
## **Gamesley Community Group CIO** 

## **Registered Charity Number 1208809** 

24 Wessington Bank Gamesley Glossop Derbyshire SK13 0LA 



## **REFERENCE AND ADMINISTRATIVE INFORMATION** 

|**Trustees**|Michael Greenwood - appointed 23/04/2024|
|---|---|
||Helen Thornhill - appointed 23/04/2024|
||Ma�hew Arrigonie - appointed 23/04/2024|
||Rebecca Coulson - appointed 18/07/2024|
||Dawn Stevenson - appointed 18/07/2024|
||Kirsty Hall - appointed 18/07/2024|
||Daniel McLoughlin - appointed 18/07/2024|
||Thomas Burns - appointed 01/01/2025|
||Beverley Berry - appointed 01/01/2025|
|<br>**Charity name**|Gamesley Community Group CIO|
|**Charity number**|1208809|
|**Address**|24 Wessington Bank|
||Gamesley|
||Glossop|
||Derbyshire|
||SK13 0LA|
|Telephone number|07875 768 183|
|Email address|info@gamesleycommunitygroup.org|
|Web address|h�ps://gamesleycommunitygroup.org|
|**Independent examiner**|Mar�n C Galvin FCA|
||Chartered accountant|
||27A Hague Street|
||Glossop|
||Derbyshire|
||SK13 8NR|
|**Bankers**|Lloyds Bank|
||25 Gresham Street|
||London|
||EC2V 7HN|





## **CONTENTS** 

Page Trustees’ report 1 –5 Independent accountants’ report 6 Statement of financial ac�vi�es 7 Balance sheet 8 Notes to the accounts 9-13 



**Trustees’ Annual Report For the period 25[th] June 2024 to 31st March 2025** 

## **Objectives and Activities** 

The object of the CIO is to further or benefit the residents of Gamesley and Glossopdale and the neighbourhood, without distinction of sex, sexual orientation, race or of political, religious or other opinions by associating together the said residents and the local authorities, voluntary and other organisations in a common effort to advance education and to provide facilities in the interests of social welfare for the recreation and leisure time occupation with the objective of improving the conditions of life for the residents. In furtherance of these objectives but not otherwise, the trustees shall have power: to establish or secure the establishment of a community centre and to maintain or manage or co-operate with any statutory authority in the maintenance and management of such a centre for activities promoted by the charity in furtherance of the above objects. 

Our main activities in relation to the above purposes: 

1. Establishment of a diverse and highly skilled Board of Trustees, ensuring representation from the community we serve. 

2. Establishment and maintenance of a close relationship with High Peak Borough Council and Derbyshire County Council and commencement of a Community Asset Transfer of Gamesley Community Centre into Gamesley Community Group Ownership (and all activities associated with such transfer). 

3. Commencement of a range of community engagement activities and consultations to identify local needs and potential users, and to identify potential partners and stakeholders 

4. Definition of the purpose, vision and aims of the community group. Establishment of our governance structure, development of constitution and articles of association and registration with Charity Commission. 

5. Development of key policies such as safeguarding, health and safety, GDPR etc. 

6. Financial planning including opening a bank account, drafting a budget, funding applications, exploring revenue options etc. 

7. Operational planning such as development of a business plan, recruiting and training volunteers, setting up management systems, enacting policies, installing equipment/signage etc. 

8. Full refurbishment of Gamesley Community Centre including new flooring throughout, new kitchen and fresh paint. 

9. Ongoing development and review of a timetable of activities aiming to fulfil our objects and to engage the Gamesley community. 

## **Public Benefit Statement** 

The trustees confirm that they have had due regard to the guidance issued by the Charity Commission on public benefit when reviewing the charity’s aims and objectives and in future planning activities. 

1 



## **Achievements and Performance** 

In the year ended 31st March 2025, a summary of our main achievements and how they have benefited beneficiaries and wider society: 

## **Background, Vision and Planning** 

Gamesley Community Centre was constructed in the 70s as a social club as part of a buy-abrick campaign as part of the community. The club came into some financial difficulties and Derbyshire County Council stepped in to take ownership and run as a community sports centre. 

In early 2024 Derbyshire County Council announced that they needed to cut costs significantly and therefore needed to shut the community centre down. A group, consisting mainly of local residents, set up to help save the centre - now incorporated as a CIO and undertaking a Community Asset Transfer. 

