OpenCharities

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

2025-03-31-accounts

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

Working to PREVENT & END homelessness in Surrey Heath & surrounding areas

REPORT AND FINANCIAL STATEMENTS

For the period 1 April 2024 to 31 March 2025

1

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

CONTENTS
Page
Legal and Administrative Information 3
Report of the Trustees 4
Impact Overview by Chief Executive 9
Acknowledgements 16
Independent Examiner’s Report 18
Statement of Financial Activities 19
Balance Sheet 20
Notes to the Financial Statements 21

2

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

Legal and Administrative Information

Charity Name: The Hope Hub
Charity Registration Number: 1176452
Registered and Operating Address: Rear of Library,
Knoll Road, Camberley,
Surrey GU15 3SY
Trustees: Rev Christopher Richardson
Mr Andrew Booth
Mr David Reed
Mrs Trudy Rankin
Mr Michael Manisty (appointed 19 September 2024)
Chief Executive: Mags Mercer
Independent Examiner: Jill Kingscott FCA
Main Banks: CAF Bank Ltd
25 Kings Hill Avenue, Kings Hill
West Malling, Kent ME19 4JQ
Co-operative Bank Plc
PO Box 250, Delf House
Southway, Skelmersdale. WN8 6WT

3

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

REPORT OF THE TRUSTEES

The Trustees present their 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 Hope Hub Constitution document, the Charities Act 2011 and the Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

Objectives and Aims of the Charity

The Hope Hub (referred to here as the Charity or THH) is a Charitable Incorporated Organisation (CIO). Constituted in December 2017 following an independent consultation commissioned by the Local Authority that recognised the need to establish a charity for the relief of poverty and specifically to support vulnerable individuals (18+) who are homeless, at risk of becoming homeless, suffering with addiction(s), poor mental health, unemployment and/or social isolation. The CIO was formed by the Churches Together in Camberley (CTC) to deliver a person-centred approach and to support each individual, positively empowering them towards independent living.

Aims

The charitable aims of the charity are to provide HOPE through a

H = Holistic range of services by qualified and trained staff and volunteers

O = Open access for all who need our services within the Borough and surrounding areas

P = Person Centred with a strengths-based approach, working with each person

E = Empowering each person to move towards independent living

The charity strives to achieve these aims by providing a SERVICES PATHWAY comprising Crisis Support and Empowerment Services including Outreach and a 6 bedroom Emergency Accommodation Service (EAS) :

Crisis Support

Empowerment Services

4

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

Public Benefit Statement

The Charity serves the public benefit by helping to reduce anti-social behaviour, crime and demand on statutory services such as hospitals, health services, local authorities and police. This is achieved through the provision of intense support to individuals via our SERVICES PATHWAY, delivering direct cost savings benefit to the public purse.

The Charity also provides a service to the general public through its website, social media, open days and other events by raising awareness and providing information/awareness and education about the local and national housing climate.

STRUCTURE, GOVERNANCE AND MANAGEMENT

Governing Document

The governing document of the Charity is The Hope Hub Constitution which was signed and registered on 22 December 2017.

Trustee Selection

The Charity is a faith-based charity and the Trustees serve for a period of three years after which they are eligible for reappointment. New Trustees are appointed by resolution of the Board. The Board advertises for new Trustees with appropriate skills through local churches and the Voluntary Support North Surrey network and other appropriate media.

Organisational structure

The Hope Hub is a CIO (Charitable Incorporated Organisation). The Board of Trustees determines the policies of the Charity and may be involved in staff selection, particularly for a management post or as requested by the Chief Executive.

The Trustees during the year were:

Rev Chris Richardson (Chair) Andrew Booth David Reed Trudy Rankin FCA (Treasurer) Michael Manisty (appointed 19[th] Sept 2024)

Except where noted otherwise, all the above trustees served throughout the period and up to the date of signature of the financial statements.

The Board delegates to the Chief Executive management responsibility to carry out the development and day to day management functions of the Charity.

The Charity is not part of a wider network and is reliant on the support of Surrey Heath Borough Council, Surrey, and all the funders and supporters to fulfil its objectives. During the year the Charity has provided the full SERVICES PATHWAY operating from 3,000 sq. ft. premises owned by Surrey Heath Borough Council in Camberley, Surrey. 269 service users (2024: 246) have accessed services 10,746 times (2024 10,601). In addition, over the year we have temporarily housed 35 people at our 6 bedroom Emergency Accommodation Service (EAS) (2024: 24 people) in partnership with Surrey Heath Borough Council. Please refer to Impact Overview (pages 9-15) for more information.

The Charity is a member of Homeless Link and the NCVO (National Council for Voluntary Organisations). The Chief Executive is a qualified member of the Institute of Fundraising and a qualified Chartered Manager through the Chartered Management Institute.

Risk Management Statement

The Trustees follow a programme of risk management as part of the Charity’s continuous improvement strategy. THH has adopted a Risk Management Policy delegating day to day operations and management thereof to the Chief Executive and a quarterly review is held at each meeting with the Board of Trustees. All the charities’ policies are reviewed at least annually.

Health and Safety

THH has health and safety management policies in place intended to ensure the charity operates safely and in full compliance with the relevant health and safety legislation. Health and Safety and training of staff and volunteers is reviewed at each quarterly meeting with the Board of Trustees. All insurances are up to date and appropriate policies are displayed within the building. Periodic health and safety inspections may be carried out by the Authorities and recorded accordingly.

5

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

Reserves Policy

The Trustees regularly review The Hope Hub’s reserves having regard to the need to:

The Charity has adopted a policy of building and maintaining reserves sufficient to cover between 4-6 months of the operating costs of the Charity’s services in order to secure their continued provision despite the unpredictability of funding streams, changing eligibility criteria and statutory funding. It currently costs around £43k per month to run the services. At the 31 March 2025, as shown in notes 9 and 10 to the financial statements the balance of the Designated Operating Reserve was £185,000 representing just over 4 months cover of operating costs (31 March 2024: £116,622). The Trustees have agreed since the year end to increase the reserve to £215,000 to provide 5 months cover. The Reserve is kept in separate interest bearing bank accounts, ring-fencing these funds to provide a cushion against variations in income, whether seasonal or driven by events.

