**Charity registration number 1173722 (England and Wales)**
## **OXFORD SAMARITANS**
## **ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS**
**FOR THE YEAR ENDED 31 MARCH 2025**
## **OXFORD SAMARITANS**
## **LEGAL AND ADMINISTRATIVE INFORMATION**
**Trustees** V Hemming J Human A Bridges L Young J Foster R Jones S J Ewart (Appointed 5 May 2024) M Tattam (Appointed 13 January 2025) A Pierazzini (Appointed 13 January 2025) **Charity number** 1173722 **Independent examiner** Richardsons 30 Upper High Street Thame Oxfordshire OX9 3EZ **Solicitors** Stanger Stacey and Mason 35 High Street Witney Oxfordshire OX28 6HP
## **OXFORD SAMARITANS**
## **CONTENTS**
||**Page**|
|---|---|
|Trustees report|1 - 4|
|Independent examiner's report|5|
|Statement of financial activities|6|
|Balance sheet|7|
|Notes to the financial statements|8 - 14|
## **OXFORD SAMARITANS**
## **TRUSTEES REPORT**
## **FOR THE YEAR ENDED 31 MARCH 2025**
The trustees present their annual report and financial statements for the year ended 31 March 2025.
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 Charities Act 2011 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)” (as amended for accounting periods commencing from 1 January 2016)
## **Objectives and activities**
## **The objectives**
1. To be available 24 hours a day
2. To provide a public benefit which gives confidential emotional support for people in despair
## **The activities**
1. To provide confidential emotional support for people who are experiencing feelings of distress or despair, including those which may lead to suicide
2. To advance education by providing society with a better understanding of suicide, suicidal behaviour and the value of expressing feelings that may lead to suicide.
The trustees have paid due regard to guidance issued by the Charity Commission in deciding what activities they should undertake.
- 1 -
## **OXFORD SAMARITANS**
## **TRUSTEES REPORT (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2025**
## **Achievements and performance**
The branch has maintained a high level of service and has been open 24 hours a day and 7 days a week, throughout the year to March 2025. We have offered our service via telephone. We continue to receive an increasingly high number of telephone calls and our 24 hour service has meant that we have volunteers on duty throughout the night who are able to respond to callers at a time when their needs are greatest in terms of expressing suicidal thoughts and plans.
To ensure that our large body of volunteers continue to provide a consistent level of support in line with Samaritans’ principles, we have maintained a system of on-going mentoring for every volunteer. All eligible volunteers also participated in mandatory ongoing training, delivered online and at two face-to-face sessions at Oxford Spires Academy.
We have been fortunate to receive a high number of requests from individuals interested in training as Samaritans over the past 12 months. We interview potential volunteers face-to-face and run face-to-face Samaritans core training sessions in our branch. Three cohorts of new volunteers have been trained and begun listening with us during the year.
Our “Feet on the Street” programme continues to operate. Feet on the Streets is a proactive approach to Samaritans listening where trained volunteers are out meeting people on alternate Fridays, face to face, in the centre of Oxford.
Our Outreach Team attended a number of local community events to publicise our service and to provide emotional support at the events and we continue to deliver training, talks and support for local businesses, charities, and universities.
We engage with and respond to local suicide prevention measures and planning via the Oxfordshire Multi Agency Group (MAG) for Suicide Prevention and through the Thames Valley's Suicide Prevention and Intervention Network (SPIN).
We are pleased to be able to provide Oxford Nightline use of our training room for their weekend training courses and we collaborate with other Samaritan branches throughout the southern region to train their or to allow our volunteers to attend the training run by others.
Our prison team of volunteers regularly visits HMP Bullingdon and have continued to train and support prison listeners.
We are fortunate enough to benefit from the skills of two professional fundraisers who are also listening volunteers and Trustees. We also have skilled support volunteers and listening volunteers who look after our publicity, health & safety and IT support.
During the year we were pleased to reintroduce face to face support calls at our branch. Currently we run these for a few hours at the weekend but we hope to expand this service. The reintroduction has necessitated investment in technology to ensure the safety of our callers and volunteers.
## **Financial review**
## **Reserves policy**
The trustees have reviewed the policy and have resolved to keep reserves of unrestricted funds equal to approximately two years expenditure. The balance of unrestricted current net assets of £210,235 (2024: £203,358) is in keeping with that policy once this expenditure has occurred.
