tho D85 check8 b) the enhanced level for all our
Ilstenlng voluntèerg to rn4et now guidance to bett¥ manage rtsk. sjfeguard eallws and (w organl8atlon.
At the end Or the repordng pertod th& Brgnth Lo8d¥shlp Team had 6 Tru5te&% Ondudlng the two Co-t%ffLtm) and 10
Deputy L)Irortors, s¢me ol whorn lob shaR to ImprDve thè sustslnabllTty of the99 Important ral¢s.
Durlng the yoar, volurteets at the b￿nth wero115kn1ng for a totsl of over 5,800 hour5. We recelved 18,547 contacts,
17,675 by telephone Y4nd 87Z by emall. 8 volunteery BL￿ suppotted the Ltstenar Sch￿* •t Erlestoke Prlson for ovèr 240
hours.
The Charlty had 14J actlve IL8ienlno and 5 support Volunteers at the pertCKI end, of whom 24 a￿ naw members who
succassfully eompldled thÈlr Inldal Core and then SIX months Emb•￿dIng Tralnlng durlng the year or transferred to us
from other branches.
Wo contlnued wlth a range of outreach artI￿ueS Indudlng the popular'Brvw Mortdaf and gummertlme awarene$9
ralslng event at 5?Ilsbury Rallway statlonp POP-UP Sklls Bt a local supermarf<eL a stsll 8t the Gllllng*Hm Q Shafttse& bury
show ?nd a VIS￿ Irorn the Salisbury and South W.:l¢s MP John Glen
Th¥ Trustees cortflm that thoy have cornplled wlth thelr duty t¢ havo due regard to the guld*xe ort publlc bongllt
publlshed by the Chortty Commlsslon In e%erdslno thelr powers and duU¢
REVIEW OFTrANSACnONS AND F114ANCIAL POSrn014
Tro fomipt of the accounts cornplles the Accountlng and RekWrtlng by Charftlos: Statement of ReComm￿ded
Prathce appllcable to ¢hBribes preparfng thelr ?¢counts In accordanee wlth thè Rnand31 Roportlno Standard opplicablo In
the UK and Repvbllc of Ir¢lind (effectlve l January 2019). The tharltJ¢s Act 2011 and the ChBrKy'$ gov&rlng
d0￿menL
Tho Chadty re¢elved totsl Income Dr £66,697 {2024: £46,5111 durlng the pwlod. Total expenses were £fjl.IFI {2024:
£61,4ZII, of whlch £46,803 {2D24: É46,817) w45 spent on dlrett eharttabla artlvldes, £3,307 [2024: £3,0￿) on fund
ralglngr £11,046 {2024: £11,505} ¢n G0Veman￿ and Bdmln15tertng the Charty Includlng the New 8ran¢h Contrlbuuon
(WBC) of £8,024 {2024', £8,070). Investments fell In value by £4,63112024: rtse of £6,338) durfmg the year. Ovttyll
th￿e was a net surplus of £908 (2024: deflclt £8,571) forthe year. The tharfty's resources therefore Corre5￿￿￿n01Y
roge by £908 ejurlng the peNod. and It had net Jssets of £453.578 (2024., £452,669) at the year end.
The volunteers, In •ddltlon to thelr conslderabte COTrb mknent to attendance at the c￿tre supporung sulcldal ?nd others
tn despalr or dlstrxess, bear the total burden of admlnlsterfng the CharIty apart from cleanlng whhth Ls out￿reed.
