OpenCharities

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

2025-12-31-accounts

CHARITY COMMISSION FOR ENGLAND AND WALES Trustees, Annual Report for the period From 1tst January 2025 Period stsrt date, to 315t December 2025 Period end date Charity name: Hands Together Ludlow Charity reglstration number: 1171979 Objectives and Activities SORP reference Summary of the purposes of the charity as set out in ils governing document Paro 1.17 The relief of those in need by reason of youth, old age, ill health, loneliness, dysfunctional relationships, disability, or financial hardship who a￿ living in Ludlow and surroundin es. We support our communities through.. The provision, largely through community volunteers, of direct services. resources and activities to individuals and families in need Working alongside local agencies lo help develop and implement local plans. Working in partnership with a range of organisalions and facililaling networking. Operationally, many of our activities depend on joint working (for example, surplus food collection) Supporting other organisations through sharing of good practice and activities The trustees have been provided with the Charity Commission Public Benefit guidelines and are reminded of them at the beginning of each Board meeting Summary ofthe main activities in relation lo those purposes for the public benefit, in particular the activities, projects or services identified in the accounts. Para 1.17 and Statement confirming whether the trustees have had regard to the guidance issued by the Charity Commission on public benefit Para 1.18 Additional inforrnation loptional) You ma choose to include further statements where relevant about.. SORP ￿feren Policy on grant making. Para 1.38 Not applicable Policy on social inveslrnenl including program related investment. Para 1.38 Not applicable

Achievements and Performance SOR? refwe A total of 417 beneficiaries were engaged, across 4633 engagements and 1388 sessions, reducing loneliness and isolation and supporting vulnerable people in the communty. 203 new Individuals were erngaged 96 Communty Lunches served {1386 meals) 19 Company 8t Christmas meals plus deliveries and takeaways. 314 Befriending sesslons122 individu8lsl 754 So¢ial spa￿ Visits 12 individuals attended Mind￿1 Colouring 51 individuals had subsidised transport to HTL events (return trips) 241 Men's Shed sessions (684 attendances) 12 Good Grief Café sessions (181 attendances) 8 Fibromyalgia support se55ion5 14 healthy eating sessions127 attendances) 53 Walks for All140 individuals) 171 individuals signposted to other provisior). 23 DigTtal Inclusion sessions118 8ttendeesl 18 Pride of Pla￿ se$s￿n$(l99 volunteer hours) 5026 Community Fridge visits ty 2877 indivKluals resulting in 3541.9 kg of food saved from landfill. 8536.06 volunteer hours given, with a social worth value of£137174.47 Summary of the main achievements of the charity, identifying the difference the charity's work has made to the circumstances of its beneficiaries and any wider benefits to society as a whole. P¥a 1.20 Additlonal Information {optional) You ma choose to include further statements where relevant about". Perfomiance against the business plan is monitored and reported on quarterly at trustee meetings. Achievements against objectives sel. Para 1.41 Fundraising activtties reflect the priorities estsblished in the business plan in order to facilitate service delivery. Fundraising has been sufficienl to meet those priorities. Perfom)an¢e of fLJndraising activities against oLyectives set. Pata 1.41

Financial Review Review of the chariws fin8ncial position at the end of the peric P8B121 The charitys financial posltion is healthy but requires continuous fundraising for a 5UStainable future. The finance subcommittee rneels as part of the monthty Executive meetings. A separate statement of accounts is submitted. Ttte trustee board has ag￿ed a policy of holding unrestricted reserves equivalent to 6 months, worth of operating costs. This is lo cover limited periods of unexpected loss of fvnding and any unforeseen losses or wind-u costs. 6 months, worth of operating costs in 2025 was £108.833 HTL is carrying forward £232,839 of unrestricted funds (excluding designaled funds), equivalent to 12 8 months of operating co81s al 2025 budget ures. Not 8ppIic8ble statement explaining the policy for holding ￿Seryes stating why they are held Para 122 Amount of reserves held Par¥ 1.22 Reasons for holding zero reserves Details of fund materialty in deficit Explanation of any uncertainties about the charity continuing as a going concern Para 124 Not applicable Pard 1.23 Not applicable Additional Information {oplional) You ma choose to include further ststements where relevant about.. There are Ihree pillars to HTLS fundraising strategy. 1. Major ￿ndIng organisation8, such 88 the National Lottery 2. Local grants 2nd trusts 3. Indtvidual donors The charity's principal sources of funds (including any fundraising) Pa￿ 1.47 Investment policy and objectives including any sc¢ial inveslmenl poli adopted. HTL has an investment account. This is in order to further secure the future viabilty of the charity. Pard 1.46 A description of the Prin￿paI risks facing the Charity Pora 1.46 Risks to the ¢harity are detailed in the organisatM)n81 risk log Other

