## THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED
## FINANCIAL STATEMENTS
## FOR THE YEAR ENDED 30 SEPTEMBER 2025
**----- Start of picture text -----**
CONTENTS PAGE
**----- End of picture text -----**
|CONTENTS|PAGE|
|---|---|
|Report of the Executive Committee|1 and 2|
|Statement of Executive Committee’s Responsibilities|3|
|Independent Examiner’s Report|4|
|Income and Expenditure Account|5|
|Statement of Financial Activities|6|
|Balance Sheet|7|
|Notes to the Financial Statements|8 – 13|
|Detailed Hostel Property Revenue Account|14|
THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED
## REPORT OF THE EXECUTIVE COMMITTEE
The Executive Committee submit their report and the financial statements for the year ended 30 September 2025.
The Society is registered under the Companies Act 2006 and the liability of members is limited by guarantee.
The Executive Committee serving during the year or at the date of approval of the financial statements are:
Directors Mr J Howe Mr S Howe Mrs I MacDonald Mrs J Smith Method of appointment Committee members are appointed by election at the annual general meeting. One third of members are required to retire each year, but may stand for re-election. The Executive Committee may also co-opt additional committee members between annual general meetings.
The Registered Office Abbeyfield House and Principal Office of 6 The Avenue the Society is: Totland Bay Isle of Wight PO39 0DH
Other relevant organisations are as follows:
Independent Examiners A H Cross & Co Limited Chartered Certified Accountants 10 Pyle Street Newport Isle of Wight PO30 1JW Bankers National Westminster Bank plc 107 St James' Square Newport Isle of Wight PO30 1UR Solicitors Eldridges Avenue House Avenue Road Freshwater Isle of Wight PO40 9UU
- 1 -
THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED
## REPORT OF THE EXECUTIVE COMMITTEE (continued)
## Principal Activity
The principal activity of the Society continues to be the provision of accommodation, care and companionship for lonely or frail elderly people in accordance with the aims and principles of The Abbeyfield Society Limited. This activity falls wholly within hostel housing activities as defined in the Housing Act 1996.
## Status
The Society was registered under the Co-operative and Community Benefit Societies Act 2014. In 2019 the Society re-registered as a limited company under the provisions of the Companies Act 2006, and is registered with the Charity Commission as a charity.
## Results
An operating deficit on normal activities of £86,807 was recorded. However, due to an exceptional receipt of £251,803 in respect of a share in the proceeds of the sale of the former Abbeyfield Isle of Wight Extra Care Society property, a net surplus of £164,996 arises. The use of that fund is restricted to use for property improvements only, and has been transferred to a restricted reserve.
## Fixed Assets
Details of cost and depreciation of fixed assets are set out in notes 8 and 10. The Committee is of the opinion that there is no significant difference between the book cost and the market value for the existing use of the land and buildings.
## Recruitment and Appointment of New Trustees
From time to time the Society reviews the skills and abilities of the Trustees to ensure that there is adequate breadth of experience. Should this be lacking or if additional Trustees are required due to retirement, prospective Trustees are invited from the Membership to apply.
## Induction and Training of Trustees
All Trustees are provided with the Abbeyfield Executive Guide and Memorandum and Articles of Association. Should additional skills be required external training would be sought.
## Organisational Structure
Day to day running of the Society’s affairs are conducted by the Housekeeper, who reports to the Committee. The Trustees meet formally on a quarterly basis and at additional times as required on an informal basis to deal with issues requiring their input.
## Major Risks
The Committee confirm that all major risks identified have been assessed and systems implemented to manage those risks.
## Achievements, Performance and Financial Review
Due to a significant reduction in residents in the year, and the lack of new residents for the foreseeable future, the Trustees have come to the conclusion that the continuation of the Society as it is unviable. They have taken the reluctant decision to merge the Society with Yarmouth and to transfer the assets to the merged society.
## Reserves
The Committee aims to have reserves of an amount equivalent to one year's residential charges, to cover contingencies including the cost of repairs and improvements to the property.
On behalf of the Executive Committee
……………………………. Director
S Howe
Date
- 2 -
THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED
## STATEMENT OF EXECUTIVE COMMITTEE MEMBERS' RESPONSIBILITIES
Company law requires the Executive Committee members to prepare accounts for each financial year which give a true and fair view of the state of affairs of the Society as at the end of that year and of the surplus or deficit of the Society for that year. In preparing those accounts the Executive Committee members are required to:
- select suitable accounting policies, and then apply them consistently;
- make judgements and estimates that are reasonable and prudent;
- state whether applicable accounting standards have been followed;
- state whether applicable statements of recommended practice have been followed; and
- prepare the accounts on the going concern basis unless it is inappropriate to presume that the Society will continue in business.