The community and the group first organised a variety of fundraising events including a crowdfunding page which raised in excess of £30,000 to put towards the costs of taking over the centre. 

Vision: To provide a sustainable community centre for the local area with an emphasis on providing sporting facilities to focus on improving physical and mental health, providing educational support primarily but not exclusive to health and nutrition, caring and improving the environment’. 

To achieve this, we aimed to: 

- a) Set up as a CIO and agree with DCC and HPBC to transfer the land and the building to the CIO as part of a Community Asset Transfer. 

- b) Get contracts in place for existing organisations and develop relationships with new ones. 

- c) Provide accessible and affordable sports facilities and programs for people of all ages and abilities. 

- d) Offer educational resources and workshops to promote healthy lifestyles, well-being and personal development. 

- e) Promote sustainable practices and environmental awareness within the community and beyond. 

- f) Foster partnerships and collaborations with local and international community groups and centres to maximise impact and reach. 

- g) Continuously innovate and adapt our services to meet the evolving needs of our community. 

2 



## **Strategic Fit: Helping to Deliver Wider Partnership Agendas** 

- Sports England - aiming to transform lives and communities through sport and physical activity 

- Active Derbyshire - empowering people to be active in a way that works for them 

- Move More Glossop / High Peak- identifying and promoting opportunities for people to build movement into their everyday lives and making best use of the area’s unique communities, places and green spaces 

- Derbyshire County Council Public Health - making sure there are a range of services available to help people in Derbyshire to stay healthy 

- Glossop and District Volunteer Bureau - encouraging the local community to connect, have a focal point for volunteering opportunities and a setting for new groups to form 

- ● Football Association / Football Foundation - Gamesley Local Football Facility Plan wishes to provide a place for a growing club, including junior football teams to practice and play matches 

- Derbyshire Policy - the CIO is committed to working with the local Safer Neighbourhood Scheme to tackle anti-social behaviour by providing youth activities aimed at developing a positive community-based attitude among participants 

## **Achievements** 

- We have set up a strong, diverse and highly skilled board of trustees who have worked hard to progress the Community Asset Transfer and, although this is not yet officially complete, we are very close to finalising the agreement(s) with High Peak Borough Council and Derbyshire County Council. 

- We have successfully raised enough funds to undertake both immediate works required to make the building safe and water-tight, as well as additional works to make the building of good quality, attractive and worthy of further investment. 

- We have engaged with many businesses, both local and national, who have been willing to either gift their time to support us with our renovations, or to gift much needed items for our building. 

- We have engaged with a wide range of statutory and voluntary agencies and currently provide a very diverse weekly offer of activities, including (but not limited to) Sexual Health services from Derbyshire Community Health, Smoking Cessation Services from Live Life Better Derbyshire, digital skills training from PCrefurb, money advice support from Christians Against Poverty, mental health groups from LET’S, walking groups from Move More Glossop, youth groups from The Bureau, adult education courses. 

- We have collaborated with several different businesses offering various activities for both adults and young people to include group sports sessions, seated exercise sessions, fitness sessions, toddler football groups and gaming sessions. 

- We continue to work hard at maintaining existing strong relationships and also building new ones to ensure we get the best offer for the people of Gamesley, filling our building with engaging and supportive opportunities that people want to join in with! 

- We have established ourselves as a partner of choice among businesses, VCSE and statutory organisations within a very short space of time due to our commitment to community and our hard-working board of trustees. 

- We have developed a strong business model and are now working on funding plans and income generation opportunities to enhance and develop our offer. 

- Most importantly we have many local people coming through our front doors to engage in activities that were either at risk due to the closure of the centre, or didn’t 

3 



exist on the estate at all. This has further proven the need for Gamesley Community Centre and cements our desire to do more. 

## **Financial Review** 

During the financial period ended 31st March 2025, the charity’s income totalled £152,255. with expenditure amounting to £17,405. This resulted in a net surplus of £134,850 leaving total funds £134,850 at the period end. 

The charity’s income was derived from grants, donations and fundraising. The main areas of expenditure were establishment and administration costs. 

The trustees are satisfied that the charity remains in a stable financial position and continues to manage its resources prudently. 

At the end of the year, the charity held unrestricted funds of £30,610 and restricted funds of £103,439. 