The Charlty con4lnues to be extremely orateful to Wlltshlre CA¥)cll who gave 100% reliéf on ratss, rfudl
dlscrettonary rellef of £2,109.22, on our premlses at Bamttk
A 91 year leasé on unlls 10 & 11 at Barnack ￿sIr￿ Centre was p￿rd￿d for £235,000 In March 2022. Slgnlflcant
ddltTon41 expenditu￿ on modlfylngi refutblshlno and equlpplng the unlts has been caP￿lISed, wth modest addltlonal
Investments In Improved secuth. As a result of the depredaljon charge for year, tangible fiX￿j asgets fdl to
£295,467 (2024: g304.833),
Totsl Inome was È20,186 more than In the lost pedod, and expendlture fell by r263. We benefitsd from Increased local
rindrnlslng actlvtty, In partlrular sponsored marathoThs and the October'Dawn Walw. We also raoived a #ubtsntlal
uranl. fnjrrt the Natlonal Lottery Communlty Fund to support roorultmen¢ trdln11g and Inducdop. of nRw Ilstenlng
voluntee￿, ThIB was warth £16,800, to cover attivty gwaad over 2 yeats to mkF2026/Z7. Ourtotal costs ￿rnaIned
stable,
Our Investment porttsotlo was incr&wd In January 2025 by addlng £17,500 olcagl lamufated dlvldends) previously
held on deposlt. Dlvl¢ents and Interest covered JLSt aver JJl% of the yeaFs costs. The pothllo capltsl value {ex¢ludlno
Income) f¢ll by about 4% overthe year, broadly In Ilne wlth ts bonthmarf(4))mparato
IUSK MANAGÉMENT
The Trustees a￿velY review the major rtsky whlth the Charty fvces on a and belleye that maintsinlro our
free reserves It the levds ststed above wlll prD¥tde sufflGl¢nt r95QLrces In the evert of adverse ￿n￿l￿onS, The frustees
havé also oxomlnad othex operatlonal and buslntss rlsks whlch we fa￿ and confim thèt they havo establlshed Systems
to mitigate the slgrtlncant rlsks. stsch As the voluntee￿ undergolng iTalnlnJ before bdng Mllowed to be & cYJrftact.
Approved and Slgned on behalf (* the Tn￿tea B￿r4
rrustee
Slgned:
On
.D&to:
Jf .(x-2axs

HE
DE
INDEPENDENT EXAMINER'S REPORT TO THE TRusfEES OF
SAMARITANS OF SALISBURY AND DxsfRICT
I report to the trustees on my examination of the accounts of Samarttans of Sallsbury and Dlstrlrt (the
Charlty) for the year ended 31 March 2025, whlth are set out on pages 5 to 13.
Responsibllltles and basls of report
As the charlty trustees of the Charlty you are responslble for the preparatlon of the accounts In a¢ccrdance
with the requirements of the Charltles Art 2011Cthe Act?.
I report In respett of my examlnatlon of the Chan"ty's accounts carrled out under settion 145 of the 2011 Att
and In carrylng out my examination I have followed all the appllcable D1￿ctIonS given by the Charlty
Commlssion under sect]on 145(5)(b) of the 2011 Ao*.
Independent examinerfs statement
I have completed my examl natlon. X Gonflrm that no material matters have come to my attention I n
connectlon wlth the examination glving me cause to belleve that In any material respect:
(l) accouTrting records wer6 not kept In respect of the Charlty as requlred by section 130 of the Act. or
(2) the accounts do not accord wlth those records; or
(3) the accounts do not comply wlth the applicable requlremerts Con￿rning the form and content of
accounts set out In the Charlt]es (Accounts and Reports) Regulatlons 2008 other than any requlrement that
the accounts glve a 'trtse and falr vlew. whlch Is not a matter consldered as part of an independent
examlnatlon.
I have no concems and have come across no other matters In connettion wlth the examination to which
attentlon should be drawn In thls report In order to enable a proper understandlng of the accounts to be
reached.
Slgned:
Name: Nia)la A Halls
Relevant professlonal qualificatlon or membershlp of professional body Of any): FCA
Add￿ss. Fletcher & Partners, Crown Chambers, Brldge Street, Salisbury SPI 2LZ
Date.,
June 2025

CIAL ACTipirrI
Unrestrlcted
unds
De51gnated
und
Re5trk*Yd
2025
2024
Xn￿me from
Voluntsry Income
Donatlons and Legacks
Easygivlng
Glft Ald
23,504A3
L70.93
4,940AO
16WO,00
40,304.43
70.93
4.940.80
29rt09.48
2,351.72
Challtsble actlvltle5
2,039.29
2.039.29
2,329.18
Actlvltles for Genemilno Fund$',
Fund Ralslng Events/Flao Day5
loo+ Club
13.186.74
13,186.74
4.392.17
2,115.00
InKsLmgnts
UK Dlvjdends a.Id Intsrest
UK Bank Daposlt Intqr85t
rax radalm Interest
5,696.88
357.75
1.05
5,696.88
357.75
L.05
5.514.05
399.50
0.76
Oth¥r infjome
Galn on dispos￿ DI fved asse¥S lol tharfhble us•
T(rtal Xntjome
511
exp•ndltUM 011
Ralslno funds
38.46
969.33
3A07.79
3,097.79
Charli¥ble acdvltles
46m4.86
8,723.95
3,030.89
S7W9.70
58,323.21
Totul Expondltyrn
421.
