CknTty I￿1￿)111)S Wila
COOPER'S HILLRECREATIONAL TRusr IJhffrED
ANNUALREpoirrAND FINANCIALSTATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

COOPER'S HILLRECREATIONAL TRusf LTMrrED
LEGALAND ADMINisfRATtVE INFORMATION
IMBfrd
J TeMwi
SE4M¢
01061MO
301035
Hlll ix¢
Uniil H Mll]*rn
RG412AD
Aidh•r
D E HwwUmhDI

COOPER'S HILLRECREATIONAL TRusf LIMrrED
CONTErirs
NfA*¥ ￿ the nr**l•l

COOPERIS HILLRECREATIONAL TRusf L￿lTED
TRUSTEES REPOItr ONCLUDING DIREcfoRS' REPORT)
FOR THE YEAR EIVDED 31 DECEMBEA 2025
&￿dard •wlic•bk kn UK R¢pJblic of Ircbrt. thE c1x1￿￿ ￿)RP"A￿￿t￿8 by ￿arE11¢￿'
St*￿￿Td aN￿l￿bI¢ Inthr UK and ii¢pJbll¢of Irdafyl (FRS 102)..
con1￿1￿ wlth dl#rid of EAkn The Fdl¢le• iti of theK obi¢<ts r¢ lo
ovtdE •nd f•rtlld4 •md Iw bt4n no In th¢x dwkn8 th¢ y¢w.
Publk bew
Cl￿ h¥ pirylns mMbtt8 by trrt¢ dlffarllt pJ•yin8 awfa￿ rt th¢ In 202J It h
C¢mtin￿d to bulld IDwvd5 m LED of Its lloodl1￿1n￿ Thp frthl club ¢Ortin￿l Investrnrn¢ it) plt¢h
to Wp w wlth11s pknyI￿ t￿Yth.1 l¢wn& At yw
thetwo clut4 hthl &thlevtyJ aTe4Nd rAAyln8 thexc￿or 7th).
tknln8 2025 the Thw fttyb ￿lief. thE fc•Xtdl etth •ath T&%Svtsl i FL¥Ab￿l
FouThJ*ioD fty &Wrkp)￿rt of tsir of 2020 loty ty both footWI Ind tenniB ¢lubg
Ihrlns 2021.2023, we ryrrt&l the 4ÉaNnvkntion of iiADillsxll Bulidln8 IW utlllJln8 VITIDW extrrn
fffldiry route& ￿low¢d tht %4¢￿￿11k•A 5nikn thxln8 2024 to motn p•vSllon
¢han8kn8 room4 kitr1￿ u Nrll l¢*liti8 kn the NIrio￿ty auwrtin8 ttA)s¢ w)j¢do whllst
Iw doNlin8 with ￿111￿ * drnir*J theK r¢KYv4 the W 2025 finwKiRk pkn was fo4uwd
thelrreplenlthTn
HovKYEr, wbl¢mi wlth tre¢• #￿￿110*¢ on dKtr clr4rlry¥ hE￿￿)y￿. wgthher wlth
wod*¢d 2fn&26 iL%im (Th Irthling b) i yev of£15k lor eagh of
A• this b¢Jow the Inut'l ¢v8ei p)NtiL￿ of keepin8 one yev'i IneomeorÈ a fidl lit¢ finryi￿ TeVi¢W
¢onducttd ID Iw 2025. rAi￿al￿ty •ThJ idA*ific*1￿ of •rouMI thith could k bett
of pgjltl
In WJmrnllry* theTrDJt Iw mplttrd • n￿L￿¥ of¥i* iMPo¥ttt￿ poJed& T￿lYt￿ m41orFTrbluJs vhth trees put
in pla¢¢ On onw•nl pJ8n to deal with thts Vts beth Str￿&t￿ed by an rAt￿lIve r¢vi¢w •Jd
AB evcr, I would like ts> thdnk the for thtirlim& Iwd work and dediewlun. l