REVIEW OF FINANCIAL POSITION

The Charity is a non-profit making organisation. The financial activities for the year and the balance sheet as at 31 March 2025 are as shown in the financial statements on pages 19 to 31.

The Hope Hub was successful in securing a healthy mix of funding during the year and has continued to operate good stewardship over expenditure. In the year ended 31 March 2025, income of £596,316 was secured (2024: £540,841). The Hope Hub is grateful for, and reliant upon the continued support of Surrey Heath Borough Council, Surrey County Council and a wide range of partners including Trust and Grant Funders, Statutory bodies, Community and Faith Groups, Businesses, and other Donors including members of the general public. All income is used for the purposes for which it is given.

The charts below illustrate the funding mix during the year and in the prior year and are based on the analysis of income on page 23.

.

6

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

Total expenditure for the period ended 31 March 2025 was £518,459 excluding depreciation (2024: £463,136) which represents the operating costs of delivering the various services and projects offered by the charity during the year. THH operates from premises provided by Surrey Heath Borough Council with no ongoing rent. The Charity is responsible for internal maintenance, decoration and all utilities.

Inflationary and other pressures in the economy continued to impact our running costs during the year in line with other charities and businesses. These pressures may also impact the ability of funders to donate in the year ahead, including statutory partners such as Surrey Heath Borough Council (SHBC) and Surrey County Council (SCC). The charity’s funding may also be impacted by the Local Government Reorganisation taking place over the next two years, coming into effect fully from April 2027. It is for good reason that the Charity has a cushion against such uncertainties and variations in funding through its Designated Operating Reserve of 4-5 months of operating costs, in line with good governance and our policy as described under the Reserves Policy section above

Net income after depreciation for the year ended 31 March 2025 was slightly higher than the prior year at £77,230 (2024: £72,985).

The total funds carried forward at 31 March 2025 were £611,182 (2024: £533,953). £210,326 (2024: £238,723) was held in the Unrestricted General Fund for continued delivery of services in the next financial year and £133,536 was held in Restricted Funds (2024: £178,608) meaning that they are restricted to purposes specified by the donor. The remaining £267,320 was held in Designated Funds. As discussed on page 6, £185,000 of the Designated Funds at the end of the year were in the Designated Operating Reserve and the remaining £82,320 is in a Fund designated by the Trustees for a Social Enterprise initiative to commence in the next two years. The full list of restricted and designated funds can be found in Note 10 Movement of Funds Detail on page 29 and 30.

.

7

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

RESPONSIBILITIES OF THE TRUSTEES

The trustees are responsible for preparing the Trustees’ Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom General Accepted Accounting Practice).

The law applicable to charities in England and Wales requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources of the charity for that period.

In preparing these financial statements, the trustees are required to:

The trustees are responsible for keeping sufficient accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and the provisions of the Constitution. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

This Trustees’ Report on pages 4 to 7 has been approved by the Board of Trustees:

Rev Christopher Richardson

Chair of Trustees

Date: 11 October 2025

8

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

IMPACT OVERVIEW by Chief Executive, Mags Mercer

Performance overall during the financial year ending 31 March 2025 was sound for The Hope Hub and team performance again, outstanding. Every year however, demand for our services increases together with the complexity of needs and 75% of all Service Users are struggling with mental health challenges. The impact remains further exacerbated by the ongoing increases in cost of living and general lack of affordable and/or move on accommodation for people of no fixed abode. Additionally, there are many who are also vulnerably/unsuitably housed. Statutory services remain strained and we find ourselves needing to deliver more as each year passes.

The theme of witnessing mental health deterioration for the vulnerable often combined with food and fuel poverty, unemployment and homelessness is increasingly visible. The Hope Hub continues to support anyone aged 18+ who needs our holistic and empowering services.

We are pleased to have successfully retained our Volunteer base and have benefited from maintaining the IiV Investing in Volunteers UK quality standard for good practice in Volunteer Management. We have also maintained our Disability Confident employer status.

Through a range of funding projects, we have further developed our Living Well portfolio of Workshops seeking input and involvement with our Service Users. We have delivered a range of air fryer, one pot and steamer Cookery Workshops across the Borough with terrific outcomes as we seek to educate, inform and enable as well as Budgeting and Money Management, Creative Arts, Feel Well Workshops, Tenancy and Health and Wellbeing Workshops. Our Training and Employment services continued to empower people to progress and access the digital support needed. We were also a Warm Hub and Welcome space from Tuesday-Friday for anyone in the Community providing a warm meal, workshops and fuel vouchers through statutory partnerships.

We gave out a record 776 food parcels sourced entirely through the amazing Community, supermarkets churches, foodbanks and responses to our social media requests. Additionally, we sourced, cooked and served a record 6,320 meals from our Day Service and Emergency Accommodation Service and hold a 5 star food hygiene rating.

During the period April 2024-Mar 2025, we supported 269 Service Users and our services were accessed 10,746 times, an average of 40 times each . Although the number of people of ethnic minority was 25, their total service access was 1,340 times, an average of 54 times each.

Of the 269 Service Users, 171 were male, 93 female, 5 LGBTQ, 25 Ethnic Minority Services Services Users were aged between 18 – 81.