Net oaln•/{ItssA5) on InvertnTrnts
Realised Gainl(Ltssl on Inve5tm8nts
Unrealised Galpl1i￿S$I on Investrnents
io
io
(4.631.86)
{4,631.861
6,338.00
Nat IncoTh•/(expeDdlture)
(3J67.31)
{9,693.28)
13,769.11
908.52
(8,571.141
Transfvrs between Funds
14
(706.30)
706.30
Net Movom*nt In Fund6 In th• Y•ar
Rgconclllatlon of Funds:
Funds balance Jt l AIMI 2024
Funds balance at 31 March 2025
986.98
14. 15
The rnies on pages 7 to 13 fom part of these a(x)unL4.

HE
Unrestrlcted
De51gnated
Restrt¢Eed
2024
Flxed Assats
Tanglbla Flxed Assets
Investments
1,579.11
293,888.36
00
88.3
295 467.47
67.
304,833,44
io
30
Current A50ets
Dobtors and Payments In A¢Jvance
Short Tarm Deposits
Cash at Bank and In Hand
li
9,602.51
2,492.86
35
73
9,602.51
2,492.86
4,978.11
14,710.42
741.
Llabllltle9
Credltors: Amounts falllng due wlthln one year
Trade Credltors and Accruals
Unsecured Loan5
New Branth Contrlbutlon
4.432.20
4,432.2a
6,59CI.04
203.00
Net curront a8Jots/(Ilabilltles)
Total net assots
Repr¢$8nte¢d BY:
Rpstrlct¢d Ilunds
Natlonal Lthtery Ila5erve
13 769.LL
Unr08trlcted Funds
Deslgnated Prem1ses Repalr Reserve
Deslllnated Premlses/Equlpment Reserve
General Reserve
14
10,000.00
293,888.36
io,Doo.00
293,888.36
13
ia,000.00
302,875.34
20
Approved by the Board of Trustees on
June 2025
and signed on its behalf by:
Dlrector / Trustee
Trustee
The notes on pages 7 to 13 form part of these atxounts

Pa
BU
NOTES TO THE ACCOUNTS
MA
I ACCOUNTING POLICIES
(l) The flnancial statements of the Charlty are prepared In accordan￿ with the Statement of Recommended
PractiTr: Accountlng and Reporting by Charltles preparing thelr accounts in accordance wlth the Flnanclal
Reportlng Standard appllcable In the UK and Republlc of Ireland (FRS 102) (effective from l January
2019). the ￿nancIal Reporking Standard applicable in the UK and Republic of Ireland (FRS 102) and the
Charltles Act 2011 and UK Generally Accepted Accountlng Prdctlce as It applles from l January 2019. The
ccounts (flnancial statements) have been prepared to give a'true and falr, vlew and have departed from
the Charftles (Accounts and Reports) Regulations 2008 only to the extent requlred to provide a'true and
falr vlew,, Thls departure has involved followlng Accounting and Reportlng by Charftles preparlng thelr
accounts in accollIan￿ wlth the Financlal Reportlng Standard appllcable In the UK artd Republlc of Ireland
(FRS 102) rather than the Accou ntlng and Reportlng by Charities: Statement of Recom mended Pr8￿Ce
effectfve from l Aprll 2005 whlch has slnce been wlthdrnwn. These financial statements are drawn up on
the hlstorlcal cost accountlng basls except that Investment assets are carrfed at market value.
The charlty constltutes a public benefit entlty a5 defined by FRS 102. A summary of the more Important
accountlng polides Is set out below.