The trustees have reviewed the reserves policy during the year and consider that a reserve of £25,000 to cover core costs is appropriate to ensure the ongoing operation of the charity and to respond to unforseen challenges. At year end, reserves stood at £30,610 which is above this target. 

The charity continues to seek diverse and sustainable income streams to support its objectives, and the trustees remain vigilant in managing costs and maximising impact. 

## **Structure, Governance and Management** 

## **Governing Document** 

Gamesley Community Group is a registered Charitable Incorporated Organisation governed by a constitution and governing document, adopted on 25th June 2024 and registered with the Charity Commission. The charity operates in accordance with its governing document and complies with all relevant legislation and guidance. 

## **Organisational Structure** 

The charity is managed by a board of trustees, who are legally responsible for the overall governance and strategic direction of the organisation. The board meets regularly, typically quarterly, to review progress, set policy, and ensure the charity meets its objectives effectively and responsibly. Day-to-day operations are overseen by identified trustees with delegated responsibility. 

## **Trustee Recruitment and Appointment** 

Trustees are recruited based on the skills and experience needed by the charity and in line with our governing document. New trustees are appointed by the board following an open recruitment process and are provided with an induction and access to relevant training and resources. 

## **Decision-Making** 

The trustees work collectively to make decisions in the best interests of the charity. Matters requiring urgent or specialist attention may be delegated to sub-groups or 

4 



individual trustees wlth relevant expertise, but all significant decisions are ratified by
the full board.
Risk Management
The trustees actively review the major risks the charity faces and implement systems
to manage or mitigate those rlsks. This includes ensuring compliance with health and
safety. safeguarding. financial management, and data protection obligations.
Related Parties and Partnerships
Where relevant. the charity works in collaboration with partner organisations and
communlty stakeholder5 to maximise its impact. Trustees are required to declar8 any
potentlal conflicts of interest, which are recorded and managed appropriately.
Trustees wlthln thls perfod
Mlchael Gr88nwood - appointed 23rd April 2024
Helen Thomhill - appointed 23rd April 2024
Matthew Arrigonie - appointed 23rd April 2024
Reb8cca Coulson - appointed 18th Juty 2024
Dawn Stevenson - appolnted 18th July 2024
Kirsty Hall- appointed 18th July 2024
Daniel McLoughlln - appointed 18th July 2024
Thomas Burns - appointed 1st January 2025
Beverf8y Bery- appolnted 1st January 2025
Custodlan Trustee Statement
The charity does not hold any funds as a custodian trustee on behalf of others.
Declaratlons
Approved by the Board of Trustees and signed on their behalf by:
Mlchael Greenwood
Chair of Trustees
Date:
y LL77J4
Signature:

INDEPENDENT EXAMINER'S REPORTTO THE TRUSTEES ON THE UNAUDITED ACCOUNTS OF
GAMESLEY COMMUNITI GROUP
I report to the trustees on my examination of the accounts of Gamesley Community Group for the
period ended 31 March 2025 which a￿ set out on pages 7 to 13.
The trustees are responsible for the prepa￿ort of the accounts. The trustees consider that an audit is
not required for this year under Secifon 14411) of the Charities Act 2011, (the 2011 Actl and have
elected for independent examinatfjon.
I report In respect of my examination of the Charitfs accounts Carried out under section 145 of the 2011 Act
and in carrying out my e¥amination, I have followed the applicable Directions given by the Chartty Commission
under se¢t5on 14515llbl of the Act.
I have completed my examination. l ¢onfimh that no material matters have come to my attention in connection
with the examination whlch gives me causeto believe that. in any material respect:
accounting records were not kept in èccordance with section 130 of the Charttie5 Act 2011,.
or
the accounts do not attord with the accounting record5: or
the accounts do not comply with the applicable requirements concerning the form and
content of accounts set out in the Charities (Accounts and Reports) R￿ulationS 2008 other
than any requirement that the accounts give a 'true and fair which Is not a matter
onsldered as part of an independent eKamlnation.
I have no con￿rnS and have come across no other matters in connection with the ￿minatIon to
which attention should be drawn in order to enable a proper under5tsnding of the accounts to be
reathed.
k( GKIL/-
Marbn C Galvin FCA
Chartered accountant
27A Hague Street
G10550P
Derbyshire
SK13 8NR
Dated- 7 December 2025