Structure, Governance and Management Description of charity s Irusls.. Type of governing document Para 1.25 Constitution How is the charity constituted? Para 1.25 Charitable Incorporated Organisation Trustee selection methods including details of any conslilulional provisions e.g. election to post or name of any person or body entitled to appoint one or more trustees Para 1.25 Trustees are re-appointed on a rotating basis al the AGM. Trustees may be appointed by the governing body, and selection process is in pla Additional information loptionall You may choose to include further statements where relevant about.. A trustee induction policy has been developed and implemented. A regular Iruslee skills audit identifies gaps in knowledge and training needs. Policies and procedures adopted for the induction and training of trustees. Par8 1.51 HTL is led by volunteer trustees and managed by a Chief Operating Officer. Currently there are 9 (maximum 121 Iruslees. Service delivery is by volunteers and a small group of staff. The charity is not part of any umbrella organisalion. The charity's organisalional structure and any wider network with which the charity works. Pera 1.51 A contract with Shropshire Council to deliver activity funded by the UK Shared Prosperity Fund is in place until December 2025 Relationship with any related parties Para 1.51 Other

Reference and Administrative detsils Char name ()ther name the ch8r uses istered char numbgr Charity's principal address Hands T ether Ludlow HTL 1171979 15 Lower Galdeford Ludlow SY8 1RU Names of the charity trust￿ vkno manage the charity Offic• IlfJnyl 4ctsd If not forwhol• Name of pernon lor body) enti￿8d to appoint tfAn Trwtw namg year Sue Chantler Chair Mike Beazley Chris Deaves Treasurer Janna Vigar Helen Rooker St¢xJd down 15107125 Nicholas Young Marc Gaunt Rob Jenkins Graham Cheshire c￿pted durrng 2024. elected al AGM on 1510512025 Coopted during 2024, elected at AGM on 1510512025 Julia Evans 10 Co orate trustees- names of the directors at the dale the re Dlroctor name wasa roved. Name of trustees holding title to propety beknnging to Ihe charity Tr￿ts0 name Dates acted rf not lor whol8 •ar

Funds held as custodian trustees on behalf of others. Description of the assets held in this ca aci Name and objects of the charity on whose behalf the assets are held and how this fall wthin the custodian charity.'s objects. Details of arrangements for safe custoty and segregation of such assets frorn the charitys oym assets None Addltlonal Inforniatlon {optlonall Names and addre558s of advisers (Optional inforniation Type of N8me Address adviser Name of chl•f axa¢utivo or narnes of senior staff members (Optional infoThation) Exemptions from disclosure Reason for noTr¢isclo$ure of ke rsonnel details Other o tional inforniation Declarations The trustees declare that they have approved the trusteos, roport above. Slgned on behalf of the charity's trustees Signature(s) Full namels) Position (eg Secretary. | Chair, etol Date

Independent examiner’s report to the trustees of Hands Together Ludlow Charitable Incorporated Organisation (‘the CIO’)

I report to the trustees on my examination of the accounts of the CIO for the year ended 31 December 2025.

Responsibilities and basis of report

As the charity trustees of the CIO you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 (‘the Act’).

I report in respect of my examination of the CIO’s accounts carried out under section 145 of the Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the 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 CIO as required by section 130 of the Act; or

  2. the accounts do not accord with those records.

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.

