OpenCharities

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

2025-12-31-accounts

REGISTERED CHARITY NUMBER: 1208145

Report of the Trustees and

Financial Statements

For The Year Ended 31 December 2025

for

Horsfall House

Kingscott Dix Limited Chartered Accountants and Statutory Auditor Goodridge Court Goodridge Avenue Gloucester Gloucestershire GL2 5EN

Horsfall House

Contents of the Financial Statements For The Year Ended 31 December 2025

Page
Reference and Administrative Details 1
Report of the Trustees 2 to 10
Report of the Independent Auditors 11 to 13
Statement of Financial Activities 14
Statement of Financial Position 15
Statement of Cash Flows 16
Notes to the Statement of Cash Flows 17
Notes to the Financial Statements 18 to 29
Detailed Statement of Financial Activities 30 to 31

Horsfall House

Reference and Administrative Details For The Year Ended 31 December 2025

TRUSTEES N M S Parry (resigned 12.6.25)
C Price
Mrs K Charsley
D Wood
M Lewis
D Buy (resigned 12.6.25)
Marion Lady de Clifford
Dr D A C G Pouncey
S H Moreland
PRINCIPAL ADDRESS Horsfall House
Windmill Road
Minchinhampton
Stroud
GL6 9EY
REGISTERED CHARITY 1208145
NUMBER
AUDITORS Kingscott Dix Limited
Chartered Accountants
and Statutory Auditor
Goodridge Court
Goodridge Avenue
Gloucester
Gloucestershire
GL2 5EN
BANKERS Lloyds Bank Plc
12 Rowcroft
Stroud
Gloucestershire
GL5 3BD

Page 1

Horsfall House

Report of the Trustees For The Year Ended 31 December 2025

The trustees present their report with the financial statements of the charity for the year ended 31 December 2025. The trustees have adopted the provisions of 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) (effective 1 January 2019).

Who We Are

Horsfall House has a very special history for the people of Minchinhampton. The home is a true accolade to its people; the product of many years of passionate and dedicated fundraising by a local community who value the importance of maintaining a place devoted to the welfare and best possible care of the older generation.

The need for a good care system for the elderly in Minchinhampton and the immediate locality was first realised in the early 80s, and the Charity, Minchinhampton Centre for the Elderly (MCE) was founded. Initially it was just a day centre, set up in the common room of a local sheltered housing unit and run three times a week by a qualified nurse with the help of local volunteers.

The day centre quickly highlighted the value of community support for the elderly and Minchinhampton GP, Dr. Chris Booth had the idea of building a dedicated day centre with residential nursing provision. Ambitious fundraising began for the project and thanks to generous donations and an enormous amount of hard work and dedication by many local residents, Horsfall House was officially opened in 1994. To provide operational oversight to Horsfall House, Minchinhampton Centre for the Elderly Limited (MCEL) was then established as a charitable company and subsidiary of MCE. The home, built on land donated by Miss Jean Horsfall, initially provided day care for up to 20 people and residential nursing care for 22 physically infirm and 8 people with severe memory problems.

Following several extensions to the original building Horsfall House now boasts a total of 44 nursing beds; 22 for the physically infirm in the general unit (now known as the Gatcombe Unit) and 22 in the Cotswold Unit providing care for those with dementia and severe memory problems. As well as the nursing home, our busy day centre (the Dr Booth Day Centre) offers social and physical activities five days a week and we also have home care officers managing top quality care for those still living in their own homes, including a meals-on-wheels service locally.

In 2024, MCEL and MCE merged, into a new Charity format known as a Charitable Incorporated Organisation (CIO) and officially and legally became 'Horsfall House'.

Fundraising is critical in the running of Horsfall House and would not be possible without the support of our volunteer fundraisers who work tirelessly raising money on our behalf. The existence and continuance of Horsfall House, and all it offers, is largely due to the ongoing generosity of the people of Minchinhampton and surrounding communities who support the home in many ways.

Horsfall House is also extremely fortunate to have HRH The Princess Royal as our patron. She too has supported the home in numerous ways since it was first opened and her continued patronage is greatly appreciated.

Page 2

Horsfall House

Report of the Trustees For The Year Ended 31 December 2025

Our Year in Review

Page 3

Horsfall House

Report of the Trustees For The Year Ended 31 December 2025

OBJECTIVES AND ACTIVITIES

.

Our Mission & Vision

Mission - Horsfall House is a not-for-profit organisation committed to providing the highest quality care, by delivering a suite of specialist services, tailored to the individual needs of the elderly in our communities.

Vision - To be recognised as the outstanding provider of comprehensive, person-centred care services, enhancing the lives of the elderly within our communities whilst providing a positive, empowering workplace for all who pursue a career with Horsfall House.

- Our Strategic Imperatives (2024 2028):

We have identified the following key areas of focus to support our ongoing operations, building towards a sustainable future for the Charity:

  1. Efficient financial management.

  2. Being a responsible & respected employer.

  3. Running an environmentally responsible "green" operation.

  4. Becoming the pre-eminent care provider for the South-West UK region.

What We Do

Residential

Our 44-bed residence provides a safe and secure home for individuals who have determined that they need to go into care for their living needs. The home itself is divided into a general unit, named Gatcombe, which houses the frail and elderly, including those with complex medical needs, and the Cotswold Unit which cares for those with dementia and other memory disorders. Fully qualified nurses and carers are on site 24 hours per day to look after the needs of our residents. Full catering, laundry and domestic services complement the teams, and our ratio of care staff to-residents is more than the national average. To maintain the living conditions for our residents we have embarked on a rolling programme of refurbishment and refreshment of the building and furniture, as well as continuing the routine maintenance that the building itself requires. These endeavours are broadly funded through the Charity's financial reserves.