## Gamesley Community Group 

Statement of Financial Activities (including Income and Expenditure account) for the period ended 31 March 2025 

|Unrestricted<br>funds<br>Note<br>£<br>**Income from:**<br>Donations and legacies<br>2<br>27,160<br>Charitable activities:<br>3<br>Grants received<br>18,129<br>**Total income**<br>**45,289**<br>**Expenditure**<br>4<br>Fundraising costs<br>255<br>Charitable activities<br>14,174<br>Governance costs<br>250<br>**Total expenditure**<br>**14,679**<br>5<br>**30,610**<br>Transfer between funds<br>-<br>**Net movement in funds for the year**<br>**30,610**<br>**Reconciliation of funds**<br>Total funds brought forward<br>-<br>**Total funds carried forward**<br>**30,610**<br>**Net income/(expenditure) for the**<br>**year**|Restricted<br>funds<br>£<br>-<br>106,966<br>**106,966**<br>1,050<br>2,477<br>-<br>**3,527**<br>**103,439**<br>-<br>**103,439**<br>-<br>**103,439**|Total funds<br>2025<br>£<br>27,160<br>125,095<br>**152,255**<br>1,305<br>16,651<br>250<br>**18,206**<br>**134,049**<br>-<br>**134,049**<br>-<br>**134,049**|
|---|---|---|



7 



Gamesley Community Group
Company number
Balan￿ sheet as at 31 March 2025
2025
Fixed assets
Tangible assets
io
103.647
Total fixed assets
103,647
Debtors
Cash at bank and In hand
6,884
50.847
Iz
57.731
Uabllltl•s
Credltors: amounts falllng
due in less than one year
13
(27.329)
30802
Trtal assots lus currnnt Ilabllltles
134.049
134.049
The funds of the charlty:
Restrlcted funds
Restricted revenue funds
Restricted Flxed Asset fvnds
15
17,527
16
103.439
Unrqstrlcted fund$
Unrestricted revenue fund5
17
30.610
Total charlty funds
134.049
Approved by the trustees on "IIlU2025 and st9ned on their behalf by:
Beverley Berry (Treas

Gamesley Community Group 

Notes to the accounts for the period ended 31 March 2025 

## **1 Accounting policies** 

## **a Basis of preparation** 

The accounts are prepared under the historical cost convention, unless otherwise stated. Having considered future planned activities and the reserves available to the charity, the trustees are satisfied that the financial statements should be prepared on a going concern basis. 

The trustees have made no key judgments which have a significant effect on the accounts. 

## **b Incoming resources** 

Income is recognised when the charity has entitlement to the funds, any performance conditions attached to the item(s) of income have been met, it is probable that the income will be received and the amount can be measured reliably. 

Income from government and other grants, whether ‘capital’ grants or ‘revenue’ grants, is recognised when the charity has entitlement to the funds, any performance conditions attached to the grants have been met, it is probable that the income will be received and the amount can be measured reliably and is not deferred. 

Income received in advance of a provision of a specified service is deferred until the criteria for income recognition are met. 

## **c Donated services and facilities** 

Donated professional services and donated facilities are recognised as income when the charity has control over the item, any conditions associated with the donated item have been met, the receipt of economic benefit from the use by the charity of the item is probable and that economic benefit can be measured reliably. In accordance with the Charities SORP (FRS 102), general volunteer time is not recognised; refer to the trustees’ annual report for more information about their contribution. 

## **d Fund accounting** 

Unrestricted funds are available to spend on activities that further any of the purposes of charity. 

Designated funds are unrestricted funds of the charity which the trustees have decided at their discretion to set aside to use for a specific purpose. Restricted funds are donations which the donor has specified are to be solely used for particular areas of the charity’s work or for specific projects being undertaken by the charity. 

## **e Accounting for Capital Grants and Fixed Asset Funds** 

Whether acquired with unrestricted or restricted funds, the asset acquired is initially shown in the balance sheet at the full cost of  acquisition or subsequent revaluation. 

As the related assets are depreciated, in accordance with the depreciation policy, in order to reflect the dimunition in the asset, a transfer is made from the relevant fixed asset funds to either unrestricted or restricted revenue funds, as appropriate to the terms of the original grant, if any 

The effect of this policy is that the aggregate of all such fixed asset funds shall be reduced at the same rate as the net book value of fixed assets. 

In the first year that this policy was adopted, a transfer to fixed asset funds was made equivalent to the value of assets so acquired.. 