Total funds of the charity stood at £893,041 (2024: £882,948) at the year end.
The trustees have assessed the major risks to which the charity is exposed, and are satisfied that systems are in place to mitigate exposure to the major risks.
- 2 -
## **OXFORD SAMARITANS**
## **TRUSTEES REPORT (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2025**
## **Strategy**
During the year, the Trustees and the Branch Management Team collaborated to review the 3-year strategy put in place in 2022. The strategy identified goals aligned with the Charity's mission to provide emotional support for people who are experiencing feelings of distress or despair, including those which might lead to suicide. Also included were initiatives to ensure the sustainability of the service, when faced with external pressure; to recruit, support and retain volunteers; to increase outreach activities and to raise awareness of the charity within the communities in which we operate; to seek ways to maintain the quality of volunteers' support to callers and encourage self-awareness and reflective practice; and, to continue to value and encourage two-way communication between Oxford Samaritans' branch and the national charity and other branches within the country. The Trustees were pleased to conclude that the majority of the initiatives had been achieved and were able to set additional goals including the establishment of a satellite branch.
## **Structure, governance and management**
Oxford Samaritans is a Charitable Incorporated Organisation. Oxford Samaritans is an affiliated branch set up as an individual charity, with governing documents based on templates and with specific agreements with the Central Charity, including the branch rules and operating agreement.
The Branch Leadership Team is comprised of the Branch Trustees (including the Branch Director) and the Deputy Directors. Trustees are elected by members of the Oxford branch at the AGM and hold office for a maximum period of three years.
Prior to selection prospective trustees are seen by the Branch Director who explains an outline of their duties. Once they have been appointed they are formally inducted and introduced to their duties by the Deputy Director for Governance. They then complete a mandatory online training module offered by Samaritans Central Charity.
- 3 -
OXFORD SAMARITANS
TRUSTEES REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
The Iru51ees who served dunng the year were."
P Hopkins
V Hemming
P Greenall
J Knight
J Human
A Bndges
L Young
J Foster
R Jones
T Saul
SJEwart
M Tattam
A Pierazzini
(Resigned 23 May 2024)
(Resigned 23 May 20241
(ReSned 23 May 2024)
IResNJned 1 Juty 2024)
{ApFMJinled S May 20241
(Appointed 13 January 20251
(Appointed 13 January 2025)
The trustees rewrt was approved by Ihe Board of Truslees.
V Hemrning
Trustee
Oated
IL
2oL
## **OXFORD SAMARITANS**
## **INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF OXFORD SAMARITANS**
I report to the trustees on my examination of the financial statements of Oxford Samaritans (the charity) for the year ended 31 March 2025.
## **Responsibilities and basis of report**
As the trustees of the charity you are responsible for the preparation of the financial statements in accordance with the requirements of the Charities Act 2011.
I report in respect of my examination of the charity’s financial statements carried out under section 145 of the Charities Act 2011. In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the Charities Act 2011.
## **Independent examiner's statement**
I have completed my examination. I confirm that no 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 charity as required by section 130 of the Charities Act 2011.
- 2 the financial statements do not accord with those records; or
- 3 the financial statements do not comply with the applicable requirements concerning the form and content of financial statements set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the financial statements give a true and fair view, which is not a matter considered as part of an independent examination.
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 financial statements to be reached.
Rachel Porter ACA MAAT Richardsons 30 Upper High Street Thame Oxfordshire OX9 3EZ
Dated: .........................12 May 2025
- 5 -
## **OXFORD SAMARITANS**
## **STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT FOR THE YEAR ENDED 31 MARCH 2025**
|**Unrestricted**
**Restricted**
**funds**
**funds**
**2025**
**2025**
**Notes**
**£**
**£**
**Income and endowments from:**
Donations and legacies
**3**
36,241
9,239
Charitable activities
**4**
18,442
-
Investments
**5**
33,027
-
Other income
**6**
1,049
-
**Total income**
88,759
9,239
**Expenditure on:**
Raising funds
**7**
10,444
-
Charitable activities
**8**
68,222
9,239
**Total resources expended**
78,666
9,239
**Net income for the year/**
**Net movement in funds**
10,093
-
Fund balances at 1 April 2024
882,948
-
**Fund balances at 31 March 2025**
893,041
-|**Total**
**2025**
**£**
45,480
18,442
33,027
1,049
97,998
10,444
77,461
87,905
10,093
882,948
893,041|**Total**
**2024**
**£**
29,834
33,345
30,067
-|
|---|---|---|
|||93,246|
|||16,677|
|||69,693|
|||86,370|
|||6,876
876,072|
|||882,948|
The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.