Through good operational management the Charity has been able to maintain an occupancy rate of 95% and demand for our services remains high.

Dr Booth Day Centre

As the only day centre still operating in this region, we welcome more than 20 clients per day who are treated to a full programme of entertainment, interaction and companionship alongside a freshly cooked meal and refreshments. To transport our clients to and from the centre we fund two minibuses; additionally, we work with the Local Authority to ensure that spaces are made available for those clients who would otherwise be unable to meet the costs of a place. The demand for this service means that we have a waiting list for spaces to attend. The day centre is staffed by a team of carers, under the leadership of the Day Centre Manager.

Home Care

Our community-focused home care service was conceived to provide care for those living in their own homes who needed extra support to maintain their independence. The Charity subsidises the work of the home care service, which has been rebranded to "Horsfall @ Home" in 2025. Changes to the structure of the Home Care team and dedication from all those involved have helped the service to break even in 2025. Our Home Care Service Manager currently manages a team of 15, the bulk of whom are carers in the community itself.

Page 4

Horsfall House

Report of the Trustees For The Year Ended 31 December 2025

Respite

A long-standing partnership with Stroud Hospital League of Friends (SHLOF) allows us to offer respite services to our community. By caring for an elderly or vulnerable person within Horsfall House for a short period of time, we can alleviate some of the stress and load that is inevitably placed upon their primary carer, giving them a very necessary break for their own well-being. In 2025, through the generosity of SHLOF, we were able to provide 239 nights of free respite care for the Minchinhampton community, where it was most needed.

Activities

To ensure a vibrant and positive, engaging living experience for our residents, and also for our day centre clients, Horsfall House has a dedicated team to co-ordinate and provide a full programme of activities, including arts & crafts, music & entertainment, day trips and game days. The activities are an essential element of the service at Horsfall House, designed to ensure that every resident is included and enjoys their time with us, receiving both stimulation and the joy of companionship. Our activities Team undertook over 3,500 hours to plan, organize and run activities.

Page 5

Horsfall House

Report of the Trustees For The Year Ended 31 December 2025

ACHIEVEMENTS AND PERFORMANCE Fundraising Activity Fundraising

As a not for profit organisation, Horsfall House depends on voluntary income to sustain its charitable activities. Fundraising remains essential to ensuring that high quality care is accessible to those within our community who are unable to meet the full cost of their care.

Charitable funds enable us to subsidise key services, including transport for Day Centre clients and support for our home care service, Horsfall@Home, which delivers care to older people wishing to remain in their own homes. In addition, Local Authority fees do not fully cover the cost of providing full time nursing and residential care, and fundraising income plays a vital role in bridging this shortfall for those who cannot afford to fund their own care.

Income is generated through a programme of community fundraising events, individual donations, legacies and corporate support. This work is led by our Fundraising & Engagement Officer, who focuses on building strong, long term relationships with supporters and partners to help secure the future sustainability of Horsfall House and the care we provide.

Events

A programme of fundraising events was delivered throughout the year, made possible by the exceptional commitment and generosity of our volunteers. The annual Charity Walk, held in June, continued to be a cornerstone of the charity's fundraising activity and a well established event within the Minchinhampton community, alongside the Snowdrops in Hyde event, where local residents generously open their gardens to visitors. The Christmas Market exceeded expectations in terms of visitors and amount raised, and total income generated from fundraising events during 2025 amounted to just over £14,000.

Looking ahead to 2026 and beyond, we plan to expand our range of fundraising initiatives and to help secure the income required to sustain and develop our charitable activities.

Volunteers

In 2025, the charity continued to be supported by a dedicated team of volunteers who generously gave their time to ensure that fundraising activities could be sustained. Volunteers were drawn from across the local community, local businesses, Horsfall House staff and Trustees, and ranged in age from 12 to 90. Each contributed in the way they were able, from making preserves and gardening, to marshalling events and providing musical entertainment. For fundraising events alone, volunteers contributed more than 400 hours during the year, with many also volunteering a further three to six hours per week in the Charity Shop until its closure.

Donations & Legacies

We are grateful for the continued generosity of our supporters, with donations increasing on the previous year following consistent local engagement. Legacy income remains an important but inherently unpredictable funding source and continues to present a challenge. In the coming year, we will focus on raising awareness of legacy giving and continue to develop this area carefully to support the Charity's long term financial sustainability.

Charity Shop

In 2025, following careful consideration of its financial performance and the wider retail environment, the decision was made to close the Charity Shop. The Trustees would like to express their sincere thanks to the landlords, staff and, in particular, the volunteers without whose dedication and commitment the shop could not have operated.

Page 6

Horsfall House

Report of the Trustees For The Year Ended 31 December 2025

FINANCIAL REVIEW

Results

The Charity made a surplus of £102,338 during the year compared with £41,036 in the year ended 31 December 2024. This is a significant improvement on where we were in the years following the Covid outbreak. The Charity budgeted to make a small deficit in the year, but was pushed into surplus by unrealised gains on investments.