DAY SERVICES:

THH was a Warm & Welcome Hub Nov ’24Mar ‘25

9

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

Emergency Accommodation Service (EAS):

----- Start of picture text -----
ordon venue : pened an
Bedrooms
pen . hrs . am
elcome vening eal
vening : support update THH ay Services
nformal ames Chat
ncourage mpower
ngage at THH ay Services secure permanent
accommodation tng emp
----- End of picture text -----

Changing Futures Programme (Bridge the Gap (BtG) partnership with Surrey County Council))

We continue to operate from a strengths based, trauma informed approach with our Service Users, many of whom are complex and have multiple disadvantages. We work with ex-offenders/those on probation, struggling with poor mental health and those with addiction(s). Our comprehensive Services Pathway provides a CRISIS drop- in service and EMPOWERMENT gives each person 1:1 case work support and access to our full range of LIVING WELL workshops, training and employment/volunteering coaching. We also continue to benefit from partnership with Frontline debt advice as they support our Service Users with debts typically greater than £3,000, usually operating from our 3,000 sq ft day services building.

Community Donations

We thank the MANY who have donated food and emergency items to us allowing us to give to those in need. Regular donations from Sainsburys, Cooks, Lightwater, Our Lady Queen of Heaven church. Hart & Crowthorne Foodbanks & Community Donations enabled us to cook healthy and nutritious meals. We served a total of 6,320 meals and gave out/delivered a further 776 food parcels.

We couldn’t do it without the amazing Community Support.

Support and recognition of our work has thankfully again been strong and we were successful in securing funding through statutory partnerships and trust/grant funders throughout the year. Additionally, corporate support and volunteering has increased as has local community, business support and individual donors and funding for our valued Cookery Workshops. It is so encouraging

10

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

for the staff and volunteer team who work under pressure most of the time to witness the incredible backing and support from our partners, funders and across the community.

Our Service Users tell us:

----- Start of picture text -----
From Unemployment "
Since coming to The
and debt to finance “Having the help and support
Hope Hub, I am more
resolution and a when I was highly stressed has
confident; I have
new job! been incredibly helpful.
started working and
“Thank you so much Thank you everyone.” improved my cleaning
and digital skills. Thank
for sorting out my
you for the opportunity”.
finances and enabling Homeless vulnerable female
me to have hope in the needing safe accommodation. Female Service User
future.” Male, 20’s
----- End of picture text -----

“I didn’t have anyone to talk or offload to. The Hope Hub has provided a safe space to come and talk and has helped me massively achieve my goals. I also enjoy the food, company and how they look after everyone at Christmas. It is an amazing place.” Male, Service User for 6 years now achieved qualifications, training, stayed at our Emergency Accommodation and re-connected with some family members.

Male Ex-offender 30

Celebrating Staff, Service User and Volunteer Successes

Part of our culture is to always try and celebrate good news when our Service Users and Volunteers achieve a qualification, complete a training module in digital skills, budgeting, coaching, affordable cookery, get a home or secure a volunteering placement or employment. Certificates are regularly awarded to our course completers.

----- Start of picture text -----
Pics L to R: EAS House Staff receive Certificates of Commitment, Service User
pass a qualification to help them work, Service Users secure certificates for
learning, upskilling or course completion. Service User receives certificate for
supporting peers with cooking workshop & creative arts
----- End of picture text -----

11

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

Through key funding, from July-March, we were able to deliver a range of Cookery courses across the Borough including the popular steamer workshops, one pot cooking and air fryer workshops’ with a total of 43 attendees. Other Living Well workshops included Creative Art, Money Management and a range of Tenancy support and wellbeing workshops including anger awareness and coping strategies. These are fundamental to help individuals learn new skills as they move towards independence.

Christmas Festivities

For the 7[th] consecutive year, we asked the Local Community, Churches and Corporates to get behind us so we can gift the vulnerable people we support with relevant gift(s), festive meals and above all, put our homeless individuals into safe accommodation for 10 or 11 nights whilst statutory services close. Thank you to everyone.

Our Local Authority also gave some support to those with a connection to the area and we are grateful for that. It is always a big effort and a big ask from supporters but once again, after a momentous staff and volunteer effort, we were able to make the Christmas and New Year period as pleasant as possible for those without a roof over their heads.

L to R Pics: Christmas fundraiser & shoppers gift tree, Busy volunteers-preparing festive meal, SU visits ‘Santa’s Grotto’ where gifts galore can be chosen, festive event & carefully wrapped gifts by volunteers labelled for our service users with some of our staff team. Food parcels for 10 days were also gifted and those vulnerably housed gifted with a beautiful hamper.

Valuing Productive Partnerships

Considerable strategic input is provided to all our partners and funders and we greatly value being able to participate with qualitative and relevant information helping to shape the services and statutory support that is needed by our Service Users. We work with all statutory bodies and agencies in the Borough and surrounding areas from hospitals, P’s, NHS CC , Probation, ocal and County Authorities, Police, OPCC, Citizens Advice, Community groups, Addiction agencies and foodbanks/services acting as an intermediary with the Authorities on complex multi-agency cases.

12

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

Additionally, the Emergency Accommodation Service is a partnership project with Surrey Heath Borough Council and part funded by claiming Housing Benefit for tenants.

Valuing Volunteers & maintaining our Investing in Volunteers Award (IiV)

THH would not be able to deliver the range of services without our ever increasing valued volunteer team and a staff team who go beyond the call of duty and regularly volunteer to support Service Users, attend community and other events at evenings and weekends. By the end of the period our volunteers and staff members averaged a combined total of 80 volunteer hours per week 51 weeks a year . This represents a significant donation and when calculated at the current UK Living Wage, shows a social return on investment (SROI) of circa £49,817 per annum. If calculated at a professional rate however, it would be a considerably higher SROI.

It was a joy for the CEO to be presented with 3 awards from Voluntary Support North Surrey on behalf of all our Volunteer Team and 2 named individuals. Nov ‘24

Corporate Support

We were delighted to work with Skanska , who organised a unique and engaging construction site day for our Service Users and provided much-appreciated food donations. This hands-on experience was both inspiring and enjoyable for those who attended.

