OpenCharities

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

2024-12-31-accounts

Page
Reportofthe Trustees 1to2
Independent Examiner's Report 3
Statement ofFinancialActivities 4
Statement of FinancialPosition 5
Notesto the Financial Statements 6to11
Detailed Statement of Financial Activities 12

31.'12.24 31.12.23
Unrestricted Total
funds funds
Notes E
INCOME AND ENDOWMENTS FROM
Donations and legacies
1,002 29,885
Charitableactivities
Contributionsfromresidents 260.353 259,052
Hire ofvisitorsroom 405 480
lnvestment income 2 15,065
14,739
TotaI 276,825 304,156
EXPENDITURE ON
Charitable actiYities
Costs of Running Sheltered Housing
381,833 246,391
Net gains on investments 125,875 208,832
NETINCOME 20,867 266,597
RECONCILIATION OF FUNDS
Total funds brought forward 2,521,909 2,255,312
TOTALFUNDSCARRIED FORWARD 2,542,776 2,521,909

INVESTMENT INCOME
31.12.24
t
31.12.23
f
lnterestreceived 1,574 1,473
lncome from lnvestments 13,491 13,266
11465 ll3,

The average monthly number of employees during t heyearwasasfollows:
Administrator
Repairs andMaintenance
Warden
Catering
31.12.24
1
1
1
1
31.12 ,2
1
1
1
1
4 4

Unrestricted
funds
f
INCOME AND ENDOWMENTS FROM
Donations and legacies 29,885
Charitableactivities
Contributionsfromresidents 259,052
Hire ofvisitorsroom 480
lnvestment income 14,739
Total 304,1 56
Page7 continued...
5 COMPARATIVESFORTHE STATEMENT OF FINANCIAL ACTIVITIES -continued COMPARATIVESFORTHE STATEMENT OF FINANCIAL ACTIVITIES -continued
Unrestricted
funds
t
EXPENDITURE ON
Charitableactivities
Costs of Running ShelteredHousing
246,391
Netgains on investments 208,832
NETINCOME 266,597
RECONCILIATION OF FUNDS
Total funds brought forward 2,255,312
TOTAL FUNDS CARRIED FORWARD 2,521,909
6. FIXEDASSET INVESTMENTS
Listed
investments
f
MARKET VALUE
At1 January2024 2,330,228
Revaluations 125,876
At31 December 2024 2,456,104
NETBOOKVALUE
At 31 December 2024 :,456!:1
At 31 December 2023 :'3n'rr8

31.12.24
31.12.23
f
Other debtors 1486 lfrl
8. CREDITORS: AMOUNTSFALLINGDUEWTHINONEYEAR
31.12.24
f
31.12.23
t
Other creditors 13,114 _:r40
9. MOVEMENT IN FUNDS
Net
movement At
4t1.1.24
E
infunds
f
31.12.24
f
Unrestricted funds
Generalfund
Cyclical RepairFund
1,513,110
314,088
(41,186)
6,338
1,471,924
320,426
Extraordinary RepairFund 694,711 55,715 750.426
2,521,909 20,867 2,542,776
TOTALFUNDS 2,521,909 20,867 2,542,776
Net movementinfunds,includedi nthe above areasfol lows
lncoming Resources Gainsand Movement
resources
tI
expended losses
t
infunds
f
Unrestrictedfunds
General fund 276,824 (381,833) 63,823 (41,186)
Cyclical RepairFund 6,338 6,338
Extraordinary RepairFund 1 55,714 55,715
276,825 (381,833) 125,875 20,867
TOTALFUNDS 276,825 (381,833) 1r5,U: 20,867

Comparativesformovement infunds
Net
movement At
At1.1.23
t
infunds
f
31.12.23
t
Unrestrictedfunds
General fund 1,311,094 202,0't6 1,513,1 10
Cyclical RepairFund 290,116 23,972 314,088
Extraordinary RepairFund 654,102 40,609 694,711
2,255,312 266,597 2,521,909
TOTALFUNDS 2,255,312 266,597 :,5r1,r0,

Comparative net movementinfun ds, includedintheabo veareasfollows: veareasfollows:
lncoming
resources
Itf
ResourcesGainsand
expendedlosses
Movement
infunds
t
Unrestrictedfunds
General fund 304,157 (246,391) 144,250 202,016
Cyclical RepairFund (1) 23,973 23,972
Extraordinary RepairFund 40,609 40,609
304,156 (246,391) 208,832 266,597
TOTALFUNDS 304,156 (246,391) 208,832 266,597
A currentyear12months andprioryear 12months combined position isasfollows
Net
movement At
At1.1.23
t
infunds
t
31.12.24
f
Unrestrictedfunds
General fund 1,311,094 160,830 1,471,924
Cyclical RepairFund 290,116 30,310 320,426
Extraordinary RepairFund 654,102 96,324 750,426
2,255,312 287,464 2,542,776
TOTALFUNDS 2,255,312 287,464 2,542,776

Acurrentyear12months and prio
inthe above areasfollows:
ryear12months co mbined net m ovementinfu nds,include
lncoming Resources Gainsand Movement
resources
f.
expended
f
losses infunds
t
Unrestrictedfunds
General fund 580,981 (628,224) 208,073 160,830
Cyclical RepairFund (1) 30,311 30,310
Extraordinary RepairFund 1 96,323 96,324
580,981 (628,224) 334,707 287,464
TOTAL FUNDS 180f81 (628,224) 33110? 287AU

Detailed Statement of Financial Activities
forthe Year Ended31December 2024
31.12.24 31.12.23
t
INCOME AND ENDOWMENTS
Donations and legacies
Donations
1,002
29,885
lnvestmentincome
lnterestreceived 1,574 1,473
lncomefromlnvestments 13,491 13,266
15,065
14,739
Charitableactivities
Rents Received
Hire ofvisitorsroom
254,324
40s
253,377
480
Residents Contributions toward Electricity 6,029 5,675
260,758 259,532
Total incomingresources 276,82s 304,156
EXPENDITURE
Charitableactivities
Wages
Rates andwater
lnsurance
Light and heat
Telephone
Postageandstationery
AlarmSystem
Cleaning
Garden & Miscellaneous
Repairs and renewals
99,675
4,986
9,085
42,104
1,354
1,322
8,027
12,460
3.038
199,782
96,s75
4,163
8,467
34,483
1,274
818
4,445
12,805
2,414
80,947
381,833 246,391
Total resources expended 381,833 246,391
Net(expenditureyincome (105,008) 57,765