The Charity used reserves to support its activities as follows:

Support for residential nursing care
Transport for Day Centre
Support for Home Care service		 2025
£
251,968
74,455
-
326,423		 2024
£
260,216
61,601
44,383
366,200

In addition, we added solar panels to the roof of the building, introduced a new call bell system and replaced all windows and fire doors.

We have seen a reduction in the ongoing support from charity reserves for two reasons. The first is that we currently have fewer residents requiring support from the charity than we would like. Our target is to have around 25% or 11 of our residents socially funded. In 2025 we averaged around 8. The number is driven by demand from the local community.

Secondly, we have made changes to Home Care which have reduced the need for support. We are currently looking at ways we can extend our Home Care services for those in particular need.

Investment Strategy

The Trustee Act 2000 contains statutory powers enabling the trustees to delegate the investment management of the Charity's assets to an appropriately qualified investment advisor with discretionary management power subject to a general policy prescribed by the Trustees.

The Trustees' policy is to invest any money expected to be used in the short to medium term in deposit accounts or such other financial instruments to preserve their capital value while earning such interest as is commensurate with the associated minimal risk.

The balance of the reserves is held in an investment portfolio which is managed by a qualified investment manager on a low to medium risk basis. This is a balanced portfolio of different investment assets including equities, fixed income and alternative investments expected to deliver a combination of capital growth and income. Due to the nature of this portfolio, it is expected to experience some volatility which means its value can go down as well as up, depending on market conditions. This volatility was considered when setting the level of reserves.

The opening value of the investment portfolio of £1,542,905 on 31 December 2024 compares with the closing value of the portfolio on 31 December 2025 of £1,719,477. Dividends and interest received from investments in the year totalled £45,422 and the market value of the investments increased by £146,653.

The investment policy is reviewed annually.

Page 7

Horsfall House

Report of the Trustees For The Year Ended 31 December 2025

FINANCIAL REVIEW

Reserves policy

The Trustees have developed a reserves policy to calculate the level of reserves we need to ensure we can continue to operate for at least six months in the event of a significant impact on our income. This is reviewed annually and in calculating the level of reserves, we take account of:

Our current target level of reserves is £1.25m

Going concern

The trustees have paid attention to the concept of going concern in these financial statements. They conclude that it is appropriate to prepare the accounts on a going concern basis for the following reasons:

Risk Factors

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.

Non-Financial Risks

The Trustees consider that aiming to ensure a consistently high level of professionalism from a well-trained staff reduces the risk of failure in the standard of care delivered. In addition, we have policies and procedures in place designed to mitigate risk, including Safeguarding and Health and Safety policies aimed at protecting our clients/service users, our staff and other stakeholders. Adherence to policies and procedures is carefully monitored and all procedures and policies are periodically checked to ensure that they continue to meet the needs of the Charity.

Financial Risks

The external risks to funding are reduced by the diversification of the Charity's funding sources. Internal risks are minimised by the implementation of procedures for the authorisation of all transactions and projects.

The Trustees continue the policy of preserving the capital value for assets expected to be needed in the short to medium term while holding the balance in an investment portfolio. They note that these investments may fall or rise in value dependent on market conditions at the time of valuation. The Trustees believe that using an Investment Manager and a medium low risk portfolio, the key risks faced by the Charity have been mitigated appropriately.

The Trustees reserves policy ensures that enough capital is held to protect against most financial risk factors in the medium term.

Page 8

Horsfall House

Report of the Trustees For The Year Ended 31 December 2025

FUTURE PLANS

In 2025, the Charity embarked on £450k of capital expenditure to improve facilities within the home, replace the Day Centre minibuses, and install solar panels. The charity received a significant legacy in 2022 which is helping to fund this. This work continues into 2026 with the minibuses expected in the spring. In addition, the Trustees have developed a Strategic Plan to identify areas where the Charity can invest further in better facilities to serve our community and ensure the sustainability of Horsfall House. Work has now started on implementing this plan to improve the home in a number of areas and we hope to be able to share more details in the first half of 2026.

STRUCTURE, GOVERNANCE AND MANAGEMENT

Governing document

The Charity was established in 2024 as a Charitable Incorporated Organisation and registered with the Charities Commission on 7 May 2024. The Trustees who served during the period and up to the date of signature of the financial statements were:

Duncan Wood Nigel Parry (retired 12 June 2025) David Pouncey Kate Charsley Marion Lady de Clifford Simon Moreland Mike Lewis Chris Price David Buy (retired 12 June 2025)

All Trustees are the first Charity Trustees and were appointed for 3 years from the date of registration of the Charity.

Recruitment and appointment of new trustees

Apart from the first Charity trustees, every appointed trustee must be appointed for a term of three years by a resolution passed at a properly convened meeting of the Charity trustees.

All Trustees are briefed on their responsibilities as Trustees prior to their acceptance of the role. Save for the first charity trustees, there should be not less than four nor more than eight appointed trustees.

Organisational structure

The Charity is established in 2024 as a CIO. It is governed by its Trustees who are also its Members. The Trustees aim to have quarterly meetings and major decisions affecting the Charity are passed on a majority vote of those present. Decisions taken at meetings are by simple majority of votes cast by those attending, with the Chair having the casting vote. There are committees with delegated responsibilities as follows:

STATEMENT OF TRUSTEES' RESPONSIBILITIES

The trustees are responsible for preparing the Report of the Trustees and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice) including Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".