Signed:

Name: Alan Layng

Address: The Reader’s House, Church Walk, Ludlow SY8 1AL Date: 13[th] March 2026

Hands Together Ludlow, Registered Charity No 1171979

Accounts for the Year Ended 31 December 2025

Statement of Financial Activities

Unrestricted
funds
Designated
funds
Restricted
funds
Endowment
funds
Total
funds
Prior
year
total
funds
Income and endowments from:
Donations and legacies
Income from charitable activities
Other trading activities (1)
Investments (2)
Other income
Total income

Expenditure on:
Raising funds
Expenditure on charitable activities
(3)
Other expenditure
Total expenditure
Net income / (expenditure)
resources before transfer

Transfers
Gross transfers between funds - in
Gross transfers between funds - out
Other recognised gains / losses
Gains/losses on investment assets
(2)
Gains on revaluation, fixed assets,
charity's own use (5)
Net movement in funds
49,415
-
-
-
49,415
53,140
38,008
67,000
133,602
- 238,610
226,711
-
-
-
-
-
1,633
-
-
-
-
-
-
-
-
-
-
-
-
87,423
67,000
133,602
- 288,025
281,485
2,468
126
62
-
2,656
333
18,934
47,054
127,010
- 192,999
183,052
5,182
14,567
3,450
-
23,200
29,701
26,584
61,748
130,522
- 218,855
213,087
60,839
5,251
3,079
-
69,170
68,398
-
-
-
-
-
440
-
-
-
-
-
(440)
(1,112)
-
-
-
(1,112)
1,060
-
-
-
-
-
3,231
59,727
5,251
3,079
-
68,058
72,690

1

Reconciliation of funds
Total funds brought forward
172,330 20,899 16,472 **- ** 209,703 137,012
Total funds carried forward 232,058 26,151 19,552 **- ** 277,761 209,703
Represented by

Unrestricted
General Fund (4) 232,058 - - - 232,058 172,330
Designated
Garfield Weston - 20,000 - - 20,000 -
Hall Garth Settlement - - - - - 4,844
Ludlow Hospital League Of Friends - 6,151 - - 6,151 11,055
The Screwfix Foundation - - - - - 5,000
Restricted
Ludlow Men's Sheds - - 5,434 - 5,434 2,755
National Lottery Grant - - 14,118 - 14,118 13,716

2

Balance Sheet

Class and code
Description
As at
31/12/2025
As at
31/12/2024
Fixed assets
F01
Fixed Assets (5)
F03
COIF Charities Ethical Investment (2)
Total Fixed assets
Current assets
A01
Barclays Community Account
A02
Petty Cash Men's Sheds
A03
Petty Cash Office
A04
Debtors
A07
Petty cash food
A08
Lloyds Bank Business Account
A09
Lloyds Bank 32 day notice deposit account
Z05
Accounts Receivable (6)
Total Current assets
Net Asset surplus (deficit)
Reserves
Excess/(deficit) to date
Z01
Starting balances
Z02
Gains/(losses) on investment assets
Z03
Gains/(losses) on revaluation of fixed assets
Total Reserves
Represented by Funds
General (Unrestricted) (4)
Designated
Restricted
Total
5,759
6,207
49,948
51,060
55,708
57,268
-
-
10
26
24
5
-
-
-
6
101,568
33,122
103,531
101,394
16,917
17,878
222,053
152,435
277,761
209,703
69,170
95,439
209,703
109,971
(1,112)
1,060
-
3,231
277,761
209,703
232,058
172,330
26,151
20,899
19,552
16,472
277,761
209,703