The Executive Committee are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the Society and which enable them to ensure that the accounts comply with the relevant legislation. They are also responsible for safeguarding the assets of the Society and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
- 3 -
INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES
## ABBEYFIELD WEST WIGHT SOCIETY LIMITED
I report on the accounts of The Abbeyfield West Wight Society Limited for the year ended 30 September 2025, which comprise the Statement of Financial Activities, the Balance Sheet and the related notes.
## Respective Responsibilities of Trustees and Examiner
The Charity's Trustees (who are also the directors of the company for the purposes of company law) are responsible for the preparation of the accounts. The Trustees consider that the audit requirement of Section 144(2) of the Charities Act 2011 ("the Act") does not apply. It is my responsibility to state, on the basis of procedures specified in the General Directions given by the Charity Commissioners under section 145(5)(b) of the Act, whether particular matters have come to my attention.
## Basis of Independent Examiner's Report
My examination was carried out in accordance with the General Directions given by the Charity Commissioners. An examination includes a review of the accounting records kept by the Trustees and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as Trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a ‘true and fair view’ and the report is limited to those matters set out in the statement below.
## Independent Examiner's Statement
In connection with my examination, no material matters have come to my attention which gives me cause to believe that in, any material respect:
- accounting records were not kept in accordance with section 386 of the Companies Act 2006; or
- the accounts do not accord with such records; or
- the accounts do not comply with relevant accounting requirements under section 396 of the Companies Act 2006 other than any requirement that the accounts give a ‘true and fair’ view which is not a matter considered as part of an independent examination; or
- the accounts have not been prepared in accordance with the Charities SORP (FRS102).
I 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.
I S Henderson Chartered Accountant A H Cross & Co Limited 10 Pyle Street Newport Isle of Wight PO30 1JW
- 4 –
THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED
## INCOME AND EXPENDITURE ACCOUNT
## FOR THE YEAR ENDED 30 SEPTEMBER 2025
|TURNOVER
Operating costs
OPERATING DEFICIT
Interest receivable and similar income
DEFICIT ON ORDINARY ACTIVITIES
REVENUE RESERVE BROUGHT FORWARD
Transfer to Building Improvements Reserve
REVENUE RESERVE CARRIED FORWARD|Notes
3
4
5
11|2025
£
346,959
184,430
162,529
2,467
164,996
173,815
338,811
251,803
£87,008
£|2024
£
156,412
158,936
(2,524)
1,210
(1,314)
175,129
-
173,815|
|---|---|---|---|
The Society's only activity is the provision of hostel accommodation.
No operations have been discontinued or acquired during the year, and the above amounts relate entirely to continuing operations. All activities relate to unrestricted income funds.
The Society has no recognised gains and losses other than those included in the surplus/ deficit above, and therefore no separate statement of total recognised gains and losses has been presented.
The Committee approved the financial statements on
……………………………… Director
S Howe
- 5 -
THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED
STATEMENT OF FINANCIAL ACTIVITIES
## FOR THE YEAR ENDED 30 SEPTEMBER 2025
|INCOMING RESOURCES
Incoming resources from operating activities in
furtherance of the Charity's objects
Proceeds from Abbeyfield extra care society
Investment income
Total incoming resources
RESOURCES EXPENDED
Charitable expenditure in furtherance of the
Charity's objects
Resources expended on managing and administering the
Charity
Total resources expended
Net (incoming) resources
Total funds brought forward
Transfer to Building Improvements Reserve
Total funds carried forward|2025
£
95,156
251,803
2,467
349,426
175,594
8,836
184,430
164,996
173,815
338,811
251,803
£87,008
£|2024
£
156,412
-
1,210
157,622
153,122
5,814
158,936
(1,314)
175,129
173,815
-
173,815|
|---|---|---|
- 6 -
THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED Company number 12304094
## BALANCE SHEET
## AT 30 SEPTEMBER 2025
**----- Start of picture text -----**
Notes 2025 2024
£ £
TANGIBLE FIXED ASSETS
Housing Land and Buildings
Housing Association schemes:
Gross cost 372,341 372,341
Housing Corporation grant (121,155) (121,155)
Abbeyfield Society grant (100,000) (100,000)
Depreciation (28,920) (27,956)
Net book value 8 122,266 123,230
Furnishings and Equipment 9 4,882 5,310
TOTAL FIXED ASSETS 127,148 128,540
CURRENT ASSETS
Cash at bank and in hand 345,948 129,811
-
Debtors and prepayments 1,846
345,948 131,657
CURRENT LIABILITIES
Creditors: amounts falling due within one year 10 50,233 2,330
NET CURRENT ASSETS 295,715 129,327
TOTAL ASSETS LESS CURRENT LIABILITIES £422,863 £257,867
Represented by:
UNRESTRICTED FUNDS - Revenue Reserve 11 87,008 173,815
RESTRICTED FUNDS - Capital Reserve 11 84,052 84,052
RESTRICTED FUNDS - Building Improvements Fund 251,803 -
£422,863 £257,867
**----- End of picture text -----**
The Company is limited by guarantee and has no shareholders' funds.
The Directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006 and that members have not required the company to obtain an audit in accordance with section 476 of the Act.
The Directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. The accounts have been prepared in accordance with the provisions in Part 15 of the Companies Act 2006 applicable to Companies subject to the Small Companies regime.
Approved by the Executive Committee as Trustees and Directors of the company
………………………………. Director
S Howe
Date
- 7 -
THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
## 1. STATUS OF SOCIETY
The Society was re-registered under the Companies Act on 7 November 2019, previously being registered under the Co-operative and Community Benefit Societies Act 2014. The Society is a Registered Housing Association under the Housing Associations Act 1996.
The Society is wholly engaged in hostel activities as defined in the Housing Act 1996.
## 2. ACCOUNTING POLICIES
## Accounting basis
These financial statements are prepared under the historical cost convention, in accordance with applicable accounting standards in the United Kingdom and in accordance with the Statement of Recommended Practice (the SORP) issued by the National Federation of Housing Associations, the Welsh Federation of Housing Associations and the Scottish Federation of Housing Associations, and with the Housing Act 1996 and the Accounting Requirements for Registered Social Landlords General Determination 1997 to 2000.
## Turnover
Turnover comprises rental and service income receivable.
## Fixed Assets, Housing Land and Buildings
Housing land and buildings are stated at cost. The cost of properties is their purchase price together with incidental costs of acquisition including interest payable. Interest payable is capitalised by applying the Society's cost of borrowing to expenditure during the construction of the property up to the date of practical completion.
Housing properties in the course of construction are stated at cost and are transferred into housing properties when completed.
## Depreciation
Housing land and buildings SHG assisted schemes
- (i) Depreciation, as defined in (ii) below, is provided on the cost of freehold buildings;
- (ii) Depreciation is not charged on that portion of the cost which has qualified, or which will qualify for SHG;
- (iii) For that portion of the cost financed by borrowings or from the Society's own or other charitable resources, a charge is made to the hostel property revenue account for depreciation on buildings at 1% per annum on such cost.
- 8 -
THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
## FOR THE YEAR ENDED 30 SEPTEMBER 2025 (continued)
## 2. ACCOUNTING POLICIES (continued)
## Fixtures, Fittings and Equipment
Depreciation is charged on the reducing balance basis at 20% per annum on net book value, except for computers, on which depreciation is charged at 33% per annum on a straight line basis.
## General
A full depreciation charge is made on fixed assets in the year that the asset is brought into use and no charge is made in the year of disposal.
## Social Housing Grant
Where developments have been financed wholly, or partly, by Social Housing Grant (SHG), the net book value of those developments has been reduced by the amount of the grant receivable which is shown separately in the balance sheet. Provision is made for repayment of SHG where the property is expected to be sold in the foreseeable future. SHG in respect of housing properties in the course of construction received in advance of expenditure is shown as a current liability.
## Fixed Assets
Assets donated to the Society are not included in the balance sheet; other assets are included at cost.
## Allocation of Expenses
Expenses are allocated to management, repairs and service costs on the basis of the proportion of time or other relevant factors attributable to these activities.
## Cash Flow Statement
The Society is exempt from producing a cash flow statement under FRS 1 by virtue of its qualifying as a small company.
## Monetary Donations
Monetary donations to the society are credited to the income and expenditure account on a receipts basis.
## Corporation Tax and VAT
The Society has charitable status and is exempt from Corporation Tax on the income it has received.
The Society is not registered for VAT. Accordingly no VAT is charged to residents, and expenditure in the income and expenditure account includes the relevant VAT.
## Pensions
The Society operates a defined contribution pension scheme under its automatic enrolment obligations.
- 9 -
THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED
## NOTES TO THE FINANCIAL STATEMENTS
## FOR THE YEAR ENDED 30 SEPTEMBER 2025 (continued)
|3.
TURNOVER
Turnover comprises:
Maximum residential charges receivable
Losses by vacancies
Other income
4.
OPERATING COSTS
Operating costs include:
Independent examiner’s remuneration
(includes bookkeeping and payroll work)
5.
INTEREST RECEIVABLE AND SIMILAR INCOME
Bank and short-term deposit interest (gross)
6.