Page 9

Horsfall House

Report of the Trustees For The Year Ended 31 December 2025

STATEMENT OF TRUSTEES' RESPONSIBILITIES - continued

Charity law requires the trustees to prepare financial statements for each financial year. Under that law, the trustees have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law).

Under charity law the trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources, including the income and expenditure, of the charity for that period. In preparing those financial statements, the trustees are required to

The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charity and to enable them to ensure that the financial statements comply with the Charities Act 2011 and The Charity (Accounts and Reports) Regulations 2008. 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.

Approved by order of the board of trustees on 17 June 2026 and signed on its behalf by:

D Wood - Trustee

Page 10

Report of the Independent Auditors to the Trustees of Horsfall House

Opinion

We have audited the financial statements of Horsfall House (the 'charity') for the year ended 31 December 2025 which comprise the Statement of Financial Activities, the Statement of Financial Position, the Statement of Cash Flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charity's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.

Other information

The trustees are responsible for the other information. The other information comprises the information included in the Annual Report, other than the financial statements and our Report of the Independent Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Matters on which we are required to report by exception

We have nothing to report in respect of the following matters where the Charities (Accounts and Reports) Regulations 2008 requires us to report to you if, in our opinion:

Page 11

Report of the Independent Auditors to the Trustees of Horsfall House

Responsibilities of trustees

As explained more fully in the Statement of Trustees' Responsibilities, the trustees are responsible for the preparation of the financial statements which give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the trustees are responsible for assessing the charity's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charity or to cease operations, or have no realistic alternative but to do so.

Our responsibilities for the audit of the financial statements

We have been appointed as auditors under Section 144 of the Charities Act 2011 and report in accordance with the Act and relevant regulations made or having effect thereunder.

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Independent Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

In assigning the audit engagement team we ensured that collectively they had the appropriate competence and capabilities to identify non-compliance with laws and regulations, highlight areas of the financial statements particularly susceptible to fraud and conduct appropriate additional enquiries where suspicions or weaknesses became evident.

At the planning stage, we assessed the susceptibility of the entity's financial statements to material misstatement, including how fraud might occur. This involved preliminary planning discussions with management to obtain their assessment of fraud risk, to identify any incidences of fraud during the year and understand the measures and controls they had taken to combat the possibility of fraud.

Our transaction testing and assessment of controls during the audit provided further evidence as to the validity of this initial assessment with regard to material misstatement and fraud.

We identified areas of law and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, through discussion with the trustees, and inspection of the Charity's regulatory and legal correspondence. The team were briefed with regard to laws and regulations and remained alert to any indication of non-compliance throughout the audit.

The charity is subject to laws and regulations that directly affect the financial statements including legislation covering financial reporting including related companies, distributable profits and taxation and we assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items. In assessing this compliance, we evaluated the appropriateness of accounting policies used and the reasonableness of accounting estimates in the measurement and presentation of profit within the financial statements.

Page 12

Report of the Independent Auditors to the Trustees of Horsfall House

The charity is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation. We identified the following areas as those most likely to have such an effect: Health and safety, Employment laws, GDPR, Care Act, Care, Support & Aftercare Act and Health & Social Care Act.

Audit procedures designed to identify non-compliance with these laws and regulations included enquiry of the trustees and other management and inspection of regulatory and legal correspondence. None of the procedures applied identified actual or suspected non-compliance.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. Where an irregularity is non-financial or has not reached a stage where its impact is financial, it is less likely to be identified by auditing procedures. In addition, to the extent that an irregularity involves collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls, there remains a high risk of non-detection. We are not responsible for detecting all instances of non-compliance with laws and regulations and cannot be expected to do so.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Independent Auditors.

Use of our report

This report is made solely to the charity's trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. Our audit work has been undertaken so that we might state to the charity's trustees those matters we are required to state to them in an auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charity and the charity's trustees as a body, for our audit work, for this report, or for the opinions we have formed.

Kingscott Dix Limited Chartered Accountants and Statutory Auditor Goodridge Court Goodridge Avenue Gloucester Gloucestershire GL2 5EN

19 June 2026

Page 13

Horsfall House

Statement of Financial Activities For The Year Ended 31 December 2025

Notes
INCOME AND ENDOWMENTS FROM
Donations and legacies
2
Charitable activities
5
General
Other trading activities
3
Investment income
4
Total
EXPENDITURE ON
Raising funds
6
Charitable activities
7
General
Total
Net gains on investments
NET INCOME
RECONCILIATION OF FUNDS
Total funds brought forward
TOTAL FUNDS CARRIED FORWARD		 31.12.25
Unrestricted
funds
£
52,991
4,456,905
37,914
69,869
4,617,679
37,683
4,624,311
4,661,994
146,653
102,338
5,507,048
5,609,386		 31.12.24
Total
funds
£
55,101
4,068,406
60,260
75,784
4,259,551
51,009
4,240,103
4,291,112
72,597
41,036
5,466,012
5,507,048

CONTINUING OPERATIONS

All income and expenditure has arisen from continuing activities.

The Statement of Financial Activities includes all gains and losses recognised in the year.