3

Statement of Assets and Liabilities

Last
**Class and nominal code ** **General ** **Designated ** **Restricted ** Endowment Total year
Fixed Asset - Investments
F03: COIF Charities Ethical Investment
(2)
49,948 - - - 49,948 51,060
Total 49,948 - - - 49,948 51,060
Fixed Asset - Tangible Assets
F01: Fixed Assets (5) 2,528 3,231 - - 5,759 6,207
Total 2,528 3,231 - - 5,759 6,207
Current Asset - Cash At Bank And In Hand
A02: Petty Cash Men's Sheds - - 10 - 10 26
A03: Petty Cash Office 24 - - - 24 5
A07: Petty cash food - - - - - 6
A08: Lloyds Bank Business Account 76,024 22,919 2,624 - 101,568 33,122
A09: Lloyds Bank 32 day notice deposit
account
103,531 - - - 103,531 101,394
Total 179,581 22,919 2,634 **- ** 205,135 134,556
Current Asset - Debtors
Z05: Accounts Receivable (6) - - 16,917 - 16,917 17,878
Total - - 16,917 - 16,917 17,878
Net total assets 232,058 26,151 19,552 **- ** 277,761 209,703
Represented by
General (Unrestricted) 232,058 - - - 232,058 172,330
Designated - Garfield - 20,000 - - 20,000 -
Designated - Hall Garth - - - - - 4,844
Designated - League of Friends - 6,151 - - 6,151 11,055
Designated - Screwfix - - - - - 5,000
Restricted - Lottery - - 14,118 - 14,118 13,716
Restricted - Men's Sheds - - 5,434 - 5,434 2,755
Total 232,058 26,151 19,552 **- ** 277,761 209,703

4

Analysis of income and expenditure

Total

This Last
**Unrestricted ** **Designated ** **Restricted ** Endowment
year year
INCOME AND ENDOWMENTS FROM:
Donations and legacies
101 - Private donations and SOs 16,808 - - - 16,808 31,132
102 - Organisational donations 19,511 - - - 19,511 13,688
105 - Gift Aid 3,462 - - - 3,462 6,740
106 - Other unrestricted income 9,633 - - - 9,633 1,579
Donations and legacies Totals 49,415 - - - 49,415 53,140
Income from charitable activities
201 - National Lottery Grant (4) - - 67,489 - 67,489 63,706
203 - Hall Garth Settlement - 20,000 - - 20,000 20,000
204 - Millichope Foundation - 3,000 - - 3,000 3,000
210 - Garfield Weston - 20,000 - - 20,000 20,000
211 - Ludlow Men's Sheds - - 6,624 - 6,624 4,333
214 - Other Restricted Grants - - - - - 3,560
217 - Community Food Hub 14,239 - - - 14,239 15,024
221 - Winter Support Services - - - - - 930
222 - UK Shared Prosperity Fund
(4, 6)
549 - 59,487 - 60,037 49,156
223 - Heart of England Community
Foundation
- - - - - 27,000
224 - Ludlow Hospital League of
Friends
- 20,000 - - 20,000 15,000
225 - The Screwfix Foundation - - - - - 5,000
226 - Shropshire Council Housing
Rough Sleeper Work
- 4,000 - - 4,000 -
227 - The Big Event 2025 23,219 - - - 23,219 -
Income from charitable activities
Totals
38,008 67,000 133,602 - 238,610 226,711
Other trading activities(1)
301 - Lunch clubs and meals
income
- - - - - 190

5

302 - Men's Shed trading income 302 - Men's Shed trading income - - - - - 1,443
Other trading activities Totals - - - - - 1,633
Income and endowments Grand
totals
87,423 67,000 133,602 - 288,025 281,485
EXPENDITURE ON:
Raising funds
E101 - Just Giving fees 90 126 - - 216 216
E102 - The Big Event 2,305 - 62 - 2,367 -
E103 - Website/Social Media - - - - - 9
E104 - Other fundraising and
Friends Events
73 - - - 73 108
Raising funds Totals 2,468 126 62 - 2,656 333
Expenditure on charitable activities(3)
E201 - Salaries 7,213 34,577 84,238 - 126,029 119,861
E202 - National Insurance 5,962 8,135 19,419 - 33,517 28,013
E203 - Pensions 1,027 2,586 6,347 - 9,961 7,445
E204 - Volunteer Recruitment 156 13 301 - 470 -
E205 - Payroll costs 229 350 117 - 696 848
E206 - Recruitment 495 - - - 495 255
E207 - Staff expenses 14 57 354 - 425 329
E208 - Volunteer expenses - 83 2,126 - 2,210 2,541
E209 - HR support costs 936 936 - - 1,872 936
E210 - Staff Training - - 681 - 681 778
E211 - Apprentice Levy - 61 - - 61 -
E212 - Office Equipment costs 98 - - - 98 189
E213 - Food project costs: Lunch,
Fridge, Space
41 54 5,679 - 5,775 6,780
E214 - Men's Sheds costs - - 1,575 - 1,575 2,268
E215 - Bank Charges and
Accountancy software
436 90 - - 526 360
E216 - Hardship Fund 310 - - - 310 1,530
E217 - Marketing and outside
printing
2 - 3,274 - 3,276 4,418
E218 - Good Start Together - - - - - 40
E219 - Community Hub Equipment
and Resources
1,902 108 1,084 - 3,095 294