Our first ever Hope Hub ‘Variety Show’ at Camberley Theatre received generous sponsorship from

L to R: Skanska Work Experience Day. Nat West Volunteers. Corporate donations. Christmas Giving Tree at Craft Coop

Atrium Dental , Bayfields Opticians Camberley , and 360 Law , helping us deliver a vibrant and inclusive evening community event. We also received meaningful food and toiletry donations and support from Specsavers , Alcon , Building 3 at Watchmoor Park , and NatWest. Additionally, Craft Coop kindly supported us during the festive season by hosting a Christmas Giving Tree in their store, helping us to collect donations and spread joy at a time of year that can be especially difficult for many. We are also very grateful Genesis Biotech who selected us to receive a generous donation in November.

Through our Service User Forum, we actively encourage Service Users to shape our services so we adapt and ensure we are only delivering services that are really needed. We value those with lived experience and several participated in Changing Futures and Peer/co-production support events. The Changing Futures logo was just one example of co-production created at The Hope Hub and adopted for Surrey.

13

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

Social Media Presence

We have increased our presence on Linked In, facebook and instagram and continue to re-fresh our website. We remain active across the Community and are often invited to attend local events to fundraise and/or raise awareness about our work. Our quarterly e-News continues via mailchimp and is well received by partners, funders and supporters. All staff and key volunteers have been trained in safeguarding and fire safety in case of an emergency. The charity policies have all been updated in line with review dates and shared with the staff and volunteer team. Records of training are held centrally.

Staff Team

At the end of March 2024, 20 people worked at the charity but mostly paid part time although most give voluntarily of their time too. Paid employment was equivalent to FTE 11 people as at 31-3-25. The split of the 20 staff between night and day services was 14 permanent members of staff working on Day services, 5 permanent staff plus 6 adhoc cover staff (1 FTE) working equivalent per annum.

The EAS is open 7 days/week all year round for 16 hours / day covering 112 hours / week, 5,824 hours / year with a staff team of 2 full time members, 3 part time and 6 cover workers for holidays and sickness cover. Part time is calculated by paid hours worked less than 35 hours / week.

Living Well Workshop Examples

----- Start of picture text -----
Energy Workshop in the Day Service Creative Arts – above & below Planting herbs to assist with
cooking skills
Some participants on our popular
Steamer Cooking Workshops
----- End of picture text -----

Development Plans for Year 2025-26

14

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

We look ahead once again being thankful for the year that has past and all that has been achieved by our Service Users, amazing staff team and volunteers and the various funders that enable us to operate. We know each day will continue to bring new and different challenges, situations and people to support but we are spurred on by the incredibly motivated and committed team, funders and supporters, our volunteers and the lives of the individuals we see turned around.

15

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

ACKNOWLEDGEMENTS - Rev Chris Richardson, Chair of Trustees

The Trustees would like to record their appreciation and thanks to the staff and volunteers who have worked so hard to support the vulnerable Service Users we support. In addition, the Trustees once again acknowledge and thank Mags Mercer, Chief Executive, for her continued dedication and stewardship of The Hope Hub together with all the staff team and volunteers. We thank the Community at large who support the work of The Hope Hub, often behind the scenes and, without whom, we would not be able to deliver such a diverse range of services. Lastly, we remain ever thankful of course to our statutory partners, funders, churches, community groups, businesses and supporters acknowledged below:

Funders, Partners and Supporters in FY24-25 include:

Trust/Grant Funders: (alphabetical order) Albert Hunt Trust Catalyst Chobham Poor Fund Community Foundation for Surrey (CFSy) Frimley Fuel Allotment Crisis fund (FFA and Cooking Project Award) Garfield Weston Lloyds Bank Foundation Mrs Smith & Mount Trust Nationwide Community Fund The National Lottery (TNL) The National Lottery (TNL) – Digital Empowerment & IT Infrastructure project

Statutory Funding:

Surrey County Council - Changing Futures/Bridge the Gap Service Delivery (SyCC) Surrey County Council – Food Strategy Delivery (Living Well) & Warm Welcome Grant Surrey Heath Borough Council – Revenue grant, Warm Hub & Happy Healthy Living grants (SHBC) NHS/ICB (Integrated Care Board) Office of Police & Crime Commissioner (OPCC) SHBC Councillor grant x 1

Housing Benefit funding is received for Tenants to support the running costs of the Emergency Accommodation Service and is recorded as income.

Faith Groups:

Brook Church, Bagshot Frimley Baptist Church Frimley Green Methodist Church Lady Queen of Heaven Church, Frimley St ohn’s Church, Hartley intney St Tarcisius, Camberley

Benevolent Funding:

Frimley Fuel Allotments (FFA benevolent) Surrey Heath Borough Council (SHBC)

Corporate Funding Support:

Genesis Biotech Leeds Building Society Skipton Building Society The Bower Group

Community Groups:

Armed Forces Group Camberley Gardeners

16

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

Curry Club Queenwood Golf Club Camberley Theatre – Variety Show Windle Valley Runners Windlesham Pram Race omen’s nstitute, Hartley intney

Other:

BESOM – for the Christmas Hampers to give out

Various donations across the Community and businesses

Various fundraising events by individuals including local brownie/cub/cadet groups, schools and students

Continual stream of donations of dried food, emergency items from individuals, groups and churches Social Media and online donations via Just Giving, Benevity Cause, Golden Giving, Easy Fundraising & SH Lottery.

Individual donors and regular givers and ALL who contributed and donated via through our Winter campaign. This helped to increase our funds to cover Christmas costs and make it a memorable event for Service Users.