- 6 -
OXFORD SAMARITANS
BALANCE SHEET
AS AT 31 MARCH 2025
2025
2024
Fixed assets
Tangible assets
Currnnt assets
Debtors
Cash at bank and in hand
13
682,806
679.590
14
10.270
234.613
103
224.665
244.883
224.768
Crodltors: amounts lalllng due wlthln
one year
15
(34.648)
{21.4101
Net ¢urr8nt assats
210.235
Total assets loss ¢urrnnt Ilabllltlo¥
893,041
882,948
Incoffle funds
Unrestricted funds
893.041
882.948
893.041
882,948
Iz
The financial ststements wero 2prKoved by tho Trustees on ...................... .
V Hemming
Trusteo
## **OXFORD SAMARITANS**
## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025**
## **1 Accounting policies**
## **Charity information**
Oxford Samaritans is a Charitable Incorporated Organisation. The principal address is 60 Magdalen Road, Oxford, Oxfordshire, OX4 1RB.
## **1.1 Accounting convention**
The financial statements have been prepared in accordance with the charity's governing document, the Charities Act 2011 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)” (as amended for accounting periods commencing from 1 January 2016). 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 have departed from the Charities (Accounts and Reports) Regulations 2008 only to the extent required to provide a true and fair view. This departure has involved following the Statement of Recommended Practice for charities applying FRS 102 rather than the version of the Statement of Recommended Practice which is referred to in the Regulations but which has since been withdrawn.
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 financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. 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 or grantors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.
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.
- 8 -
## **OXFORD SAMARITANS**
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2025**
## **1 Accounting policies**
**(Continued)**
## **1.5 Expenditure**
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs can not be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
## **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 Depreciation is not charged (see below) Plant and equipment 25% straight line basis Computers 25% straight line basis
The freehold property is included at cost as the fair value cannot be measured reliably without undue cost or effort. Depreciation has not been charged in respect of freehold property. The charity adopts a policy of fully maintaining and repairing its building and as such the residual value is so high, and the expected life so long, that the depreciation charge would not be significant.
## **1.7 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).
## **1.8 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.
## **1.9 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, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
- 9 -
## **OXFORD SAMARITANS**
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2025**
## **1 Accounting policies**
## **(Continued)**
## **Basic financial liabilities**
Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
## **Derecognition of financial liabilities**
Financial liabilities are derecognised when the charity’s contractual obligations expire or are discharged or cancelled.
## **1.10 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.
## **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**
**Restricted**
**funds**
**funds**
**2025**
**2025**
**£**
**£**
Donations and gifts
7,721
7,200
Legacies receivable
24,787
-
Grants
3,733
2,039
Other
-
-
36,241
9,239|**Total**
**2025**
**£**
14,921
24,787
5,772
-
45,480|**Total**
**2024**
**£**
27,322
-
2,435
77|
|---|---|---|
|||29,834|
- 10 -
## **OXFORD SAMARITANS**
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2025**
## **4 Charitable activites**
|**5**
**6**
**7**|**Collections**
**Marathon**
**income**
**2025**
**2025**
**£**
**£**
Other income
2,099
16,343
**Investments**
Rental income
Interest receivable
**Other income**
Other income
**Raising funds**
Fundraising and publicity
Fundraising
OutReach
Management fees
Fundraising and publicity|**Total**
**2025**
**Charitable**
**Income**
**Total**
**2024**
**2024**
**£**
**£**
**£**
18,442
16,611
33,345
**Unrestricted**
**Total**
**funds**
**2025**
**2024**
**£**
**£**
31,448
29,109
1,579
958
33,027
30,067