The notes form part of these financial statements

Page 14

Horsfall House

Statement of Financial Position

31 December 2025

Notes
FIXED ASSETS
Tangible assets
16
Investments
17
CURRENT ASSETS
Stocks
18
Debtors
19
Cash at bank and in hand
CREDITORS
Amounts falling due within one year
20
NET CURRENT ASSETS
TOTAL ASSETS LESS CURRENT
LIABILITIES
NET ASSETS
FUNDS
22
Unrestricted funds
TOTAL FUNDS		 31.12.25
Unrestricted
funds
£
2,520,966
1,719,477
4,240,443
7,736
177,551
1,715,752
1,901,039
(532,096)
1,368,943
5,609,386
5,609,386
5,609,386
5,609,386		 31.12.24
Total
funds
£
2,425,180
1,542,905
3,968,085
5,763
224,066
1,768,401
1,998,230
(459,267)
1,538,963
5,507,048
5,507,048
5,507,048
5,507,048

The financial statements were approved by the Board of Trustees and authorised for issue on 17 June 2026 and were signed on its behalf by:

D Wood - Trustee

The notes form part of these financial statements

Page 15

Horsfall House

Statement of Cash Flows For The Year Ended 31 December 2025

Notes
Cash flows from operating activities
Cash generated from operations
1
Net cash provided by operating activities
Cash flows from investing activities
Purchase of tangible fixed assets
Purchase of fixed asset investments
Sale of fixed asset investments
Net cash movement on Investments
Interest received
Dividends received
Net cash used in investing activities
Change in cash and cash equivalents
in the reporting period
Cash and cash equivalents at the
beginning of the reporting period
Cash and cash equivalents at the end
of the reporting period		 31.12.25
£
165,645
165,645
(258,244)
(365,439)
431,278
(95,758)
24,447
45,422
(218,294)
(52,649)
1,768,401
1,715,752		 31.12.24
£
87,599
87,599
(91,009)
(154,988)
147,028
(21,319)
29,881
45,903
(44,504)
43,095
1,725,306
1,768,401

The notes form part of these financial statements

Page 16

Horsfall House

Notes to the Statement of Cash Flows For The Year Ended 31 December 2025

1. RECONCILIATION OF NET INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES OPERATING ACTIVITIES
31.12.25 31.12.24
£ £
Net income for the reporting period (as per the Statement of
Financial Activities) 102,338 41,036
Adjustments for:
Depreciation charges 161,195 153,869
Gain on investments (146,653) (72,597)
Loss on disposal of fixed assets 1,263 -
Interest received (24,447) (29,881)
Dividends received (45,422) (45,903)
(Increase)/decrease in stocks (1,973) 1,877
Decrease/(increase) in debtors 46,515 (2,216)
Increase in creditors 72,829 41,414
Net cash provided by operations 165,645 87,599
2. ANALYSIS OF CHANGES IN NET FUNDS
Net cash
Cash at bank and in hand
Total		 At 1.1.25
£
1,768,401
1,768,401
1,768,401		 Cash flow
£
(52,649)
(52,649)
(52,649)		 At 31.12.25
£
1,715,752
1,715,752
1,715,752

The notes form part of these financial statements

Page 17

Horsfall House

Notes to the Financial Statements For The Year Ended 31 December 2025

1. ACCOUNTING POLICIES

Basis of preparing the financial statements

The financial statements of the charity, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) '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) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Charities Act 2011. The financial statements have been prepared under the historical cost convention, with the exception of investments which are included at market value, as modified by the revaluation of certain assets.

On 30 September 2024, the trustees of Minchinhampton Centre for the Elderly (Charity number 287479) and its charitable subsidiary, Minchinhampton Centre for the Elderly Limited (Charity number 1083810) agreed to transfer all its assets and liabilities to Horsfall House, a newly incorporated CIO as part of a group restructure.

The 2024 financial statements of Horsfall House, and the comparatives in this years financial statements, were prepared using the merger accounting method under Sections 19 and 34 of the Charities SORP (FRS 102) guidance.

Charity information

Horsfall House is a charitable incorporated organisation, registered as a charity in England and Wales.

The charity's registered number can be found on the Legal and Administrative Information page.

Income

All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.

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.

Gifts in kind for use by the charity are recognised as incoming resources when received at a reasonable estimate of their value.

Income from trading activities includes income earned from fundraising events and trading activities to raise funds for the charity. Income is received in exchange for supplying goods and services in order to raise funds and is recognised when entitlement has occurred.

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity; this is normally upon notification of the interest paid or payable by the Bank

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 cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources. Irrecoverable VAT is charged against the category of resources expended for which it is incurred.

Page 18

continued...

Horsfall House

Notes to the Financial Statements - continued For The Year Ended 31 December 2025

1. ACCOUNTING POLICIES - continued

Expenditure

Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Support costs include office costs, finance, personnel, payroll and governance costs which support the charity's programmes and activities. These costs have been allocated between cost of raising funds and expenditure on charitable activities. The bases on which support costs have been allocated are set out in the notes to the financial statements.

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.

The trustees consider given the high level of retained reserves represented in cash and investments held by the charity that there are sufficient funds to maintain working capital and accordingly it is appropriate to prepare the financial statements on a going concern basis.

Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets over their useful lives on the following bases:

Freehold buildings - 2% on cost Fixtures, fittings and equipment - 10%-25% on cost Motor vehicles - 25% on cost

Freehold land is not depreciated.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in net income/(expenditure) for the year.

Stocks

Stocks comprise of catering, cleaning and medical supplies to be used by the charity, and are stated at the lower of cost and net realisable value.

Taxation

The charity is exempt from tax on its charitable activities.