Gift Aid – HMRC

Nat West Volunteers support with food sorting and packing

----- Start of picture text -----
Surrey Police Cadets
----- End of picture text -----

----- Start of picture text -----
Sleep out to raise funds for The Hope Hub on a cold January
night (2025)
----- End of picture text -----

----- Start of picture text -----
Camberley Curry Club-fundraiser event
----- End of picture text -----

----- Start of picture text -----
Councillor Visit at the Christmas
Fayre in Camberley
----- End of picture text -----

17

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

Independent Examiner’s Report to The Trustees of The Hope Hub

I report to the Trustees on my examination of the financial statements of The Hope Hub (“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 (“the Act”).

report in respect of my examination of the Charity’s financial statements carried out under section 145 of the 2011 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

The charity’s gross income exceeded £ , and am qualified to undertake the examination by being a qualified member of the Institute of Chartered Accountants in England and Wales.

I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination which give me cause to believe that in any material respect:

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.

Jill Kingscott FCA

Woodhurst,

Horsham Lane

Ewhurst

Surrey GU6 7SW

Date: 11 November 2025

18

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

THE HOPE HUB

Statement of Financial Activities year ended 31 March 2025

Unrestricted Unrestricted Unrestricted Restricted Other
General
Designated		 Fund - Restricted
Fund year
Funds year		 Benevolent Funds year
Total Funds
Total Funds
ended
ended		 year ended ended
year ended
year ended
Notes 31/3/25
31/3/25		 31/3/25 31/3/25
31/3/25
31/3/24
£ £ £ £ £ £
Incoming resources
Donations and legacies 162,189 - 10,865 321,966 495,020 476,512
Income from EAS * 89,387 - - - 89,387 58,833
Other trading activities 594 - - - 594 2,662
Interest income 11,315 - - - 11,315 2,834
Total Income 2 263,485 - 10,865 321,966 596,316 540,841
Resources expended
Raising funds 330 - - 78 408 6,506
Charitable activities 193,247 - 11,973 312,831 518,051 456,629
Total Expenditure 3 193,577 - 11,973 312,909 518,459 463,136
Net income before depreciation 69,908 - - 1,108
 9,057 77,857 77,705
Depreciation & Amortisation 5&6 627 - - - 627 4,720
Net income after depreciation 69,281 - - 1,108
 9,057 77,230 72,985
Transfers between funds (97,677) 150,698 - (53,021) - -
Net movement in funds - 28,396
 150,698 - 1,108
 - 43,964
 77,230 72,985
Reconciliation of funds:
Total funds brought forward 9 &10 238,722 116,622 8,733 169,875 533,952 460,968
Total funds carried forward 9 & 10 210,326 267,320 7,625 125,911 611,182 533,953

*EAS- Emergency Accommodation Service

The statement of financial activities includes gains and losses in the year.

The notes on pages 21 to 32 form part of these financial statements.

19

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

THE HOPE HUB

Balance Sheet as at 31 March 2025

Unrestricted Unrestricted
Restricted		 Other
General Designated
Benevolent		 Restricted
Total		 Total
Fund at Funds at
Funds at		 Funds at
Funds at		 Funds at
Notes 31/3/25 31/3/25
31/3/25		 31/3/25
31/3/25		 31/3/24
£ £ £ £ £ £
Fixed assets
Intangible assets
5		 - - - - - -
Tangible assets 6 1,879 - - - 1,879 2,507
Total fixed assets 1,879 - - - 1,879 2,507
Current assets
Debtors 7 6,748 - - 24,056 30,804 3,585
Cash 218,506 267,320 7,625 107,855 601,306 586,705
Total current assets 225,254 267,320 7,625 131,911 632,110 590,290
Creditors due within
one year 8 16,808 - - 6,000 22,808 58,844
Net current assets 208,447 267,320 7,625 125,911 609,303 531,446
Net Assets 210,326 267,320 7,625 125,911 611,182 533,953
Funds of the Charity
Restricted Funds 9/10 7,625 125,911 133,536 178,608
Unrestricted Funds 9/10 210,326 267,320 477,646 355,345
Total Funds 210,326 267,320 7,625 125,911 611,182 533,953

The notes on pages 21 to 32 form part of these financial statements.

Approved by the Board of Trustees on 11 October 2025

Rev Christopher Richardson Chair of the Trustees

20

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

Notes to the Financial Statements

1) Accounting Policies

a) Basis of preparation

These financial statements have been prepared under the historical cost convention with items recognised at cost or transaction value.

The financial statements have been prepared in accordance with:

The charity has taken advantage of the provisions in the SORP for charities applying FRS 102 Update Bulletin not to prepare a Statement of Cash Flows.

The charity constitutes a public benefit entity as defined by FRS 102.

b) 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 have adopted the going concern basis of accounting in preparing the financial statements.

c) Charitable Funds

T he Charity has the following types of funds which require separate disclosure:

d) Tax Status

As a registered charity, the charitable activities of this organisation are exempt from corporation tax.

e) Incoming Resources

Income is included in the Statement of Financial Activities when the charity becomes entitled to the resources, and it is more likely than not that the Trustees will receive the resources, and the monetary value can be measured with sufficient reliability.

There has been no offsetting of assets and liabilities, or income and expenses, unless required by the FRS 102 SORP or FRS 102.

Grants and donations are only included in the SoFA when the general income recognition criteria are met.

21

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

In the case of performance related grants, income is only recognised to the extent that the charity has provided the specified goods or services as entitlement to the grant only occurs when the performance related conditions are met.

The charity has received local government grants in the reporting period.

Gifts in kind, such as clothing and food, are made for the benefit of clients. As these have no material benefit to the Charity they are not valued under incoming resources.

The value of any volunteer help received is not included in the accounts but is described in the Chief xecutive’s Report.