**Unrestricted**
**Unrestricted**
**funds**
**funds**
**2025**
**2024**
**£**
**£**
1,049
-
**2025**
**2024**
**£**
**£**
2,868
5,798
3,047
6,709
4,529
4,170
10,444
16,677|**Total**
**2024**
**£**
33,345|
|---|---|---|---|
||||**Total**
**2024**
**£**
29,109
958|
||||30,067|
||||**2024**
**£**
5,798
6,709
4,170|
||||16,677|
- 11 -
## **OXFORD SAMARITANS**
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2025**
## **8 Charitable activities**
|Telephone
Volunteer & officers' expenses
Share of support costs (see note 9)
Share of governance costs (see note 9)
**Analysis by fund**
Unrestricted funds
Restricted funds|**2025**
**£**
3,435
6,414
9,849
31,238
36,374
77,461
68,222
9,239
77,461|**2024**
**£**
3,456
6,671|
|---|---|---|
|||10,127
36,081
23,485|
|||69,693|
|||61,258
8,435|
|||69,693|
## **9 Support costs**
|**Support costs**|||
|---|---|---|
|**Support**
**costs**
**Governance**
**costs**
**£**
**£**
Training and conferences
5,621
-
Rates
4,089
-
Heat and light
4,956
-
Equipment costs
2,199
-
Housekeeping
4,389
-
Printing and stationery
-
-
Insurance
1,874
-
Maintenance of premises
8,110
-
Bank charges
-
162
Levy to/(from) Samaritans
-
30,467
Professional fees
-
5,745
31,238
36,374
Analysed between
Charitable activities
31,238
36,374|**2025**
**£**
5,621
4,089
4,956
2,199
4,389
-
1,874
8,110
162
30,467
5,745
67,612
67,612|**2024**
**£**
7,516
3,090
3,887
3,432
6,013
113
1,946
10,084
94
18,346
5,045|
|||59,566|
|||59,566|
Governance costs includes payments to the Independent Examiner of £2,940 (2024: £2,760) for fees.
- 12 -
## **OXFORD SAMARITANS**
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2025**
## **10 Trustees**
None of the trustees (or any persons connected with them) received any remuneration or benefits from the charity during the year. No trustee received emoluments in excess of £60,000.
During the year, the charity entered into transactions with a single trustee for a provided service, totaling £2,520. The transactions were conducted on an arms length basis.
## **Trustees' expenses**
No trustees (2024: None) were reimbursed for expenses during the year.
## **11 Employees**
There were no employees during the year (2024: nil). The average number of volunteers during the year was estimated to be:
|**2025**|**2024**|
|---|---|
|**Number**|**Number**|
|158|165|
There were no employees whose annual remuneration was more than £60,000.
## **12 Taxation**
The charity is exempt from taxation on its activities because all its income is applied for charitable purposes.
## **13 Tangible fixed assets**
|**Freehold land**
**and buildings**
**Plant and**
**equipment**
**Computers**
**£**
**£**
**£**
**Cost**
At 1 April 2024
679,590
-
3,262
Additions
-
4,288
-
At 31 March 2025
679,590
4,288
3,262
**Depreciation and impairment**
At 1 April 2024
-
-
3,262
Depreciation charged in the year
-
1,072
-
At 31 March 2025
-
1,072
3,262
**Carrying amount**
At 31 March 2025
679,590
3,216
-
At 31 March 2024
679,590
-
-|**Total**
**£**
682,852
4,288|
|---|---|
||687,140|
||3,262
1,072|
||4,334|
||682,806|
||679,590|
- 13 -
## **OXFORD SAMARITANS**
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2025**
## **14 Debtors**
|**Debtors**|||
|---|---|---|
|**Amounts falling due within one year:**
Other debtors
**Creditors: amounts falling due within one year**
Trade creditors
Other creditors
Accruals and deferred income|**2025**
**£**
10,270
**2025**
**£**
-
30,467
4,181
34,648|**2024**
**£**
103|
|||**2024**
**£**
1,117
17,533
2,760|
|||21,410|
## **15 Creditors: amounts falling due within one year**
## **16 Unrestricted funds**
The unrestricted funds of the charity comprise the unexpended balances of donations, investment income 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 April**|**Incoming**|**Resources**|**At 31 March**|
|---|---|---|---|---|
||**2024**|**resources**|**expended**|**2025**|
||**£**|**£**|**£**|**£**|
|General funds|882,948|88,759|(78,666)|893,041|
|**Previous year:**|**At 1 April**|**Incoming**|**Resources**|**At 31 March**|
||**2023**|**resources**|**expended**|**2024**|
||**£**|**£**|**£**|**£**|
|General funds|876,072|84,811|(77,935)|882,948|
## **17 Related party transactions**
Oxford Samaritans is an affiliated branch of Samaritans.
Included in other creditors is a Branch Affiliation Fee of £30,467 (2024: £17,533) due to be paid to Samaritans.
- 14 -