DoCu￿g￿ Envelope ID." C1958EAA-187F4C53-B63Pk8647C8D95C25 Dr S J WOODALL WILL TRUST Accounts Year ended 5 April 2025 ���������������������������������������������������������� ## Dr S J WOODALL WILL TRUST Accounts Year ended 5 April 2025 ## Contents ## Page - 1 Legal and Administrative Information - 2-3 Trustees Report - 4 Independent Examiner's Report - 5 Statement of Financial Activities - 6 Balance Sheet - 7 Accounting Policies - 8 - 9 Notes to the Accounts ���������������������������������������������������������� ## Dr S J WOODALL WILL TRUST ## Legal and Administrative Information ## Year ended 5 April 2025 |Charity Registration No.|265438| |---|---| |Trustees|Nicholas St.John William Ralph Lane (died 9th Feb 2024)| ||Sheila, Lady Bruce-Gardner| |Principal Charity|The Incubator| |Office|Alconbury Enterprise| ||Campus| ||Huntingdon| ||PE28 4XA| |Solicitors|Roythornes Limited| ||The Incubator| ||Alconbury Enterprise| ||Campus| ||Huntingdon| ||PE28 4XA| |Accountants|Tittensor and Co. Limited| ||Chartered Accountants| ||8 Stephenson Drive| ||Bishops Stortford| ||Hertfordshire| ||CM23 2YU| |Investment Managers|EFG Harris Allday| ||25A St. Leonards Close| ||Bridgnorth| ||Shropshire WV16 4EJ| |Bankers|Barclays Bank plc| ||1 Market Hill| ||Huntingdon| ||Cambridgeshire| ||PE29 3AE| |Independent Examiner|Kelly Stevens ACA| ||8 Stephenson Drive| ||Bishops Stortford| ||Hertfordshire| ||CM23 2YU| Page 1 ���������������������������������������������������������� ## Dr S J WOODALL WILL TRUST ## Trustees Report ## Year ended 5 April 2025 The Trustees submit their annual report and the financial statements of the Dr S J Woodall Will Trust (the charity) for the year ended 5 April 2025. The Trustees confirm that the annual report and financial statements of the charity comply with current statutory requirements, the requirements of the charity's governing document and the provisions of the Statement of Recommended Practice (SORP) "Accounting and Reporting by Charities" issued in January 2019. ## Constitution and objectives The Trust was created under the terms of the residuary clauses of the Will of the late Dr S J Woodall who died on the 28 June 1965 whereby he provided that the fund be invested and the income utilised to provide:- - (a) The annual sum of £300 to the Jubilee Methodist Church, Marple Bridge, Compstall. - (b) The annual sum of £20 to the Ranelagh Road Methodist Church, Wolverhampton. - (c) The annual sum of £40 for special services at the Jubilee Methodist Church, Compstall. - (d) The Balance to be applied for educational and religious purposes in connection with training candidates for the Methodist Ministry. The charity's registered no. is 265438. ## Review of Activities During the year the trustees have maintained the endowed fund which produced income in the year amounting to £31,523 (2024 - £31,456). For the purposes referred to above and following the specified annual payments in sub-clauses (a), (b) and (c) above, the trustees distributed grants to assist the training of 46 (2024 - 39) candidates for The Queen's Foundation of Queen's College. ## Investment Policy The market value of the endowment fund increased during the year from £1,061,973 to £1,084,616 mainly as a result of unrealised gains on investments and various purchases during the year. The terms of the late S J Woodall's last will and testament provide that the "balance or residue of such yearly income" can be applied by the trustees to further the objects of the charity as they see fit. The trustees have the power to invest monies requiring investment in such investments or securities as they think fit. ## Trustees The trustees, whose names appear on page 1, were appointed by Dr Samuel James Woodall in his last will and testament. No other body is entitled to appoint further trustees during the lifetime of the original trustees. Nicholas St John William Ralph Lane passed away on the 9th February 2024. The day to day administration of the trust is delegated to the solicitors Roythornes Limited. The trustees were not paid any remuneration during the year (2024 - nil). The trustees were paid a nominal sum of £25 each per annum for expenses. ## Risk Review The trustees have considered the major risks to which the Trust may be exposed and are satisfied that the controls in place to mitigate those risks are commensurate to the size of the charity. Page 2 ���������������������������������������������������������� ## Dr S J WOODALL WILL TRUST ## Trustees Report (continued) Year ended 5 April 2025 ## Financial review The statement of financial activities shows that the net incoming resources for the year amounted to £996 (2024 - £3,264) on gross income of £31,523 (2024 - £31,456). The Trust's investment portfolio increased in value from £1,061,973 to £1,084,616 mainly as a result of the unrealised gains on investments and various purchases during the year. ## Reserves Policy The Trust is financially dependent on the receipt of investment income. It