The charfty constitutes a publlc beneflt entlty as defined by FRS 102. A summary of the more Important
accountlng policles Is set out below.
The trustees conslder that there are no materlal Un￿rtaIntleS about the Charlty's ablllty to contlnue as a
golng concem. The most slgnlftcant areas of Judgement and key assumptions that affect Items In the
account5 are to do wlth the estimatss of residual value and useful Ilfe of the new leasehold property, and
apportlonlng of the support and governan￿ costs over the charitable acitvities. Wlth respect to the next
reportlng perlod, the year ended 31 March 2026, the most slgnlflcant areas of uncertalnty that affeGt the
carrying value of assets held by the Charfty are the level of Investment return and the performance or
Investment markets, and the cpporLunlties for contirbued suc￿5$ful fvnd-tzising.
(11)
Th¥ accounts do not include a cash flow statement because the Charltyi as a small reporting entlty, Is
exempt from the requlrement to prepare such a statement.
(111) Fund accountin
General Iljnds are unrestrlcted funds whlch are available for use at the discrets'on of the trustees in
fijrtherance of the general objeceives of the charfty and whlch have not been designated for other
purposes.
Designated funds comprfse unrestricEed fvnds that have been set aside by the trustees at their discretion
for partlcular purposes.
Restrlcted fvnds hold funds that can only be applled for particular purpos&s withln the objects of the
charity.
(iv) Incomin
Voluntary and Investment Income Is recognlsed in the perfod In whlch the charfty is entltled to recelpt and
the amount can be measured wlth reasonable ￿rtainty. Income is deferred only when the charlty has to
fulftl condltlons before becomlng entltled to It or where the donor has speclfied that the income is to be
expended in a future period. There has been offsetting of assets and Ilabllltles or Income and
expenses unless requlred or permltted by FRS102 SORP. Legacies are Induded when the charity Is
adv15ed by personal representatlves of an estate that payment wlll be made or property transferred and
the amount Involved can be quantffled. Glft Ald re￿1vable Is Sncluded when a valld dedaratlon from the
donor Is held.
The charlty recelved grant Income from the government dur]ng the year In the form of the fundlng from
HM Prison & Probatlon Servlce. Thls Income is recagnised as and when entltlement arfses, the amount can
be rellably quantlfied and the economlc benefFt to the charlty Is u)nsidered probable.
res
(v) El¥olA
Leasehold Propety Is depreciatsd to write off the cost, less Its esLlmated resldual value, over 50
years (the orfglnal lease was purchased In 2022 for 91 yeaT5). It is ststed at net book value.
b)
Improvements, fixtures, flttlngs and equipment costlng over £500 are capltsllsed and
depreclated over thelr estimated useful lives, of between 3 and 15 years.

RITANS
TEST
SBU
Y ANDDI
Icr
MARCH
X ACCOUNTING POLICIES (contlnued)
(v) c)
Investrnents are Included Inltlally at thelr cost and then fair value at each year end, wlth
reallsed and unreallsed oains or losses belng shown on the face of the Statement of Flnanclal
Actlvltles.
Assets glven for use by the charity are recognlsed as Incomlng resources when
recelved, and capltallsed at a reasonable estlmate of thelr value to the charlty.
d)
(vl) Resou
tion of
Expendlture Is Included when incurred, and Is Induslve of Value Added Tax.
Fund-raislng costs Include dlrect expend￿Ure and overhead costs of fund-ralslng events.
Premlses overheads are aggregated and allocated to the varlous functional activities of the
Charity on a percentage use basls determlned by the Trustees and dlsclosed In Note 7.
Govemance costs are a type of support cost, and represent costs attrlbutable to the management
of the tharlty's assets, organlsatlonal admInIstra￿DTr and Complian￿ wlth constitutlonal and
ststutory requlrements. They havg been allocated lOO% to Charltable aetlvltles In the SOFA,
including the branch contrlbutlon to Samarltsns Centrdl offi￿ (NBC).
No provislon for taxatlon Is Included In the accounts as the Charlty Is entitled to the exemptlon
from tax afforded by Sectlons 518 to 562 of the rrA 2007.