Charitable funds

Unrestricted funds are available for use at the discretion of the trustees in furtherance of their charitable objectives.

Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.

Fixed asset investments

Fixed asset investments are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in net income/(expenditure) for the year. Transaction costs are expensed as incurred.

Leasing commitments

Rentals paid under operating leases are charged to the Statement of Financial Activities on a straight line basis over the period of the lease.

Page 19

continued...

Horsfall House

Notes to the Financial Statements - continued For The Year Ended 31 December 2025

1. ACCOUNTING POLICIES - continued

Pension costs and other post-retirement benefits

The charity operates a defined contribution pension scheme. Contributions payable to the charity's pension scheme are charged to the Statement of Financial Activities in the period to which they relate.

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

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.

2. DONATIONS AND LEGACIES

3.

DONATIONS AND LEGACIES
31.12.25 31.12.24
£ £
Donations and gifts 52,991 55,101
OTHER TRADING ACTIVITIES
Fundraising events 31.12.25
£
14,721		 31.12.24
£
23,188
Shop income 23,193 37,072
37,914 60,260

Page 20

continued...

Horsfall House

Notes to the Financial Statements - continued For The Year Ended 31 December 2025

4. INVESTMENT INCOME

Income from listed investments
Deposit account interest
5.
INCOME FROM CHARITABLE ACTIVITIES
Activity
Nursing home
General
Day centre &
non-residential services
General
Homecare
General
Voluntary fee top up
General
Other income
General
6.
RAISING FUNDS
Raising donations and legacies
Staff costs
Other operating leases
Insurance
Light and heat
Telephone
Postage and stationery
Sundries
Repairs and renewals
Other trading activities
Bad debts
Other fundraising costs		 31.12.25
£
45,422
24,447
69,869
31.12.25
£
3,556,588
319,237
554,611
18,970
7,499
4,456,905
31.12.25
£
8,828
4,051
418
1,860
405
-
4,533
-
20,095
31.12.25
£
(760)
2,846
2,086		 31.12.24
£
45,903
29,881
75,784
31.12.24
£
3,262,935
277,068
505,565
12,797
10,041
4,068,406
31.12.24
£
6,528
5,196
545
1,854
491
95
116
1,287
16,112
31.12.24
£
14,000
4,271
18,271

Page 21

continued...

Horsfall House

Notes to the Financial Statements - continued For The Year Ended 31 December 2025

6. RAISING FUNDS - continued

Investment management costs

Investment advice
Aggregate amounts
7.
CHARITABLE ACTIVITIES COSTS
General
8.
DIRECT COSTS OF CHARITABLE ACTIVITIES
Staff costs
Utilities
Insurance
IT & Telephone
Advertising, recruitment & training
Other direct costs
Agency staff
Catering
Cleaning & hygiene
Repairs & maintenance
Travel & motor expenses
Office expenses
Hire of equipment
Depreciation
Loss on sale of assets
9.
SUPPORT COSTS
General		 Direct
Costs (see
note 8)
£
4,575,606		 31.12.25
£
15,502
37,683
Support
costs (see
note 9)
£
48,705
31.12.25
£
3,291,921
91,123
25,252
84,858
21,660
28,351
276,443
138,928
97,143
242,044
55,583
30,702
29,140
161,195
1,263
4,575,606		 31.12.24
£
16,626
51,009
Totals
£
4,624,311
31.12.24
£
3,071,147
94,996
26,825
76,771
14,073
31,892
233,209
122,721
95,753
169,260
56,701
21,505
29,095
153,868
-
4,197,816
Governance
costs
£
48,705

Page 22

continued...

Horsfall House

Notes to the Financial Statements - continued For The Year Ended 31 December 2025

9. SUPPORT COSTS - continued

Support costs, included in the above, are as follows:

----- Start of picture text -----
|||| |---|---|---| |31.12.25|31.12.24| |Total| |General|activities| |£|£| |Auditors' remuneration|13,370|11,190| |Auditors' remuneration for non audit| |work|-|4,570| |Legal & professional|35,335|26,527| |48,705|42,287| |10.|AUDITORS' REMUNERATION| |31.12.25|31.12.24| |£|£| |Fees payable to the charity's auditors for the audit of the charity's| |financial statements|13,370|11,190| |Auditors' remuneration for non audit work|-|4,570|

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

11. TRUSTEES' REMUNERATION AND BENEFITS

There were no trustees' remuneration or other benefits for the year ended 31 December 2025 nor for the year ended 31 December 2024.

Trustees' expenses

There were no trustees' expenses paid for the year ended 31 December 2025 nor for the year ended 31 December 2024.

12. STAFF COSTS

----- Start of picture text -----
|||| |---|---|---| |31.12.25|31.12.24| |£|£| |Wages and salaries|2,943,548|2,812,931| |Social security costs|299,347|213,107| |Other pension costs|57,854|51,637| |3,300,749|3,077,675| |The average monthly number of employees during the year was as follows:| |31.12.25|31.12.24| |Care, domestic and administration|134|137|

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

The number of employees whose employee benefits (excluding employer pension costs) exceeded £60,000 was:

----- Start of picture text -----
|||| |---|---|---| |31.12.25|31.12.24| |£60,001 - £70,000|2|1|

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

Page 23

continued...