is the policy of the Trustees to retain sufficient reserves to meet forseeable obligations. At the end of the year the free reserves of the Trust amounted to £45,940 (2024 - £44,944). ## Trustees Responsibility Law applicable to charities in England and Wales requires the Trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the Charity and of the surplus or deficit of the Charity for that period. In preparing those financial statements the Trustees have a responsibility to: a) select suitable accounting policies and apply them consistently b) observe the methods and principles in the Charities SORP - c) make judgements and estimates that are reasonable and prudent - d) state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements - e) prepare the financial statements on a going concern basis (unless it is inappropriate to presume that the Trust will continue in operation) The Trustees have overall responsibility for ensuring that the charity has an appropriate system of controls, financial or otherwise. They are also responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the detection and prevention of fraud and other irregularities. The Trustees confirm that the accounts comply with the governing document. Sheila, Lady Bruce - Gardner Trustee Approved on 2026���������������� Page 3 Dr S J WOODALL WILL TRUST Independent Examinerfs Report Year ended 5 April 2025 I report to the Trustees on the accounts of the Trust {Charity number 2654381 for the y8ar ended 5 April 2025, which are set out on pages 5 10 9. Respective responslbilltles of trustees and examlner The chaivs truslees are responsible for the preparation of the accounts in accordance with the Charits'es Act 2011 1"the Acf'i. The charitys trustees consider that an audit is not required for this year under section 144 of the Act and that an independent examination is needed. 11 is my responsibllty to examine the accounls under section 145 of the Act- to follow the applicable Directions given by the Charty Commission under section 1451511bl of the Act., and to state whether particular matters have come to my attention. Basis of Independent examinerfs report My examination was earried out in accordance wilh the general Diredions given by the Charity Commisslon. An examination includes a review of the acc04Jnling records kept by the charity and a comparison of the accounts presented with those records. 11 also indudes consideration of any unusual items or dis¢k)sures in the accounts, and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the ewdence thal would be required in an audit, and cOnsequen￿Y no opinion is given as to whether the accounts present a Irue and tsiv view and the report is limited to those matters sel out in the statement below. Ind8pendent examinef$ statement In connection with my examinab"on, no matter has come to my attention which glves me Cause lo believe that in any material respect: - the accounting records were not kept in accordance wlh section 130 of the Act; or - the accounts do not accord wth the accounting records., or the accounts did not Comply with the applicable requirements set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a 'true and fair. view which is not a mattel considered as part of an independent examinatic￿. I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn sn this report in order to enable a proper understanding of the accounts to be reached. Kelly Stevens ACA Chartered Accountant 8 Stephenson Drive Bishops Stortford Hertford5hire CM23 2YU Date: Page 4 ���������������������������������������������������������� ## Dr S J WOODALL WILL TRUST ## Statement of Financial Activities ## Year ended 5 April 2025 **----- Start of picture text -----**
Note Income Endowment Total Total
Funds Funds 2025 2024
£ £ £ £
Incoming Resources
Incoming resources from generated funds
Investment income 1 31,523.42 - 31,523.42 31,456
Other income 2 2,063.85 - 2,063.85 1,495
-
Total Incoming Resources 33,587.27 33,587.27 32,951
Resources Expended
Charitable activities
Grants 3 11,500.00 - 11,500.00 9,750
Annuities 4 360.00 - 360.00 360
Administration costs 5 20,730.86 - 20,730.86 19,577
-
Total Resources Expended 32,590.86 32,590.86 29,687
Net Incoming Resources 996.41 - 996.41 3,264
before Other Recognised Gains and Losses
Other Recognised Gains and Losses
Gains (losses) on investment assets
Unrealised 7 - (34,616.39) (34,616.39) 69,194
Realised 7 - 7,423.73 7,423.73 5,255
Net Movement in Funds in the Year 996.41 (27,192.66) (26,196.25) 77,714
Total funds brought forward 44,943.89 1,128,095.43 1,173,039.32 1,095,326
Total Funds Carried Forward 45,940.30 1,100,902.77 1,146,843.07 1,173,039
**----- End of picture text -----**
The notes on pages 7 to 9 form part of these financial statements. Page 5 ���������������������������������������������������������� ## Dr S J WOODALL WILL TRUST ## Balance Sheet ## Year ended 5 April 2025 **----- Start of picture text -----**
Income Endowment Total Total
Note Funds Funds 2025 2024