6

----- Start of picture text -----
|||||||| |---|---|---|---|---|---|---| |E220 - Befriending|-|-|-|-|-|182| |E221 - Subsidised transport costs|-|-|-|-|-|125| |E223 - Good Grief Cafe|-|-|-|-|-|34| |E225 - Summer Lunch Club|-|-|-|-|-|1,274| |E226 - Other Project costs inc|110|-|7|-|117|920| |Room Hire| |E227 - Networking Activity|-|-|38|-|38|125| |-|-|-| |E228 - Volunteer Training|1,764|1,764|3,497| |Expenditure on charitable|-| |18,934|47,054|127,010|192,999|183,052| |activities Totals| |Other expenditure| |E301 - Governance costs|3|47|-|-|50|100| |E302 - Office Supplies and|281|91|50|-|423|1,144| |Stationary| |E303 - Telephone costs inc Mobiles|769|1,101|-|-|1,871|1,079| |E304 - IT costs|33|-|-|-|33|-| |E305 - Insurance|-|1,322|-|-|1,322|901| |E306 - Other costs|114|-|-|-|114|325| |-| |E307 - Rent for premises (8)|1,700|4,250|3,400|9,350|11,050| |-|-| |E308 – Utilities (8)|1,059|2,754|3,814|9,422| |-|-|-| |E310 - Property Maintenance (8)|5,000|5,000|4,627| |E312 - Meeting costs and AGM|48|-|-|-|48|60| |E313 - Depreciation of fixed assets|1,172|-|-|-|1,172|992| |(5)| |-| |Other expenditure Totals|5,182|14,567|3,450|23,200|29,701| |-| |Expenditure Grand totals|26,584|61,748|130,522|218,855|213,087|

----- End of picture text -----

7

Notes to the Accounts

  1. Trading Income – None of the Charity’s income in 2025 was from trading. All income was from donations, grants, legacies and charitable activities.

  2. Investments – The Charity has agreed an ethical investment policy and has invested in the CCLA’s COIF Ethical Investment Fund.

  3. Charitable Activities – 88% of the Charity’s expenditure was on charitable activities.

  4. Reserves Policy – The Charity’s reserves policy is to hold in reserve in the General Fund unrestricted funding sufficient to cover six months of planned expenditure. Based on the total expenditure in 2025 of £218K, the reserve should be a minimum of £109K, but expenditure is predicted to rise in 2026 due to additional staff and premises costs, so the planned reserve for 2026 is £150K. In addition two major funding streams finish in 2026 (UK SPF and National Lottery). The carried forward unrestricted reserves at the start of 2026 amount to £232K.

  5. Fixed Assets – Grouped office, Men’s Shed and catering equipment, depreciated at 25% p.a.

  6. Accounts Receivable – Payments due from the UK Shared Prosperity Fund for charitable activities carried out in 2025.

  7. Staff Costs – Staff costs amounted to £121K in 2025. This represents 77% of all expenditure. The average number of staff was 5. The number of staff at the end of the year was 5. All members of staff were paid less than £40K.

  8. Building Costs – Building costs increased substantially in 2023 due to the taking on of the lease for the Lower Galdeford building. Building costs remain significant at £18K, 8% of expenditure in 2025.

M G Beazley MBE MA CDipAF(ACCA), Hon Treasurer

17 February 2026

8

Independent examiner’s report to the trustees of Hands Together Ludlow Charitable Incorporated Organisation (‘the CIO’)

I report to the trustees on my examination of the accounts of the CIO for the year ended 31 December 2025.

Responsibilities and basis of report

As the charity trustees of the CIO you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 (‘the Act’).