EMPLOYEES
Employee costs:
Salaries and wages
Employer’s national insurance contributions
Employer’s pension contributions
Average full-time equivalent number of persons
employed during the year:
Hostel staff|
|2025
£
201,192
106,576
94,616
540
95,156
£
2025
1,757
£
2025
2,467
£
2025
£
78,242
-
1,428
79,670
£
2025
4|2024
£
189,180
33,166
156,014
398
156,412
2024
709
2024
1,210
2024
£
81,030
-
1,499
82,529
2024
4|
|---|---|---|---|
||£
£
£
£|||
|||
|
|
- 10 -
THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025 (continued)
## 7. PAYMENTS TO MEMBERS, COMMITTEE MEMBERS, OFFICERS, ETC
|8.|Fees, remuneration or expenses payable to members of the
Society who were neither members of the Committee of
Management, nor employees of the Society
Fees, remuneration or expenses payable to members of the
Committee of Management of the Society who were neither
officers nor employees of the Society
Fees, remuneration or expenses paid to officers of the Society
who were not employees
Payments or gifts made, or benefits granted, to the persons
referred to in section 13 and 15 of the Housing Associations
Act 1996
HOUSING LAND AND BUILDINGS
SHG Assisted Schemes–Freehold
Cost–Completed Schemes
At 1 October 2024 and 30 September 2025
Depreciation
At 1 October 2024
Charge for the year
At 30 September 2025
HOUSING CORPORATION GRANT
ABBEYFIELD SOCIETY GRANT
Net Book Value
At 30 September 2025
£|2025
£
Nil
Nil
Nil
Nil
2025
£
372,341
27,956
964
28,920
121,155
100,000
221,155
122,266
£|2024
£
Nil
Nil
Nil
Nil
2024
£
372,341
26,992
964
27,956
121,155
100,000
221,155
123,230|
|---|---|---|---|
- 11 -
THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED
## NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025 (continued)
|9.
10.
11.|FURNISHINGS AND EQUIPMENT
Cost
At 1 October 2024
Additions
At 30 September 2025
Depreciation
At 1 October 2024
Charge for the year
At 30 September 2025
Net Book Value
At 30 September 2025
CREDITORS
Amounts falling due within one year:
Accruals
RESERVES
UNRESTRICTED FUNDS
Revenue Reserve
£
Total at 1 October 2024
173,815
Surplus for the year
164,996
338,811
Transfer
(251,803)
Total at 30 September 2025
£87,088|2025
2024
£
£
26,750
26,186
200
564
26,950
26,750
21,440
20,771
628
669
22,068
21,440
£ 4,882
£ 5,310
2025
2024
£ 50,233
£ 2,330
RESTRICTED FUNDS
Building
Capital Reserve
Improvements
Reserve
£
£
-
84,052
-
-
-
84,052
251,803
-
£251,803
£ 84,052|
|---|---|---|
|||
£|
The building improvements reserve was created on the receipt of the share of the proceeds of the sale of the premises of the former Abbeyfield Isle of Wight Extra Care Society Limited. The share is conditional on it only being used for building improvements.
- 12 -
THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
## FOR THE YEAR ENDED 30 SEPTEMBER 2025 (continued)
## 12. CONTINGENT LIABILITIES
There were no contingent liabilities at 30 September 2025 (2024 – Nil).
## 13. CAPITAL COMMITMENTS
There were no capital commitments at 30 September 2025 (2024 – Nil).
14. HOUSING STOCK
|Housing stock comprises:
Units in management
Units under development|2025
10
-|2024
10
-|
|---|---|---|
- 13 -
THE ABBEYFIELD WEST WIGHT SOCIETY LIMITED
## DETAILED HOSTEL PROPERTY REVENUE ACCOUNT
## FOR THE YEAR ENDED 30 SEPTEMBER 2025
|RESIDENTIAL CHARGES RECEIVABLE
OTHER INCOME
Guest room and sundry income
Donations received
Proceeds from Abbeyfield extra care society
Bank and building society interest
TOTAL INCOME
EXPENDITURE – MANAGEMENT EXPENSES
Affiliation fee
Examiner’s remuneration and payroll cost
Printing, stationery and postage
Advertising
Bank charges|2025
£
94,616
540
-
251,803
2,497
349,426
5,775
1,757
930
174
200
8,836
79,670
46,985
10,471
11,584
65
3,206
2,068
829
4,014
1,430
400
3,544
1,592
1,524
167,382
8,212
184,430
164,996
£|2024
£
156,014
398
-
-
1,210
157,622
4,426
709
383
54
242
5,814
82,529
19,672
14,543
2,148
1,123
1,961
1,371
3,775
2,305
360
3,953
1,633
931
136,304
16,818
158,936
(1,314)|
|---|---|---|
|EXPENDITURE – SERVICE COSTS
Staff wages and national insurance
Redundancy provision
Food and household costs
Heat and light
Insurance
Water and sewerage
Council tax
Telephone
Wight Care call system costs
Garden maintenance
Travel
Cleaning and refuse
Depreciation
Miscellaneous
MAINTENANCE OF PREMISES AND EQUIPMENT
TOTAL EXPENDITURE
SURPLUS (DEFICIT) ON ACTIVITIES
£|||
- 14 -