£ £ £ £
Fixed Assets
Investments 7 - 1,084,616.10 1,084,616.10 1,061,973
Total Fixed Assets - 1,084,616.10 1,084,616.10 1,061,973
Current Assets
EFG Harris Allday capital account 47.29 47.29 56,432
-
EFG Harris Allday earnings account 4,752.53 4,752.53 8,105
Roythornes account 45,487.77 16,239.38 61,727.15 51,638
50,240.30 16,286.67 66,526.97 116,176
Liabilities: Creditors falling due
within one year 6 4,300.00 - 4,300.00 5,110
Net Current Assets 45,940.30 16,286.67 62,226.97 111,066
Total Assets less Current
Liabilities 45,940.30 1,100,902.77 1,146,843.07 1,173,039
Funds
Endowment Fund - 1,100,902.77 1,100,902.77 1,128,095
Income Fund 45,940.30 - 45,940.30 44,944
45,940.30 1,100,902.77 1,146,843.07 1,173,039
**----- End of picture text -----**
Sheila, Lady Bruce - Gardner Trustee ���������������� Approved on 2026 The notes on pages 7 to 9 form part of these financial statements. Page 6 ���������������������������������������������������������� ## Dr S J WOODALL WILL TRUST ## Accounting Policies ## Year ended 5 April 2025 ## Accounting Convention The financial statements have been prepared under the historical cost convention (except that investments are shown at market value) and in accordance with the Statement of Recommended Practice, ''Accounting and Reporting by Charities'' (SORP 2019) and applicable accounting standards and with the Charities Act 2011. ## Incoming Resources All investment and deposit income is recognised on a receipts basis. ## Investments All investments are stated at market value at the balance sheet date. Realised and unrealised gains and losses on investments are recorded in the Statement of Financial Activities. ## Fund Accounting The Trust maintains two funds. The income fund comprises of accumulated net incoming resources. The endowment fund comprises of accumulated realised and unrealised gains and losses on investments. The endowment fund is restricted. The general reserves are available for use at the discretion of the Trustees in furtherance of the Trust's general objectives. ## Resources Expended Charitable activities represent expenditure on grants and annuities. Governance costs include those costs incurred in the governance of the charity and its assets and in compliance with constitutional and statutory requirements. Support costs are those costs incurred directly in support of expenditure on the objects of the Trust. ## Annuities and Grants Payable Annuities and grants are provided in the accounts on the basis of amounts payable for a particular accounting year. Page 7 ���������������������������������������������������������� ## Dr S J WOODALL WILL TRUST ## Notes to the Accounts ## Year ended 5 April 2025 **----- Start of picture text -----**
2025 2024
£ £
1 Investment Income
Income from investments 31,523.42 31,456
2 Other Income
Interest on Roythornes accounts 1,196.97 1,217
Interest on EFG Harris Allday account 866.88 278
2,063.85 325
3 Grants
The Queen's College 11,500.00 9,750
11,500.00 9,750
4 Annuities
St John's Methodist Church 20.00 20
Jubilee Methodist Church 340.00 340
360.00 360
5 Administration Costs
Trustees expenses 25.00 50
Administration fees 2,160.00 2,160
Investment management fees 16,445.86 15,387
Accountancy fees 1,650.00 1,560
Independent examiner's fees 450.00 420
20,730.86 19,577
**----- End of picture text -----**
Page 8 ���������������������������������������������������������� ## Dr S J WOODALL WILL TRUST ## Notes to the Accounts (continued) ## Year ended 5 April 2025 |6 Creditors
Due within one year
Trustee expenses
Annuities
Accountancy fees
Independent examiner fees
Grants
Administration fees
Other creditors
7 Investments
Market value at 6 April 2024
Acquisitions at cost
Disposals at proceeds
Realised gains in year
Unrealised gains (losses) in year
Market value at 5 April 2025|2025
£
100.00
1,080.00
1,590.00
450.00
-
1,080.00
-
4,300.00
1,061,973.38
206,237.63
(156,402.25)
7,423.73
(34,616.39)
1,084,616.10|2024
£
250
720
1,560
420
-
2,160
-
5,110
1,034,347
77,607
(124,430)
5,255
69,194
1,061,973| |---|---|---| Realised and unrealised gains and losses are calculated by reference to market values at 6 April 2024 and subsequent purchases. All the listed securities are managed by investment managers and held in a spread of securities in both the U.K. and the rest of the world. ## 8 Concentration of Investments Details relating to the valuation of investments are contained in the report prepared by EFG Harris Allday for the year ending 5 April 2025. The market value of the following investments represents more than 5% of the total market value of the total fund as at 5 April 2025: UK Treasury 0.125% - 84,000 units - market value £81,824.40 IShares Ultrashort - 780 units - market value £79,638.00 Vanguard FTSE 250 UCITS - 2,300 units - market value £64,831.25 Cameco Corp - 1,950 units - market value £57,160.08 Fidelity America Special - 2,270 units - market value £54,389.20 Nippon Active - 40,000 units - market value £69,600.00 Page 9