I report in respect of my examination of the CIO’s accounts carried out under section 145 of the Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the 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 CIO as required by section 130 of the Act; or

  2. the accounts do not accord with those records.

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.

Signed:

Name: Alan Layng

Address: The Reader’s House, Church Walk, Ludlow SY8 1AL Date: 13[th] March 2026

Hands Together Ludlow, Registered Charity No 1171979

Accounts for the Year Ended 31 December 2025

Statement of Financial Activities

Unrestricted
funds
Designated
funds
Restricted
funds
Endowment
funds
Total
funds
Prior
year
total
funds
Income and endowments from:
Donations and legacies
Income from charitable activities
Other trading activities (1)
Investments (2)
Other income
Total income

Expenditure on:
Raising funds
Expenditure on charitable activities
(3)
Other expenditure
Total expenditure
Net income / (expenditure)
resources before transfer

Transfers
Gross transfers between funds - in
Gross transfers between funds - out
Other recognised gains / losses
Gains/losses on investment assets
(2)
Gains on revaluation, fixed assets,
charity's own use (5)
Net movement in funds
49,415
-
-
-
49,415
53,140
38,008
67,000
133,602
- 238,610
226,711
-
-
-
-
-
1,633
-
-
-
-
-
-
-
-
-
-
-
-
87,423
67,000
133,602
- 288,025
281,485
2,468
126
62
-
2,656
333
18,934
47,054
127,010
- 192,999
183,052
5,182
14,567
3,450
-
23,200
29,701
26,584
61,748
130,522
- 218,855
213,087
60,839
5,251
3,079
-
69,170
68,398
-
-
-
-
-
440
-
-
-
-
-
(440)
(1,112)
-
-
-
(1,112)
1,060
-
-
-
-
-
3,231
59,727
5,251
3,079
-
68,058
72,690

1

Reconciliation of funds
Total funds brought forward
172,330 20,899 16,472 **- ** 209,703 137,012
Total funds carried forward 232,058 26,151 19,552 **- ** 277,761 209,703
Represented by

Unrestricted
General Fund (4) 232,058 - - - 232,058 172,330
Designated
Garfield Weston - 20,000 - - 20,000 -
Hall Garth Settlement - - - - - 4,844
Ludlow Hospital League Of Friends - 6,151 - - 6,151 11,055
The Screwfix Foundation - - - - - 5,000
Restricted
Ludlow Men's Sheds - - 5,434 - 5,434 2,755
National Lottery Grant - - 14,118 - 14,118 13,716

2

Balance Sheet

Class and code
Description
As at
31/12/2025
As at
31/12/2024
Fixed assets
F01
Fixed Assets (5)
F03
COIF Charities Ethical Investment (2)
Total Fixed assets
Current assets
A01
Barclays Community Account
A02
Petty Cash Men's Sheds
A03
Petty Cash Office
A04
Debtors
A07
Petty cash food
A08
Lloyds Bank Business Account
A09
Lloyds Bank 32 day notice deposit account
Z05
Accounts Receivable (6)
Total Current assets
Net Asset surplus (deficit)
Reserves
Excess/(deficit) to date
Z01
Starting balances
Z02
Gains/(losses) on investment assets
Z03
Gains/(losses) on revaluation of fixed assets
Total Reserves
Represented by Funds
General (Unrestricted) (4)
Designated
Restricted
Total
5,759
6,207
49,948
51,060
55,708
57,268
-
-
10
26
24
5
-
-
-
6
101,568
33,122
103,531
101,394
16,917
17,878
222,053
152,435
277,761
209,703
69,170
95,439
209,703
109,971
(1,112)
1,060
-
3,231
277,761
209,703
232,058
172,330
26,151
20,899
19,552
16,472
277,761
209,703