## **f Expenditure and irrecoverable VAT** 

Expenditure is recognised once there is a legal or constructive obligation to make a payment to a third party, it is probable that settlement will be required and the amount of the obligation can be measured reliably. 

- Expenditure on charitable activities includes the costs undertaken to further the purposes of the charity and their associated support costs. 

Irrecoverable VAT is charged as a cost against the activity for which the expenditure was incurred. 

9 



Gamesley Community Group 

## Notes to the accounts for the period ended 31 March 2025 (continued) 

## **g Tangible fixed assets** 

Individual fixed assets costing £500 or more are capitalised at cost and are depreciated over their estimated useful economic lives on a straight line basis as follows: Property improvements 10 years Plant & equipment 5 years Fixtures & fittings 5 years 

## **h Debtors** 

Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due. 

## **i Cash at bank and in hand** 

Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account. 

## **j Creditors and provisions** 

Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due. 

## **k Taxation** 

As a registered charity, the activities are exempt from United Kingdom Income and Corporation taxation, 

## **2 Income from donations and legacies** 

## **Current reporting period** 

|Donations<br>**Total**<br>**Income from charitable activities**<br>Grants - Government & public bodies<br>Grants - non public bodies<br>Room hire<br>**Total**<br>**Total Income**<br>**Current reporting period**|Unrestricted<br>£<br>27,160<br>27,160<br>Unrestricted<br>£<br>-<br>10,000<br>8,129<br>18,129<br>45,289|Restricted<br>£<br>-<br>-<br>Restricted<br>£<br>97,529<br>9,437<br>-<br>106,966<br>106,966|Total 2025<br>£<br>27,160<br>27,160<br>Total 2025<br>£<br>97,529<br>19,437<br>8,129<br>125,095<br>152,255|
|---|---|---|---|



## **3 Income from charitable activities** 

_10_ 



Gamesley Community Group 

Notes to the accounts for the period ended 31 March 2025 (continued) 

## **4 Analysis of expenditure** 

## **Current reporting period** 

|**Fundraising costs**<br>Fundraising events<br>**Charitable activities**<br>**Premises costs**<br>Light & heat<br>Insurance<br>**General Administative Expenses**<br>Repairs & maintenance<br>Depreciation<br>Sundry expenses<br>Professional charges<br>Bank charges<br>Independent examiner fee<br>**Net income/(expenditure) for the year**<br>This is stated after charging/(crediting):<br>Depreciation<br>Independent examiner's fee|Unrestricted<br>£<br>255<br>10,067<br>1,038<br>123<br>352<br>36<br>2,554<br>4<br>14,174<br>250<br>14,679|Restricted<br>£<br>1,050<br>175<br>-<br>743<br>1,559<br>-<br>-<br>-<br>2,477<br>-<br>3,527<br>2025<br>£<br>1,912<br>250|Total 2025<br>£<br>1,305<br>10,242<br>1,038<br>866<br>1,911<br>36<br>2,554<br>4<br>16,651<br>250<br>18,206|
|---|---|---|---|



## **5 Net income/(expenditure) for the year** 

## **6 Trustee remuneration and expenses, and related party transactions** 

Neither the management committee nor any persons connected with them received nil remuneration or reimbursed expenses during the year (: Nil). 

Nil members of the management committee received travel and subsistence expenses during the year (:£nil). 

Nil trustee or other person related to the charity had any personal interest in any contract or transaction entered into by the charity, including guarantees, during the year (: nil). 

## **7 Grants - Government & public bodies** 

The government grants recognised in the accounts were as follows: 

|Unrestricted<br>£<br>High Peak Borough Council<br>-<br>National Lottery<br>-<br>Derbyshire County Council<br>-<br>-|Restricted<br>Total 2025<br>£<br>£<br>77,448<br>77,448<br>17,527<br>17,527<br>2,554<br>2,554<br>97,529<br>97,529|
|---|---|



The unfulfilled conditions and contingencies attaching to the grants were to complete restricted projects (see note 19). 