COOPER'S HILLRECREATIONAL TRusf LIMITED
TRusfEES REpoi¥f ONCLUDING DIREcfoRSI REPORT) (coKfiNUED)
FOR THE YEAR ENDED 31 DECEHBER ￿25
Re¥erI￿palary
h13thc wllcy fux&•hith h•Ye ￿bec￿ dulp*d fi¥• 4>EdfKuw thwld be M￿mMin¢d wt 11
level equival￿1 th￿e lix Th￿h.8 ￿￿]1￿j￿¢ Tr C4msits th•t At ths kv¢l WEII ouw¢
the eYEnt ora i18n11lu￿ In t￿n& Il%y Will ht •bk dwity's xLiv14i# whik coniid¢rntlon li
14lorrl•
Th¢ tn*¢a hAve th¢ thEd*ly w• we in plvAW MI￿8110
Thechwdty ts Athiyty lknltyd by ¢•*L
IMBITd
LTurn
G Wll¥
O Brldkny
d ￿kn1￿8 by fv bo¥d w enthl¢ than Lx# tsbr with •Jffic￿l wofldoy. N(Kw ofthe any
￿tfld￿ Inta¢# In thE ¢<MnrAry. All of tht trwt¢<• of ¢1* tarnw to wtrlbJt• £1 In th¢ gvwl
of •whtdlnB
ponshk for TnAts# ReFKd ￿d thE in wlth ¥pli¢4)l¢ luw •nd Vnlwd
81¢ ofoffairn of th¢ thwlty *K4 of Ir*4Miti8 ¥KI 4yIIth gfr¢w¢4& Includi￿ tr¢ cxFndln
orth¢ for th*yew.
-observ¢ th mdlNJ& •nd W1￿1p1¥ lfttheclwliks SORP.
<xplnlncd irt the firwKtil
rIna￿Illi posiuon of the chty enat4¢ them th¢ mpiy with the Act 2tth.
￿80 re¥xThibl¢ th£ tss¢ts ofth dwity *d hc4K ftf tsklrry re•wbbEaep for the prMiion ond
deled1￿ orrrwd •nd othcr itreplvi￿t&
A#l#•r

COOPER'S HILL RECREATIONAL TRusf LIMITED
TRUSTEES REpoKf ONCLUDll¥G DIREcfoiL8' REPORT) (coNfiNuED)
FOR THE YEAR ENDED 31 DECEMBER 2•25
S Emmett

COOPER'S HILLRECREATIONAL TRUST LThifTED
INDEPENDEMf AUDITOR'S REPOltr
TO THE TRUSTELS OF COOPER'S HILLRECREATIONAL TRu%f LIMITED
Opl*l
We have the lInw￿ of C[￿)￿ Fllu iaDit&l {d¥ 'rt•hy') fw thr year ￿dEd 31
Ihdwlin$ 118nlfi￿￿ The rcpMir¢ applicd in their wqJar41ion l&
4pplith law thd UThitd KinAkn Acc￿1￿% irKJwJin8 FirMKid RqKJrti￿ SknaDrd 102 The Finomchl
ReptYilnKSrttth4vd•lkdle In ih¢ UK0￿RePUbIk rfJr¢lo&1(uiu￿1K￿￿￿M) Ot*tAily AWthlAaxNllthrb8Pra￿Ct).
ve a rn* flir vi¢w of ofthe 31 l)25 md of lu INx)mlD8
Ye¥on8ibiliua under tlw¢ 4l¥thrth xe further dexyf￿1 ITh tr¢ wyswlblllll￿ ol ihd fiN￿l41
K¢ilon ofouT fEWL W¢ we ofthe in th¢ ¢thi¢•l t4uIrem￿ th•t ore Id¢v￿1
lo our I￿11 Df thc fin￿￿111 In the UL tr¢FRCs Eth1¢41 w¢ hov¢ fblllll¢d ow othu ethl¥Yl
r¢wyYélbllltlu In accryd•K¢ with We beJi¢v¢ trat th¢ •>51 e¥ldt4tt otUin¢d i¥ Juffia¢nt and
Ipyowlthto pnr•l& Al* f¢rtyJrqinlor
In auditiThA th¢ Ilr6wKW we ha¥¢ tho w¢ of the l•l• of tsh th•
Indivithi•Jly or ￿lI￿1vety. lipif1￿ the *blllty to f•MINe ¥ A 8oln8 for a puknd of
ofthli
thuem. Our It￿ tl¥ othH infOrn￿ in ¢¥ni&T TthIKy the other Informatlon Ls
to be mat¢ridly Ilwe idenlify Tr*¢r1￿ we are n¥ulr¢d
ReAuJakni requiN u•to Iw¢ if. in tyx(•tilithL