(vlll) Debtors
Debtors are measured at the amounts the charity antlclpates It will recelve ftDm a debt or the
amount It has pald in advance ft)r goods or seNlces.
Short term deposlts comprlses cash held by the Investment manager.
(x)
t bank and in hand
Cash at bank and In hand Includes cath and cash on deposlL
LIabIll￿eS are measured at tle amounts the charity antlclpates it will pay to settle Its obllgatlons
or the amount recelved In advan￿ for goods or ServI￿S It must provlde.
(xii) Flnan
la
The charity only has flnancial assets and Ilabilities of a kind that qualify as basic flnanclal Instruments.
They are recognlsed at amortlsed cost, ex￿pt for investments which are measured at market value as per
the Investment managers, portfollD. wlth changes recognlsed In the Statement of Financial Activities.

OTES TO THE
THE YEA
UNT
Unr8Strtcted
Deslgnated
RogtIT¢tad
Year
Year
VOLUNTARY INCONE
Donatlons and G1ft5
Grantg
Lega¢ley
Totsl donatlons and legacles
Gifc Ald Tax reclalmed
Easy Pundralslng
23,504.43
23,504.43
16,800.00
26,959,48
2,450.00
16,800.00
23,504.43
4,940.80
16,800.00
40,304.43
4,940.80
170.93
29,409,48
2,351.72
Total 2024
ACTIVITIES FOR GENeRAYZNG FUNDS
loo+ aub
Chrfstma9 events
Trrds, CAke & Coffee
Sam5rlde I sponsored blke rlde
Samarathon I sponsored marathons
Concert I Colln
Sue + Debble Cr4ft5
Dawn walk
2,115.00
429.69
354.50
242.QO
517.00
6,562.24
2,956.00
354.5a
242.QO
517.00
6,562,24
2,956,00
660.OQ
1,116.22
2,081.26
105.00
2 555,00
Total 2024
PUNDRAXSING AND PUBLicrrY cosrs
Fundralslng Expenses
Share OF Overheads (see nate 7)
741.47
1 596.99
2 338.46 £
741.47
2 566.32
430,95
69.
Totsl 2024
UK XNVEsfMENT INCOME AND DEposrr INTEREsr
rNVESTMEP4T INCOME
Llsted Investments and Common Investment Funds
5 059.41
5 031.85
DEPOSIT INTEREST
Cazenove Deposlt Interest
Glft ald reclalm Inte￿$t
Bank Deposlt Interest
637.47
1.05
357.75
482.20
0.76
399.50
DIKÈcf CHARThABLE EXPENDITURE
Unrestrlcted
Deslgnated
Reslritthl
Year
Year
024
Unrestrl
Volunteer Tralnlno and Support Costs
Volunteer Travel Expenses
Advertlsing and Publldty
Volunteer recrultment
Share of Ovetheads (see note 7)
1,2Q7.32
20,526.02
1,507.92
170.24
2,860.65
1,377,55
23,386.67
1,507.92
1,224..OS
23,591,30
615,03
52,50
20 530.58
£ 36 017.2
Governance costs IsBe note 8)
Charitable Actlvltles per SOFA
11 505.65
£ 46 094.8
8 723.95 £ 3 03
57
rotal 2024

LX
OTES TO YHE
Unrestrtcted
Deslgnated
Re8￿cted
un
Year
Year
OVERHEADS/SUPPORT COSTS
Water, Gas, Elettr1c and Insurdn
Telephones
Premlses maIntenan￿ ar￿ Cleanlng
DomesU¢ Supplles and Stsnddes
Statloneryi Postage and cornputer sundmes
Depreclotlon
Total for Year
4,678AO
4,678.40
6,830.63
7,708,84
1,546.76
1,658,95
7,706.84
1,546.76
1,65B.Y5
10 072.2Y
7,526.37
895.99
1,540,20
Totsl 2024
Allocated to,.