Horsfall House

Notes to the Financial Statements - continued For The Year Ended 31 December 2025

13. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES

INCOME AND ENDOWMENTS FROM
Donations and legacies
Charitable activities
General
Other trading activities
Investment income
Total
EXPENDITURE ON
Raising funds
Charitable activities
General
Total
Net gains on investments
NET INCOME
RECONCILIATION OF FUNDS
Total funds brought forward
TOTAL FUNDS CARRIED FORWARD
14.
NET MOVEMENT IN FUNDS
Net movement in funds is stated after charging/(crediting)
Fees payable to the charity's auditors
Depreciation of owned tangible fixed assets
(Profit)/loss on disposal of tangible assets		 Unrestricted
funds
£
55,101
4,068,406
60,260
75,784
4,259,551
51,009
4,240,103
4,291,112
72,597
41,036
5,466,012
5,507,048
31.12.25 31.12.24
£ £
13,370 15,760
161,195 153,869
1,263 -

Page 24

continued...

Horsfall House

Notes to the Financial Statements - continued For The Year Ended 31 December 2025

15. NET GAINS/(LOSSES) ON INVESTMENTS

NET GAINS/(LOSSES) ON INVESTMENTS
31.12.25 31.12.24
£ £
Revaluation of investments 58,631 49,447
Gain/(loss) on sale of investments 88,022 23,150
146,653 72,597

16. TANGIBLE FIXED ASSETS

COST
At 1 January 2025
Additions
Disposals
At 31 December 2025
DEPRECIATION
At 1 January 2025
Charge for year
Eliminated on disposal
At 31 December 2025
NET BOOK VALUE
At 31 December 2025
At 31 December 2024
17.
FIXED ASSET INVESTMENTS
MARKET VALUE
At 1 January 2025
Additions
Disposals
Revaluations
At 31 December 2025
NET BOOK VALUE
At 31 December 2025
At 31 December 2024		 Freehold
property
£
3,723,746
6,152
-
3,729,898
1,603,937
72,468
-
1,676,405
2,053,493
2,119,809		 Fixtures
and
fittings
£
1,159,364
239,875
(13,045)
1,386,194
867,141
81,228
(11,782)
936,587
449,607
292,223
Listed
investments
£
1,509,815
365,439
(431,278)
146,986
1,590,962
1,590,962
1,509,815		 Motor
vehicles
£
66,275
12,217
-
78,492
53,127
7,499
-
60,626
17,866
13,148
Cash and
settlements
pending
£
33,090
476,368
(380,943)
-
128,515
128,515
33,090		 Totals
£
4,949,385
258,244
(13,045)
5,194,584
2,524,205
161,195
(11,782)
2,673,618
2,520,966
2,425,180
Totals
£
1,542,905
841,807
(812,221)
146,986
1,719,477
1,719,477
1,542,905

There were no investment assets outside the UK.

Page 25

continued...

Horsfall House

Notes to the Financial Statements - continued For The Year Ended 31 December 2025

17. FIXED ASSET INVESTMENTS - continued

Cost or valuation at 31 December 2025 is represented by:

Listed
investments
£
Valuation in 2025
372,443
Cost
1,218,519
1,590,962
18.
STOCKS
Stocks
19.
DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Trade debtors
Prepayments and accrued income
20.
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Trade creditors
Taxation and social security
Other creditors		 Cash and
settlements
pending
£
-
128,515
128,515
31.12.25
£
7,736
31.12.25
£
62,378
115,173
177,551
31.12.25
£
134,530
61,551
336,015
532,096		 Totals
£
372,443
1,347,034
1,719,477
31.12.24
£
5,763
31.12.24
£
138,057
86,009
224,066
31.12.24
£
62,757
44,349
352,161
459,267

Income received during the period specific to funding for future periods has been deferred accordingly. At the balance sheet date, the charity was holding funds received in advance for 2026 in respect of nursing home fees (2025: nursing home fees).

21. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:

Within one year 31.12.25
31.12.24
£
£
6,804
11,784
Between one and five years 360
7,164
7,164
18,948

Page 26

continued...

Horsfall House

Notes to the Financial Statements - continued For The Year Ended 31 December 2025

22. MOVEMENT IN FUNDS

At 1.1.25
£
Unrestricted funds
General fund
5,507,048
TOTAL FUNDS
5,507,048
Net movement in funds, included in the above are as follows:
Incoming
Resources
resources
expended
£
£
Unrestricted funds
General fund
4,617,679
(4,661,994)
TOTAL FUNDS
4,617,679
(4,661,994)
Comparatives for movement in funds
At 1.1.24
£
Unrestricted funds
General fund
5,466,012
TOTAL FUNDS
5,466,012
Comparative net movement in funds, included in the above are as follows:
Incoming
Resources
resources
expended
£
£
Unrestricted funds
General fund
4,259,551
(4,291,112)
TOTAL FUNDS
4,259,551
(4,291,112)		 Net
movement
in funds
£
102,338
102,338
Gains and
losses
£
146,653
146,653
Net
movement
in funds
£
41,036
41,036

Gains and
losses
£
72,597
72,597		 At
31.12.25
£
5,609,386
5,609,386
Movement
in funds
£
102,338
102,338
At
31.12.24
£
5,507,048
5,507,048
Movement
in funds
£
41,036
41,036

Page 27

continued...