3

Statement of Assets and Liabilities

Last
**Class and nominal code ** **General ** **Designated ** **Restricted ** Endowment Total year
Fixed Asset - Investments
F03: COIF Charities Ethical Investment
(2)
49,948 - - - 49,948 51,060
Total 49,948 - - - 49,948 51,060
Fixed Asset - Tangible Assets
F01: Fixed Assets (5) 2,528 3,231 - - 5,759 6,207
Total 2,528 3,231 - - 5,759 6,207
Current Asset - Cash At Bank And In Hand
A02: Petty Cash Men's Sheds - - 10 - 10 26
A03: Petty Cash Office 24 - - - 24 5
A07: Petty cash food - - - - - 6
A08: Lloyds Bank Business Account 76,024 22,919 2,624 - 101,568 33,122
A09: Lloyds Bank 32 day notice deposit
account
103,531 - - - 103,531 101,394
Total 179,581 22,919 2,634 **- ** 205,135 134,556
Current Asset - Debtors
Z05: Accounts Receivable (6) - - 16,917 - 16,917 17,878
Total - - 16,917 - 16,917 17,878
Net total assets 232,058 26,151 19,552 **- ** 277,761 209,703
Represented by
General (Unrestricted) 232,058 - - - 232,058 172,330
Designated - Garfield - 20,000 - - 20,000 -
Designated - Hall Garth - - - - - 4,844
Designated - League of Friends - 6,151 - - 6,151 11,055
Designated - Screwfix - - - - - 5,000
Restricted - Lottery - - 14,118 - 14,118 13,716
Restricted - Men's Sheds - - 5,434 - 5,434 2,755
Total 232,058 26,151 19,552 **- ** 277,761 209,703

4

Analysis of income and expenditure

Total

This Last
**Unrestricted ** **Designated ** **Restricted ** Endowment
year year
INCOME AND ENDOWMENTS FROM:
Donations and legacies
101 - Private donations and SOs 16,808 - - - 16,808 31,132
102 - Organisational donations 19,511 - - - 19,511 13,688
105 - Gift Aid 3,462 - - - 3,462 6,740
106 - Other unrestricted income 9,633 - - - 9,633 1,579
Donations and legacies Totals 49,415 - - - 49,415 53,140
Income from charitable activities
201 - National Lottery Grant (4) - - 67,489 - 67,489 63,706
203 - Hall Garth Settlement - 20,000 - - 20,000 20,000
204 - Millichope Foundation - 3,000 - - 3,000 3,000
210 - Garfield Weston - 20,000 - - 20,000 20,000
211 - Ludlow Men's Sheds - - 6,624 - 6,624 4,333
214 - Other Restricted Grants - - - - - 3,560
217 - Community Food Hub 14,239 - - - 14,239 15,024
221 - Winter Support Services - - - - - 930
222 - UK Shared Prosperity Fund
(4, 6)
549 - 59,487 - 60,037 49,156
223 - Heart of England Community
Foundation
- - - - - 27,000
224 - Ludlow Hospital League of
Friends
- 20,000 - - 20,000 15,000
225 - The Screwfix Foundation - - - - - 5,000
226 - Shropshire Council Housing
Rough Sleeper Work
- 4,000 - - 4,000 -
227 - The Big Event 2025 23,219 - - - 23,219 -
Income from charitable activities
Totals
38,008 67,000 133,602 - 238,610 226,711
Other trading activities(1)
301 - Lunch clubs and meals
income
- - - - - 190

5

302 - Men's Shed trading income 302 - Men's Shed trading income - - - - - 1,443
Other trading activities Totals - - - - - 1,633
Income and endowments Grand
totals
87,423 67,000 133,602 - 288,025 281,485
EXPENDITURE ON:
Raising funds
E101 - Just Giving fees 90 126 - - 216 216
E102 - The Big Event 2,305 - 62 - 2,367 -
E103 - Website/Social Media - - - - - 9
E104 - Other fundraising and
Friends Events
73 - - - 73 108
Raising funds Totals 2,468 126 62 - 2,656 333
Expenditure on charitable activities(3)
E201 - Salaries 7,213 34,577 84,238 - 126,029 119,861
E202 - National Insurance 5,962 8,135 19,419 - 33,517 28,013
E203 - Pensions 1,027 2,586 6,347 - 9,961 7,445
E204 - Volunteer Recruitment 156 13 301 - 470 -
E205 - Payroll costs 229 350 117 - 696 848
E206 - Recruitment 495 - - - 495 255
E207 - Staff expenses 14 57 354 - 425 329
E208 - Volunteer expenses - 83 2,126 - 2,210 2,541
E209 - HR support costs 936 936 - - 1,872 936
E210 - Staff Training - - 681 - 681 778
E211 - Apprentice Levy - 61 - - 61 -
E212 - Office Equipment costs 98 - - - 98 189
E213 - Food project costs: Lunch,
Fridge, Space
41 54 5,679 - 5,775 6,780
E214 - Men's Sheds costs - - 1,575 - 1,575 2,268
E215 - Bank Charges and
Accountancy software
436 90 - - 526 360
E216 - Hardship Fund 310 - - - 310 1,530
E217 - Marketing and outside
printing
2 - 3,274 - 3,276 4,418
E218 - Good Start Together - - - - - 40
E219 - Community Hub Equipment
and Resources
1,902 108 1,084 - 3,095 294