Gift Aid receivable is included in income where there is a valid declaration from the donor. Any Gift Aid amount recovered on a donation is considered to be part of that gift and is treated as an addition to the same fund as the initial donation unless the donor has specified otherwise.

f) Resources Expended

Liabilities are recognised where it is more likely than not that there is a legal or constructive obligation committing the charity to pay out resources and the amount of the obligation can be measured with reasonable certainty.

g) Tangible Fixed Assets for use by the Charity

The acquisition of minor capital items below £1,000 are charged to the Statement of Financial Activities in the year of purchase. Capital items over £1,000 and with a useful life of more than one year are capitalised and depreciated on a straight-line basis over their useful lives in accordance with the following:

Computer Hardware: 3 years
Kitchen Equipment: 5 years
Furniture, Fixtures & Fittings: 5 years
Furniture, Fixtures & Fittings Emergency Accommodation Service: 2 years

Tangible assets over £1,000 purchased using restricted funds are expensed against the relevant fund in the year and the asset is transferred to the unrestricted general fund.

h) Intangible Fixed Assets for use by the Charity

The charity has intangible fixed assets, that is, non-monetary assets that do not have physical substance but are identifiable and are controlled by the charity through custody or legal rights. Such assets costing over £1,000 and with a useful life of more than one year are amortised on a straight line basis over their useful lives in accordance with the following: CRM software: 5 years

Intangible assets over £1,000 purchased using restricted funds are expensed against the relevant fund in the year and the asset is transferred to the unrestricted general fund.

i) Cash and cash equivalents

Cash includes cash in hand and deposits held at call with banks.

j) Debtors

Debtors including trade debtors, amounts the charity has paid in advance (prepayments), and amounts receivable from HMRC in relation to Gift Aid recoverable, are measured on initial recognition at settlement amount. Subsequently, they are measured in accordance with the cash or other consideration expected to be received.

k) Creditors due within one year

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. ther creditors include amounts payable for mployer’s N on staff salaries. Creditors are measured at settlement amounts less any trade discounts.

22

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

2. Analysis of Income Year ended 31 March 2025

Unrestricted Unrestricted Restricted Total Total
General Fund Designated **Benevolent *** Other Restricted Income Income
2025 Funds 2025 Funds 2025 Funds 2025 2025 2024
£ £ £ £ £ £
Donations and legacies
Community Fundraising 19,055 - - - 19,055 14,015
Donations Corporate 3,730 - - 23,623 27,353 41,199
Donations Faith Groups 12,477 - - - 12,477 13,168
Donations Public 8,210 - - - 8,210 14,816
Gift Aid 2,288 - - - 2,288 3,472
Statutory Grant - - - 181,805 181,805 193,771
Trust/Grant Funders 116,429 - 7,650
 116,538 240,617 194,471
Benevolent income(clients) - 3,215 3,215 1,600
Total donations and legacies 162,189 - 10,865 321,966 495,020 476,512
Income from Housing Benefit 85,900 - - - 85,900 56,159
Service Charge Income 3,487 - - - 3,487 2,674
Total income from Emergency
Accommodation Service(EAS) 89,387 - - - 89,387 58,833
Other trading income - events 594 - - - 594 2,662
Bank interest 11,315 - - - 11,315 2,834
Total Income 263,485 - 10,865 321,966 596,316 540,841

23

THE HOPE HUB

Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

3. Analysis of Expenditure Year ended 31 March 2025

----- Start of picture text -----
Other
Unrestricted Unrestricted Restricted Restricted Total Total
General Fund Designated Benevolent * Funds Expenditure Expenditure
2025 Funds 2025 Funds 2025 2025 2025 2024
£ £ £ £ £ £
- - - - - -
Fundraising Consultant
Fundraising event costs 330 - - 78 408 6,506
Total expenditure on raising funds 330 - - 78 408 6,506
Staff salaries and pensions (see note 4) 160,408 - - 279,800 440,208 379,370
Staff recruitment, travel, & training 2,892 - - 3,804 6,696 9,893
Volunteer training & expenses 428 - 76 504 22
Client benevolent accommodation & emergency provisions 1,346 - 10,193 4,507 16,046 10,270
Client training, coaching and welfare 2,909 - 1,429 8,419 12,757 18,112
Telephones & Data Lines 4,165 - 964 5,129 4,592
Office & general admin 8,349 - 275 1,389 10,013 7,022
Insurance 1,185 - 790 1,975 1,854
IT costs 1,480 - - - 1,480 1,368
Website and social media - - - - -
Utilities 4,394 - - 8,357 12,751 14,484
New premises set up and other small capital items 700 - - 1,526 2,226 4,460
Repairs and maintenance 4,055 - - 3,275 7,330 3,735
Legal Fees - - - - - -
Consultancy 936 - - - 936 1,448
Total expenditure on charitable activities 193,247 - 11,973 312,831 518,051 456,629
Total expenditure before depreciation 193,577 - 11,973 312,909 518,459 463,136
----- End of picture text -----

24

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

4. Staff Costs

2025 2024
£ £
Salaries and wages 397,716 345,001
Social security costs 28,273

 22,243
Pension costs 14,219 12,126
Total Staff Costs 440,208
 379,370

No employees received emoluments including benefits in kind but excluding employer pension contributions for the reporting period of more than £60,000.

Pension contributions are made for eligible employees to a defined contribution pension scheme.

Most of the employees are part time and the average number of employees during the year ended 31 March 2025 was 11.5 Full Time Equivalent (2024: 11 FTE).

At the end of March 2024, 20 people worked at the charity but most are part time giving a Full Time Equivalent of 11 people (31 March 2023: 11 FTE) . The split of the 20 staff between night and day services was 14 permanent members of staff working on Day services, 5 permanent staff plus 6 adhoc cover staff (1 FTE) working at the EAS (night service).

Staff regularly provide additional hours on a voluntary basis and direct the work of volunteers. The Chief Executive has estimated the value of the volunteer hours during the year to be approximately £49,817 if valued at the living wage (£46,700 in 2024), but in terms of professional services provided by those volunteers the value would be much higher.