Horsfall House

Notes to the Financial Statements - continued For The Year Ended 31 December 2025

22. MOVEMENT IN FUNDS - continued

A current year 12 months and prior year 12 months combined position is as follows:

Unrestricted funds
General fund
TOTAL FUNDS		 At 1.1.24
£
5,466,012
5,466,012		 Net
movement
in funds
£
143,374
143,374		 At
31.12.25
£
5,609,386
5,609,386

A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:

Unrestricted funds
General fund
TOTAL FUNDS		 Incoming
resources
£
8,877,230
8,877,230		 Resources
expended
£
(8,953,106)
(8,953,106)		 Gains and
losses
£
219,250
219,250		 Movement
in funds
£
143,374
143,374

23. RELATED PARTY DISCLOSURES

There were no related party transactions for the year ended 31 December 2025 or the year ended 31 December 2024.

Page 28

continued...

Horsfall House

Notes to the Financial Statements - continued For The Year Ended 31 December 2025

24. CHARITABLE FUNDS

----- Start of picture text -----
Other
Charity Trading
Funds Activities Total
£ £ £
Funds balance as at 01/01/2024 5,488,286 (22,274) 5,466,012
Incoming resources 75,784 4,068,406 4,144,190
-
Donations & legacies 55,101 55,101
-
Fundraising & shop income 60,260 60,260
Resources expended (16,626) (4,254,103) (4,270,729)
-
Fundraising costs (4,271) (4,271)
-
Shop expenses (16,112) (16,112)
Revaluation Gain 72,597 - 72,597
Net Surplus/(Deficit) 226,733 (185,697) 41,036
-
Transfer of assets used in operations (2,617,124) 2,617,124
-
Charity support (366,200) 366,200
Funds balance as at 01/01/2025 2,731,695 2,775,353 5,507,048
Incoming resources 69,869 4,456,905 4,526,774
-
Donations & legacies 52,991 52,991
-
Fundraising & shop income 37,914 37,914
Resources expended (15,502) (4,623,551) (4,639,053)
-
Fundraising costs (2,846) (2,846)
-
Shop expenses (20,095) (20,095)
Revaluation Gain 146,653 - 146,653
Net Surplus/(Deficit) 268,984 (166,646) 102,338
-
Charity support (326,423) 326,423
Funds balance as at 31/12/2025 2,674,256 2,935,130 5,609,386
----- End of picture text -----

During the year, the charity continued to provide financial support where residents cannot afford the full cost of residential nursing care.

For the year ended 31 December 2025, the charity provided financial support to residents attending the Nursing Home totalling £326,423 (2024: £366,200) analysed as below:

2025 2024
£ £
Support for residents who cannot afford full cost of nursing care 251,968 260,216
Day Centre Transport Costs 74,455 61,601
Net cost home care - 44,383
326,423 366,200

Page 29

Horsfall House

Detailed Statement of Financial Activities For The Year Ended 31 December 2025

INCOME AND ENDOWMENTS
Donations and legacies
Donations and gifts
Other trading activities
Fundraising events
Shop income
Investment income
Income from listed investments
Deposit account interest
Charitable activities
Nursing home
Day centre & non-residential services
Homecare
Voluntary fee top up
Other income
Total incoming resources
EXPENDITURE
Raising donations and legacies
Wages
Other operating leases
Insurance
Light and heat
Telephone
Postage and stationery
Sundries
Repairs and renewals
Other trading activities
Bad debts
Other fundraising costs
Investment management costs
Investment advice		 31.12.25
£
52,991
14,721
23,193
37,914
45,422
24,447
69,869
3,556,588
319,237
554,611
18,970
7,499
4,456,905
4,617,679
8,828
4,051
418
1,860
405
-
4,533
-
20,095
(760)
2,846
2,086
15,502		 31.12.24
£
55,101
23,188
37,072
60,260
45,903
29,881
75,784
3,262,935
277,068
505,565
12,797
10,041
4,068,406
4,259,551
6,528
5,196
545
1,854
491
95
116
1,287
16,112
14,000
4,271
18,271
16,626

This page does not form part of the statutory financial statements

Page 30

Horsfall House

Detailed Statement of Financial Activities For The Year Ended 31 December 2025

Investment management costs
Charitable activities
Staff costs
Social security
Other Pension
Utilities
Insurance
IT & Telephone
Advertising, recruitment & training
Other direct costs
Agency staff
Catering
Cleaning & hygiene
Repairs & maintenance
Travel & motor expenses
Office expenses
Hire of equipment
Freehold property
Fixtures and fittings
Motor vehicles
Loss on sale of tangible fixed assets
Support costs
Governance costs
Auditors' remuneration
Auditors' remuneration for non audit work
Legal & professional
Total resources expended
Net expenditure before gains and losses
Realised recognised gains and losses
Realised gains/(losses) on fixed asset
investments
Net income		 31.12.25
£
2,934,720
299,347
57,854
91,123
25,252
84,858
21,660
28,351
276,443
138,928
97,143
242,044
55,583
30,702
29,140
72,468
81,228
7,499
1,263
4,575,606
13,370
-
35,335
48,705
4,661,994
(44,315)
146,653
102,338		 31.12.24
£
2,806,403
213,107
51,637
94,996
26,825
76,771
14,073
31,892
233,209
122,721
95,753
169,260
56,701
21,505
29,095
72,468
73,912
7,488
-
4,197,816
11,190
4,570
26,527
42,287
4,291,112
(31,561)
72,597
41,036

This page does not form part of the statutory financial statements

Page 31