6

----- Start of picture text -----
|||||||| |---|---|---|---|---|---|---| |E220 - Befriending|-|-|-|-|-|182| |E221 - Subsidised transport costs|-|-|-|-|-|125| |E223 - Good Grief Cafe|-|-|-|-|-|34| |E225 - Summer Lunch Club|-|-|-|-|-|1,274| |E226 - Other Project costs inc|110|-|7|-|117|920| |Room Hire| |E227 - Networking Activity|-|-|38|-|38|125| |-|-|-| |E228 - Volunteer Training|1,764|1,764|3,497| |Expenditure on charitable|-| |18,934|47,054|127,010|192,999|183,052| |activities Totals| |Other expenditure| |E301 - Governance costs|3|47|-|-|50|100| |E302 - Office Supplies and|281|91|50|-|423|1,144| |Stationary| |E303 - Telephone costs inc Mobiles|769|1,101|-|-|1,871|1,079| |E304 - IT costs|33|-|-|-|33|-| |E305 - Insurance|-|1,322|-|-|1,322|901| |E306 - Other costs|114|-|-|-|114|325| |-| |E307 - Rent for premises (8)|1,700|4,250|3,400|9,350|11,050| |-|-| |E308 – Utilities (8)|1,059|2,754|3,814|9,422| |-|-|-| |E310 - Property Maintenance (8)|5,000|5,000|4,627| |E312 - Meeting costs and AGM|48|-|-|-|48|60| |E313 - Depreciation of fixed assets|1,172|-|-|-|1,172|992| |(5)| |-| |Other expenditure Totals|5,182|14,567|3,450|23,200|29,701| |-| |Expenditure Grand totals|26,584|61,748|130,522|218,855|213,087|

----- End of picture text -----

7

Notes to the Accounts

  1. Trading Income – None of the Charity’s income in 2025 was from trading. All income was from donations, grants, legacies and charitable activities.

  2. Investments – The Charity has agreed an ethical investment policy and has invested in the CCLA’s COIF Ethical Investment Fund.

  3. Charitable Activities – 88% of the Charity’s expenditure was on charitable activities.

  4. Reserves Policy – The Charity’s reserves policy is to hold in reserve in the General Fund unrestricted funding sufficient to cover six months of planned expenditure. Based on the total expenditure in 2025 of £218K, the reserve should be a minimum of £109K, but expenditure is predicted to rise in 2026 due to additional staff and premises costs, so the planned reserve for 2026 is £150K. In addition two major funding streams finish in 2026 (UK SPF and National Lottery). The carried forward unrestricted reserves at the start of 2026 amount to £232K.

  5. Fixed Assets – Grouped office, Men’s Shed and catering equipment, depreciated at 25% p.a.

  6. Accounts Receivable – Payments due from the UK Shared Prosperity Fund for charitable activities carried out in 2025.

  7. Staff Costs – Staff costs amounted to £121K in 2025. This represents 77% of all expenditure. The average number of staff was 5. The number of staff at the end of the year was 5. All members of staff were paid less than £40K.

  8. Building Costs – Building costs increased substantially in 2023 due to the taking on of the lease for the Lower Galdeford building. Building costs remain significant at £18K, 8% of expenditure in 2025.

M G Beazley MBE MA CDipAF(ACCA), Hon Treasurer

17 February 2026

8