Dlrect Charltablo Exp¢ndtWre
Fundralslng and Publlclty
Governance
Total for Allocatlons for Year
80
io
12,775.95
1,596.99
7,754.62
969.33
969.33
20,530.58
2,566.32
21,334.69
2,666.84
Tot?12024
GOVERNANCE COSTS
AGM expenses
Legal fees and Land Reglstry
Independent oxamlnatlon
ank Charges & Dats protertlon
stockbroker chsrges
New Branch Contrfl)utlon
NBC over-accNal 23124 relejsed
Share of Overheads (see note 7)
511.02
511.02
276.20
104.20
414.44
,024.00
573.00)
104,2Q
414.44
8,024.00
573.001
111.80
378,81
8,070.00
969.33
969.33
10 077.65.
11046.98
11 505.65
Total 2024
These represent costs attrlbut?ble to the management ol the charlvs assets, organlsaljonal
admlnlstratlon and wmjlance INlth consututional and sialvtory requlrements.
TANGIBLE VXXED AssErs
Premlses
Improvements,
FIxw￿9,
Flttlngs
Freehold
Land &
B Ildln
Leasehold
iAnd &
Bulldlngs
At l Aprll 2024
Trnnsfers
Addltlons
Rev8lua¢lon
Dlsposals
At 31 M4rch 2025
248,610.90
80.437.63
329,048.53
706.30
706.30
8 610.90 £ 8
329 754.83
At l Aprll 2024
Charge for Year
Wrltten back an rtlsposal
At 31 March 1025
2,744.40
1.372.20
21,470.69
8,700.07
24,215.09
10,072,27
16.60 £
287.36
At l ApNI 2024
At 31 March 2025
304 833A4
295 467A7
Hlsttsrlcal cust at 31 March 2025
£248 610.
143.93
The title of the leasehold promlses (Vnlts 10 & 11 Bwnack Buslne55 Centre) ts held by the tharlty and the deeds
lodged wlth our solicltor.

NOTES TO
cco
EAR ENDED 31 MA
Contlnue
10.
UK INVESTMENTS
024
Market Value at l Aprll 2024
Addltlons at cost
Dlsposals at openlng book value
Unreallsed Gain/(Loss) on revaluation
Market Value at 31 Ma￿h 2025
122,199,QO
17,500.00
115,861.00
Hlstorlcal cost at 31 March 2025
100 070.6
The market value Is analysed befween:
Llsted Investments
Unllsted Charlty Authorlsed Investment Funds
35 067.14
122 199.00
067
4 £ 12
199
11. DEBTORS
025
20
Income Tax Recoverable
Prepayments
Accrued Income
2,064.36
4,564.45
2 973.70
£9 602.51
1,357.91
3 620.20
£4 978.11
12. CAprrAL COMMrrMENTS
At 31 March 2025 there were no contracted capitsl expendlture commitments,
13. RESTRICTED FUNDS
A Restrlcted grant of £16,800 was received from the Nalional Lottery CommunFty Fund to support
volunteer recrultment and trainlng over two calendar years.

NOTES
EYE
ACCOUNT
D 31 MARCH 202
A4. ANALYSIS OP MOVEMENTS IN FUNDS
cur4REMT YEAR
Investment
Transfer
RE5TRzcfED PUNDS
0.00
16,800,00 ( 3,030.89)
13,769.11
DESIGNATED PVNDS
Deslgnated PremlseslEqulpment Re
Deslgnated Prernlses Repalr Reservi
302,875.34
9,693,28)
706.30
293,888,36
312,875.34
9,693.28)
706.30
303,888.36
GENPRAL RESERVE
33.32
bl 157.49
463186
4 631.116
PREVIOUS YEAR
Investment Transfer
DESXGNATED FUNDS
In
Deslgrtated Premlse Reserve
Deslgnated Premlses Repalr Reservi
311,680.$6
9,496.18)
691.16
302,184.18
321,680.36
9rt96.18)
691,16
312,184.18
GENÈRAL RESÉRVE
49 474.82
58 97L.00
£4
£ 6 338.0
Represent a restrlcted grant from thè Natlonal Lottery Communlty Fund for the recrultment, trainlng and other expenses of
new volunteers,
Premlses
ment
Represents the cost of the property at Unlt 10. B8rnack 8uslness Centre, Sallsbury In March 2022 and amounts spent on
fittlng it our plu5 Equlprnent and Improvements to the premlse5 used for branch operalJDns and admlnlstrntlon. Tr8nsfer5 to
the reserve represent addlttonal flxed assets wr¢hased In the year.
mlses R alr R
rhls res¢rve Is set aslde and Invested to wovlde for fttture prope￿ repalr5.
se
Ropresonts undeslgnated, unrestrlcted ￿ndS avallable for the Charfty'5 onllnary purkX)ses.