11 



Gamesley Community Group 

Notes to the accounts for the period ended 31 March 2025 (continued) 

## **8 Grants - non public bodies** 

Non public bodies grants recognised in the accounts were as follows: 

|Halcrow Foundation<br>Jolly Foundation<br>**9**<br>**Other Income**<br>Room Hire<br>**10**<br>**Fixed assets: tangible assets**<br>**Cost**<br>Additions<br>Disposals<br>**Depreciation**<br>Charge for the year<br>Disposals<br>**Net book value**<br>**11**<br>**Debtors**<br>Trade debtors<br>Other debtors<br>Prepayments and accrued income<br>**12**<br>**Cash at bank and in hand**<br>Cash at bank and on hand<br>At 31 March 2025<br>At 25 June 2024<br>At 31 March 2025<br>At 31 March 2025<br>At 25 June 2024<br>At 25 June 2024|Unrestricted<br>£<br>-<br>10,000<br>10,000<br>Unrestricted<br>£<br>8,129<br>8,129<br>£<br>-<br>63,869<br>-<br>63,869<br>-<br>862<br>-<br>862<br>63,007<br>_-_<br>Property<br>improvements|Restricted<br>£<br>9,437<br>-<br>9,437<br>Restricted<br>£<br>-<br>-<br>£<br>-<br>18,727<br>-<br>18,727<br>-<br>432<br>-<br>432<br>18,295<br>_-_<br>2025<br>£<br>1,976<br>3,490<br>1,418<br>6,884<br>2025<br>£<br>50,847<br>50,847<br>Plant &<br>equipment|Total 2025<br>£<br>9,437<br>10,000<br>19,437<br>Total 2025<br>£<br>8,129<br>8,129<br>£<br>-<br>22,963<br>-<br>22,963<br>-<br>618<br>-<br>618<br>22,345<br>_-_<br>Fixtures &<br>fittings|£<br>-<br>105,559<br>-<br>105,559<br>-<br>1,912<br>-<br>1,912<br>103,647<br>_-_<br>Total|
|---|---|---|---|---|



_12_ 



Gamesley Community Group 

Notes to the accounts for the period ended 31 March 2025 (continued) 

## **13 Creditors: amounts falling due within one year** 


**----- Start of picture text -----**<br>
2025<br>£<br>Trade creditors 20,346<br>Accruals 1,051<br>Deferred income 5,932<br>27,329<br>Deferred income<br>2025<br>£<br>Room hire 5,932<br>Deferred income carried forward 5,932<br>**----- End of picture text -----**<br>


## **14 Deferred income** 

## **15 Analysis of movements in restricted funds** 

|Balance at 25<br>June 2024<br>Income<br>£<br>£<br>**Grants - Government & public bodies**<br>High Peak Borough Council<br>-<br>77,448<br>National Lottery<br>17,527<br>Derbyshire County Council<br>2,554<br>-<br>97,529<br>**Grants - non public bodies**<br>Halcrow Foundation<br>9,437<br>**Total restricted revenue funds**<br>-<br>106,966<br>**Analysis of movement in restricted Fixed Asset funds**<br>Balance  at 25<br>June 2024<br>Income<br>£<br>£<br>**Restricted Fixed Asset fund**<br>High Peak Borough Council<br>-<br>-<br>Derbyshire County Council<br>-<br>Halcrow Foundation<br>-<br>-<br>-<br>**Analysis of movement in unrestricted funds**<br>Balance  at 25<br>June 2024<br>Income<br>£<br>£<br>**Unrestricted revenue funds**<br>-<br>45,289<br>-<br>45,289<br>**Current reporting period**<br>**Current reporting period**<br>**Current reporting period**|Expenditure<br>£<br>(557)<br>(1,412)<br>(1,969)<br>(1,969)<br>Expenditure<br>£<br>(1,325)<br>(76)<br>(157)<br>(1,558)<br>Expenditure<br>£<br>(14,679)<br>(14,679)|Transfers<br>£<br>(76,891)<br>(1,142)<br>(78,033)<br>(9,437)<br>(87,470)<br>Transfers<br>£<br>76,891<br>1,142<br>9,437<br>87,470<br>Transfers<br>£<br>-<br>-|Balance at<br>31 March<br>2025<br>£<br>-<br>17,527<br>-<br>17,527<br>-<br>17,527<br>As at 31<br>March 2025<br>£<br>75,566<br>1,066<br>9,280<br>85,912<br>As at 31<br>March 2025<br>£<br>30,610<br>30,610|
|---|---|---|---|



## **16 Analysis of movement in restricted Fixed Asset funds** 

## **17 Analysis of movement in unrestricted funds** 

13 