Payroll Administration and Service User Training courses were provided by external parties during the year and their cost is therefore analysed under the relevant expenditure category in note 3 rather than being included in Staff Costs.

Trustees are unpaid and do not receive any out-of-pocket expenses other than the reimbursement of any costs incurred on behalf of the Charity.

25

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

5. Intangible Fixed Assets

Unrestricted General Fund

Day services Total
Computer Software
£ £
Cost at 1 April 2024 6,103
 6,103
Additions duringtheyear -
 -
Cost at 31 March 2024 6,103
 6,103
Cumulative Amortisation at 1 April 2024 6,103
 6,103
Amortisation
Cumulative amortisation at 31 March 2025		 -


6,103		 -

6,103
Net book value at 31 March 2024
Net book value at 31 March 2025		 -

-		 -

-

6. Tangible Fixed Assets

All Unrestricted General Fund

Emergency Night
Accommodation Day Services
Furniture, Fixtures Day Services Furniture, Computer Total Tangible Fixed
and Fittings Fixtures and Fittings equipment Assets
£ £ £ £
Cost at 31 March 2024 3,332 8,993 6,047 18,372
Additions duringtheyear 0 0 0 0
Cost at 31 March 2025 3,332 8,993 6,047 18,372
Cumulative depreciation at 1 April 2024 3,332 6,487 6,047 15,866
Depreciation - 627 - 627
Cumulative depreciation at 31 March 2025 3,332 7,114 6,047 16,493
Net book value at 31 March 2024 - 2,506 - 2,506
Net book value at 31 March 2025 0 1,879 0 1,879

26

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

7. Debtors falling due within one year

Unrestricted Restricted Other
Unrestricted Designated Benevolent Restricted Total Total
General Fund Funds at Funds at Funds at Funds at Funds at
at 31/3/25 31/3/25 31/3/25 31/3/25 31/3/25 31/3/24
£ £ £ £ £ £
Debtors and prepayments 6,748 - - 24,056 30,804 3,585
Total Debtors 6,748 - - 24,056 30,804 3,585

8. Creditors falling due within one year

Unrestricted Restricted Other
Unrestricted Designated Benevolent Restricted Total
Total
General Fund Funds at Funds at Funds at Funds at
funds as at
at 31/3/25 31/3/25 31/3/25 31/3/25 31/3/25
31/3/24
£ £ £ £ £ £
Trade creditors and accrued expenses
6,241		 - - - 6,241 6,102
Pensions payable 2,209 -
 - - 2,209 2,045
Deferred Income - - - 6,000 6,000 42,600
PAYE/NI payable 8,358 - - - 8,358 8,096
Total Creditors 16,808 - - 6,000 22,808 58,844

27

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

9. Movement of Funds – Overview

Unrestricted Unrestricted Restricted
Other
funds year Designated Funds - Restricted Total Funds Total Funds
ended Funds year
Benevolent year
Funds year		 year ended year ended
31/3/25 ended 31/3/25 ended 31/3/25
ended 31/3/25		 31/3/25 31/3/24
£ £ £ £ £ £
Day Services
Total Income 164,097 - 10,865 301,365 476,327 431,182
Total Expenditure 96,445 - 11,972 289,626 398,043 (345,796)
Net Income 67,652 - - 1,107
 11,739 78,284 85,385
Depreciation/Amortisation 627 - - - 627 (4,720)
Transfers (97,677) 82,320 - (53,021) (68,378) (10,000)
Funds b/fwd 237,984 - 8,732 65,709 312,425 241,760
Funds c/fwd 207,332 82,320 7,625 24,427 321,704 312,425
Night Services
Total Income 99,387 - - 20,600 119,987 107,155
Total Expenditure 97,131 - - 23,283 120,414 (117,339)
Net Income 2,256 - - (2,683) (427) (10,184)
Depreciation/Amortisation - - - - - -
Transfers - - - - - -
Funds b/fwd 739 - - 104,166 104,905 115,090
Funds c/fwd 2,995 - - 101,483 104,478 104,906

Operating Reserve (Day and Night)

Total Income - -
 -
 - - 2,504
Total Expenditure - - - - - -
Net Income - - - - - 2,504
Depn/ Amortisation - - - - - -
Transfers - 68,378 - - 68,378 10,000
Funds b/fwd - 116,622 - - 116,622 104,118
Funds c/fwd - 185,000 - - 185,000 116,622
-
-
Total -
Total Income 263,483 - 10,865 321,966 596,314 540,841
Total Expenditure 193,576 - 11,972 312,909 518,457 (463,136)
Net Income 69,907 - (1,107) 9,057 77,857 77,705
Depn/Amortisation 627 - - - 627 (4,720)
Transfers (97,677) 150,698 - (53,021) - -
Total Funds b/fwd 238,723 116,622 8,732 169,875 533,952 460,968
Total Funds c/fwd 210,326 267,320 7,625 125,911 611,182 533,953