15, ANALYSIS OF NEf A&8Yfs BPTWIIN PUNDS
a. 31 Marth 202S
cUr￿t
Ll
R98trlcted Fuiids
Nauonal Lottary Fund
operty Ro￿rbI$hMeNI
13,769.11
13,769.11
UTwestrlcted Generd Reserye
1.579.11
125.067.14
9,274.62
135,920.87
Deslgnated Reserves
D8slgna￿j Pr•mlsis Rwlr Rp50nFe
De$lonated Prèm15es Reborv
lo.0(￿.00
io,000.oo
293,888.3
293W6.36
b 31 March 2024
Current
Restrleted Funds
Equlpment Reseryo
Property Refurblshment Rosarwe
Unrestrlcted Qqn8ral Reswve
1,958.10
112,199.00
25.637,39
139,794.49
Deslgnated f<eserYeg
neslonated Premlse5 Repalr Reserve
Deslgnated Prern15e5 Reserve
io.000.00
10.000,00
302,875.34
302,875.34
Deslgnated ReserRs relate ts the léasèhold PTDperty used tyv the tharlty as ￿ base of operytY()ns and
which cunnot therefore be realts¢d.
The Trustee8 (yjllflrm that thè rexwrees held In fijnd Jre In an approprtateform LD enable eath
fund to bè applld In occordance wlth the restrEclJon8 Imposed.

AMARrrA
SA
Is
16.
TRUSTEES, REMUNERATION AND EXPENSES
None of the Charltys Trustees weye dlrectly or Indirectly remunoratod in any way. It Is the polscy of the Charlty to
relmburse In full all expenses properly InCu￿ed by Its voluntsers In connettlon wlth Its charltabte acttvltlas. Durlng tho yqar
the total amount relmbursed to 4 (2024.. 6) Trustees In respect of travel costs was £2,156 12024: £1,709). These expenses
were Incutyed In their capaclty as voluntsers and not ag Trustees, and £667 were glfted back ts the Branch.
17.
XNDENNETY INSURANCE
The Samarltsns hag ￿ntral]Y effected professlonal Indemnlty Insurance to protect employees, Trttstees, Dlrectors and other
volunteer membérn of all Samarltan branthes.
18.
EMPLOYEE INFORMATION
The averdge headcpunt of pe￿onS employed durlng the year was nll (2024: nll). No employeé mlved emoluments In
excess of £60,000 p.a. In 2025 or 2024.
19.
RELATED PARTY TrANSACTIONS
Other than the Truste& expensey deta11￿ In note 16, there wero relaivl party trarsactlons In the year to 31 March 2025
20.
COMPARATIVE INCOME AND EXPENDITURE BY PUND TYPE
nr
202
20
Income from.
Donfjtlons & Legaclos
Charltable activltles
Fundra191ng activlties
28,616.16
2,039.29
13,186.74
29,311.20
2329.18
6.507.17
16,800.00
2,45D.00
Investsnent Income
6,055.68
5,914.31
00.00
ExpendltuY¢ on:
Ralslng funds
Ch?rftable actlvltles
2,338.46
2,146.46
969.33
949.62
8,546.56
1.71
2048,29
3,030.89
48 433 32
49 474.82
3.28
Net galnsl(10ss08)
On Investments
Transfers between luhds
Income recelved In advance
(4,631,86)
6.30
6,338.t]O
691.16
38.
Nrt nwvement In funds
(3,873.61)
233.88
{8,986.98) (8,E05,02)
13,769.11
Raconclllatlon of funds
Total Funds b1￿￿
Total Funds clfwd
5 920.87
4.48
303 888.36 312 87
21.
LIABILITY OF MEMBERS
If the Charlty Is wound up, the Members of the Charlty have no Ilabllty to contrlbute to its assets and
no perscnal responslblllty for settllng Its debts and Ilabllitles.