COOPER'S HILLRECREATIONAL TRusf LIMrrED
INDEPENDENfAUDTIDR'S REpoiYf (CONnNUED)
TO THE TRUSTEES OF COOPER'S IIILL RECREATIONAL TRUST LIMITED
pury*N¢ ofcomF•y law. we reJpoT4ibie for the of the frff bein8 wlsfied th•¢ W live •
sItsD¢nla from mls#auTh<n4 thx kn frnwj (f rm*. ID th¢ ￿th¢nIs. the
fdthd th ￿1ft￿ ¢>yK¢m *KI pinx buis of the tn¥teu either infzfid th liqvithte the
We ￿Ve I[￿1¢}￿￿ u •udit&¥ sethiffj 145 of th• Art 2011 rwi In wlth th¢ Ad w¥J
hlgh l¢v¢l of amur￿ Mt a th* * w￿111 vlth Iskn (UK) w511 dw•y8 d¢w
m•t¢rial mi55tstemo4rt when Itextsty ¥tse from frwd or (*)nwdere4 if. individuAlly or
Tr I￿11￿,¥ ayl*M(hJnof Its wdtTeSPry4¢ wI]I d1￿￿1 th¢ rithl lknitld IKrtrnay i￿lUde..
. R¢vl¢wln¥ rnlnutr•ofmanp of t1￿¢ tt•pJvith •>vur•t*
Th18 repth* la thr A I￿. kn ￿(1d￿l11th *Thd RepM•)
Re￿￿11knJ1 2008. (hr w(rfk h• we miaht wt¢ ID the rlwrity'j thc* we Ire
requfr¢d tort* to thEm ID r¢wrt fr* To the fullu(txtt￿p￿￿1#f￿ ly ￿w. we th) Mt
or aMum¢ JHFMi￿lity to my(Kx othw thB dwrfywl thEdwlty￿ a bDdy, knour r¢p)yL
or for the oinloN w¢ foml
For 00 beh￿rOf DEHuntyLimi*d
D E Llmltyl ts dlwe thedwtyby Yits tsf its di80￿r* for •rpintinertu wdlknrtrf
a £￿￿p￿try undry sedion 1212 ofthe Cunpthk•Ad2CW

COOPERIS HILLRECREATIONAL TRusf LIMrrED
IINCLUDING INCOM£AP4D LXPF14DrriiREACCOU
FOR THE YEAR ENDED 31 DECEVBER 2•25
il•Mtrlrfe4
U•r¢strkted
21
24
29
29h61
33
600
29J56
30.113
Chrfthbl¢ I￿1vI
443
37
Totsl
44J
6&037
P4•t •wdknv• **d Iw f•
(15.lJ)
(35.9221
120,899
Fwmd JI D•umb•rW
84.977
froln

COOPER'S HILL RECREAllONAL TRusf LIMrrED
BALANCE SHEET
ASAT31 DECEMBER 202S
Twible •M
51579
762
165
11.915
7.(￿?
20252
27.259
(810)
(3.014)
243lJ
69.149
977
Th• f•*d¥ •fth•¢knTMy
14
69.149
14.977
69.149
M977
The to th¢ th# In 477 •fthE Ctywi¥Art 21W for
th¥y¢u•Jdtd 31 D¢¢*Dtw 1025.
G Br*th

COOPER'S HILLRECREATIONAL TRUST LIMITED
NOTES TO THE FINANCIAL sfATEMENrs
FOR THE YEAR EIVDED JI DECKVBER 2025
Ch•rlty iDf•rnth
Hill Thut Lknlthd ts i ￿11* Ilmhd lry in F￿14￿1 W•1
Th• r¢psiwrdoific*ia Unh 8 H.Mill￿Brt Mojty Millm Wokinskn R0412AD.
Comp&nh Aa 2W WKI "Ac¢uttMln# R¢th ty I￿￿￿tI.. of RA¥Thmehthd Prll￿ce wllthle t
dwltia wewlrythcir In 4¢¢trd￿WIththe Ftr4rKtsI R4vAil￿ St•xltsd 4yplk¥bl¢ In th¢UK R¢publl¢
of IrthndiFRS 1021 (eff*#ln l J•w 2019)". Th¢(*wlw ts aPth BI￿￿1 PAity ¥ drf#)e4 ty FRS 101
The dwrlty hu t•k¢ft of tht w•vhlry• kn th¢ SORP A)r wlybw F118 102 Upth* Bu114xln I nat 10
IJ ChaTW•bl•
IA
r¢wlO ￿ r¢¢eiM (r Otherwi￿ rfthc dwity kn been notifid of Ifv thE wnowl
IJ Exp•dltsr•
land ￿￿[1d[l￿
15 to 5%