28

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

10. Movement of Funds - Detail including Restricted Fund Names

10(a) Day Services

Unrestricted - Day
Designated Social
Enterprise Fund
Benevolent Other
FFA Benevolent Fund
FFA Crisis Fund
Mytchett Ministries
SHBC Benevolent
TLC Trust Fund
SHsports cncl-Bike
SSC Fund
TNL Benevolent		 B/fwd
1/4/24
Income
Expenditure
before depn
Net Income
before depn
Dep'n &
Amort'n
Transfers
C/fwd at
31/3/25
£
£
£
£
£
£
£
C/fwd at
31/3/25
237,984164,097 96,445 67,652627 (97,677) 207,332
- - - - - 82,320 82,320
8741,000 1,874 (874) -
--
4,9965,400 4,800 600 -
-5,596
1,8112,250 2,911 (661) -
-1,150
315- 42 (42) -
-273
-2,215 2,215
- -
--
171- 110 (110) -
-61
435- 20 (20) -
-415
--
- - -
--
130-
- - -
-130
Restricted Benevolent
Funds - Day Services		 8,732 10,865 11,972(1,107) - - 7,625
Catalyst MH Worker
CF.SY.Changing Futures Lived
Experiences
NHS Frimley ICB
John Lewis/Waitrose
Nationwide DS Manager
Social Enterprise
Screwfix
CFSY - Emp Spt 24-25
FFA-AFC 24-25
Garfield Weston 24-25
Genesys Biotech Legacy Project
24/25
Leeds -Digital 24/25
continued on next page		 29
-26,785 26,785 ----
-100,650 100,650 ----
-25,000 25,000 ----
701-
- --(701) -
10,00030,000 40,000 (10,000) ---
52,320-
- --(52,320) 0
2,687- 2,567 (2,567) --120
-12,000 11,999 1--1
-4,105 4,105 ----
-15,000 15,000 ----

-10,000
- 10,000--10,000
-800 495 305--305

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

10(a) Day Services continued

10(a) Day Services continued

SHBC Councillor Grant
SHBC Rev Grant
SHBC Winter costs
SHBC- Cook 24-25
SWEP 2025
SYCC 24-25
SYCC Household Support fund
SYCC-HE 24-25
TNL
Other Restricted Funds -
Day Services
Total Funds Day Services
B/fwd
1/4/24
Income
Expenditure
before depn
Net Income
before depn
Dep'n &
Amort'n
Transfers
C/fwd at
31/3/25
£
£
£
£
£
£
£
-500 500 ----
-10,000 10,000 ----
-1,200 1,200 ----
-453 453 ----
-4,502 4,502 ----
-3,000 3,000 ----
-1,000 1,000 ----
-500 500 ----
-55,870 41,870 14,000--14,000
65,708 301,365 289,626 11,739 -(53,021)
24,426
312,424 476,327 398,043 78,284 627 - 68,378 321,703

30

THE HOPE HUB Charitable Incorporated Organisation 1176452 Trustees’ Report and Financial Statements for year ended 31 March 2025

10 (b) Night Services
B/fwd Expenditure
Net Income		 Dep'n & C/fwd at
1/4/24 Income
before depn
before depn		 Amort'n Transfers
31/3/25
£ £
£
£		 £ £
£
Unrestricted - Night 739 99,387 97,131 2,256 - - 2,995
SHBC-EAS Pump Prime **
 102,484 - 2,683 (2,683) - - 99,801
EAS Garden Project
 1,682 -
-		 - - - 1,682
TNL
 - 10,600
10,600		 - - - -
Office Police & Crime
Commissioners

Other Restricted Funds -		 - 10,000 10,000 - - - -
Night Services
 104,166 20,600 23,283 **(2,683) ** - - 101,483
Total Funds - Night
Services
 104,905 119,987 120,414 **(427) ** - - 104,478
** SHBC-EAS Pump Primeis a Fund which was provided by Surrey Heath Borough Council when the Emergency Accommodation
Service commenced to provide a reserve to cover any shortfall between the cost of providing the service and the income received from
housing benefit and service charge income paid by users of the service.
10 (c) Designated Operating Reserve 10 (c) Designated Operating Reserve
for Day and Night Services
B/fwd Expenditure
Net Income		 Dep'n & C/fwd at
1/4/24 Income
before depn
before depn		 Amort'n Transfers
31/3/25
£ £
£
£		 £ £
£
Designated Operating
Reserve
116,622
 -
-		 - - 68,378
185,000
Grand Total Funds Day & Night
Services
Total Funds
533,953 596,314		 - 611,182
518,457
627
77,857
Full names of donors are included in acknowledgements on page 16

11. Related Party Transactions

There were no related party transactions during the period.

The Charity is not part of a wider network although it is reliant on the support of Surrey Heath Borough Council and all the funders and supporters to fulfil its objectives.

31

THE HOPE HUB Charitable Incorporated Organisation 1176452

Trustees’ Report and Financial Statements for year ended 31 March 2025

12. Analysis of Balance Sheet by Type of Fund

Unrestricted Restricted Other
Designated Fund Restricted
Unrestricted Funds at Benevolent at Funds at Total funds Total funds
funds at 31/3/25 31/3/25 31/3/25 31/3/25 at 31/3/25 at 31/3/24
Day Services £ £ £ £ £ £
Fixed Assets 1,879 - - - 1,879 2,507
Debtors 1,230 - - 24,056 25,286 -
Cash 221,029 82,320 7,625 6,371 317,345 367,915
Creditors under one year (16,808) - - (6,000) (22,808) (57,997)
Total Net Assets 207,331 82,320 7,625 24,427 321,703 312,425
Total Funds 207,331 82,320 7,625 24,427 321,703 312,425
Night Services
Fixed Assets - - - - - -
Debtors 5,518 - - - 5,518 3,585
Cash (2,523) - - 101,484 98,961 102,168
Creditors under one year - - - - - (847)
Total Net Assets 2,995 - - 101,484 104,479 104,906
Total Funds 2,995 - - 101,484 104,479 104,906
Operating Reserve
Fixed Assets - - - - - -
Debtors - - - - - -
Cash - 185,000 - - 185,000 116,622
Creditors under one year - - - - - -
Total Net Assets - 185,000 - - 185,000 116,622
Total Funds - 185,000 - - 185,000 116,622
Total
Fixed Assets 1,879 - - - 1,879 2,507
Debtors 6,748 - - 24,056 30,804 3,585
Cash 218,506 267,320 7,625 107,855 601,306 586,705
Creditors under one year (16,808) - - (6,000) (22,808) (58,844)
Total Net Assets 210,326 267,320 7,625 125,911 611,182 533,953
Total Funds 210,326 267,320 7,625 125,911 611,182 533,953

32