COOPERIS HILLRECREATIONAL TRusf LIMTfED
NOTES TO THE FINANCIAL sfATEMENTS {copifiNUED)
FOR THE FE4R ENDED 31 DECEMBER 2•25
1.7 IMpAlrmat•f Avd
Ilabllltie&
FI￿￿0•1 In*unffjil*x'of FRS 102 to ￿ of Its IlrmKlal Inknm
FIn1nd￿ I￿￿11111￿ xe •lM *lth the rA# the TwheTh thert li
Iwl]y ￿ror¢¢￿￿e ri&httO ￿ off th¢ •Thl InteThtkn b) on ADEt buil or to
*tleth• Ilthility ilmuli*x*.
Bas1¢ th￿¢111 liailiu4 fft¢wi•e4 4t trwr441un wtce the
pAyThtnts r•t¢ of intrt li•billtiH (l￿1r￿d 41 pay4bl< withln on¢ y¢V •Tf T¥)t
from 8upplier& kn(wJnts P&yAble •r¢ clwifird u av1￿¢ lithiliti¢s ifpwDeM is du¢ wlthin y¢or or lu& If not. th

COOPER'S ￿LLRECREATzoNAL TRU￿ LIMTfED
NOTES TO THE FINANCIAL sfATEMENrs (coiYriNUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
In th¢ •ppli¢oI￿ of the dwity's •xwiKry ￿11¢1￿ tr￿1¢¢4 ￿ reqi*rtd ￿ m*k¢ J￿rnts. eMim8M WMI
swlom knjt tho ¢win8 of •Mets •nO liabili￿ fmm oth¢r •)ur¢u.
Y¢¢•￿5￿d in the rttifyl kn *whlEb th¢ ￿ ts th¢ r¢viiirm afftth th•1 peri¢** or in the pE￿d ol
T•thi
3J15
292ZJ
29A61
Ivth•y(•rthd•d31 DKo*bw1•14
T•i•l
2•14
l461
29.461
An•ty$ls by Jjnd
(461
29A61
33
10-

COOPER'S HILLRECREATKONAL TRUST LThqITED
NOTES TO THE FINANCIALsfATEMErn (CONTINUED)
FOR THE FE4R ENDED 31 DECEMBER 2025
Ullrutrlrt￿ U*rnirlrte
2024
T•l*l
T•tsl
2024
ikpftc1￿7QTh
Eltclri¢ityk•*eT
7.113
7,113
16,445
15
1&44J
17311
2J70
4JlS
JJ29
1,812
25,JOS
110
Plvilion main￿￿￿￿
Trl¢th
lJ49
93
110
1.549
Bh93
810
Audlt f¢
37JOI
7.113
44J84
66m7
37￿]
7.113
44384
037
124
7.183
8.618
11-

COOPER'S HILLRECREATIONAL TRUST LIMITED
NOTES TO THE FINANCIAL STATEMEiYrs (coNriNUED)
FOR THE YEAR ENDED JI DECKVBER 2025
NwNber
N•Mb•r
10 IhuOo4
11 Ilud
A¢ I l•ThJ•ry 2025
41416
253,684
Ai JI D#￿￿41 1025
211J68
42.416
2S3,614
At l J*w•ry 2023
41416
192.922
7,183
7.183
At31 Deceml%r 2025
137.6
41416
2th),105
At31 D¢eunt¢r 2035
$3J79
53J79
At 311kn14r 20
fAI.762
60,762
2124
A*•••ts lthi dw •MyMr.
1.413
3.7J2
2,650
4J57
5165
-12-

COOPER'S HILLRECREATIONAL TRusf LIMITED
NOTES TO THE FllYANCIALSTATEMEKrs (coNriNUED)
FOR THE FEAR ENDED 31 DECLVBER 2025
2024
2234
810
810
810
At l Jamury
Imr•ml¥ R•M•rc#At31 DI￿bry
¢xpe•d¢4
201S
J77
29256
(44J84)
Al l Jxwy
RwMTtMAt JI Dttwb•r
34
16&037)
977
-13-