OpenCharities

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

2025-03-31-accounts

EDINBURGH TENANTS FEDERATION SCIO

Report and Financial Statements Year ended 31 March 2025

Scottish Charity Number: SC048236

Contents

Page Legal and administrative information Report of the Trustees Independent Examiner’s report 10 Statement of financial activities 11 Balance sheet 12 Notes to the financial statements 13

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Legal and administrative information

Edinburgh Tenants Federation SCIO was incorporated as a Scottish Charitable Incorporated Organisation on 22 March 2018, charity number SC048236.

Trustees

Principal Office Norton Park 57 Albion Road Edinburgh EH7 5QY

Independent Examiner

Partner Henderson Loggie LLP Stamp office 10 – 14 Waterloo Place Edinburgh EH1 3EG

Bankers

Unity Trust Bank PO Box 7193 Planetary Road Willenhall WV1 9DG

1

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Report of the Trustees

The trustees are pleased to present their annual trustees' report together with the financial statements of the charity for the year ended 31 March 2025.

The financial statements comply with the Charities and Trustee Investment (Scotland) Act 2005, the Charities Accounts (Scotland) Regulations 2006 (as amended), the Constitution, and 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).

The Trustees can confirm they have taken into regard the Charity Commission's guidance on public benefit.

ETF Objectives and Activities

Edinburgh Tenants Federation (ETF) was established in 1990 and represents over 20,000 tenants in the social rented sector in Edinburgh. It is the longest established Federation of its kind in Scotland and works in partnership with the City of Edinburgh Council (CEC) to represent tenants' views across the city.

The SCIO is run by a voluntary Executive Committee (EC) of tenant representatives who are elected to serve for three years by members at the Annual General Meeting (AGM).

The organisation's main objectives are:

2

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Report of the Trustees (continued)

ETF Objectives and Activities (continued)

ETF has an excellent partnership relationship with the City of Edinburgh Council to represent the views of tenants across the city at a strategic and local level. ETF provides a range of bespoke training and development opportunities to support local tenants' and residents' groups to participate fully. ETF is funded by the City of Edinburgh Council through an annual Service Level Agreement (SLA) and a detailed annual work plan is produced to outline key activities:

ETF directly employs staff to support the development of ETF and local tenant and resident groups to have the skills, training and information to participate fully. The staff team are working in a hybrid way with a combination of home working and working in the ETF office in Norton Park Business Centre. ETF directly employs the Tenants Information Service (TIS) to support the EC to meet its statutory, governance, and delivery commitments to meet the SLA requirements.

ETF continues to be committed to working in partnership with statutory agencies and other voluntary organisations throughout Edinburgh.

ETF Achievements and Performance

This year sees ETF celebrate its 35th anniversary and is proud of the work it does to empower tenants across the City to influence housing decisions. ETF have had a successful year in increasing the number of active tenants and residents’ groups across the city. ETF has launched a new tenant-led scrutiny group to review housing services. ETF have provided a comprehensive programme of training and events to empower tenants to actively shape and influence housing services throughout Edinburgh.

The work of ETF has a positive and lasting impact on the lives of tenants in Edinburgh. In particular:

3

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Report of the Trustees (continued)

Building our Organisation

ETF appointed a new Development Officer post in April 2025 to expand the team’s capacity to support ETF and tenants throughout the city. TIS continued to support ETF to develop its capacity and governance to work to support tenants city-wide and ensure accountability and transparency in the work it undertakes.

Our members’ meetings, both in person and on-line have ensured tenants are at the heart of everything we do. This year we have hosted members' meetings and events to find out our members' views to enable ETF to review, develop and respond to proposals including:

ETF have also worked in partnership with the following organisations to develop effective tenant participation practice:

4

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Report of the Trustees (continued)

Supporting Tenant Influence Across the City

ETF have been working in partnership with CEC Senior Managers to discuss key issues and ensure tenants have a say on service delivery and standards. Our representatives played a key role in influencing:

ETF has supported CEC to review the role of its subgroups including the High Flats Sub-Group, the ETF Repairs Sub-Group and the Sheltered Housing Liaison Group. ETF is supporting in the development of Terms of Reference for these groups to ensure the structure of these group are “fit for the future”.

Financial Review

ETF acknowledges the assistance of continued funding from The City of Edinburgh Council to fund the full project costs.

The Trustees are satisfied with the financial performance of ETF for the year ended 31 March 2025.

The Federation currently has total available funds of £97,885 (2024: £136,543) which is made up of £509 (2024: £509) restricted funds and £97,376 (2024: £136,034) unrestricted funds, of which £nil (2024: £1,738) is allocated to the pension reserve.

We continue to monitor our cost base closely. Staff costs are by far our largest single cost representing around 40% of total revenue.

Reserves Policy

The Executive Committee of ETF has ultimate responsibility for the charity, its assets, and activities. All funds of the organisation are held for the purpose of carrying out its mission and charitable activities.

Reserves are held for four main purposes:

To meet these objectives, it is considered necessary to have general reserves of approximately three months running costs which equates to approximately £70,000 based on expenditure levels and pension deficit payment requirements at the time of approving this report.

ETF currently has free reserves of £97,376 which is equivalent to c4 months running costs. The charity has plans to utilise an element of these excess reserves in the coming year as outlined in the plans for future section of this report.

5

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Report of the Trustees (continued)

Going Concern

ETF have successfully adapted its services to provide a range of digital participation and training opportunities. The Executive Committee (EC) of ETF has continued its regular monthly meetings using the Zoom platform to monitor and forward plan its activities. The staffing and finance subgroup has continued to meet virtually to monitor the organisation’s finances and support to staff. The Federation has continued to host its working groups and members’ meetings online with good turnouts at these digital events.

Funding has been guaranteed by the City of Edinburgh Council to 31 March 2026 for £241,083 per annum and the Federation received the first tranche for 25/26 of £120,542 on 29 August 2025. This is the primary source of funds for the Federation and facilitates the organisation's charitable activities. The Trustees ensure that the Federation's costs each year do not exceed this funding in order to ensure that the Federation is sustainable.

The Trustees remain confident that there are no reasonably foreseeable circumstances under which the Federation cannot continue to operate on a going concern basis. Accordingly, the financial statements have been prepared on a going concern basis.

Plans for the Future

In a challenging climate and with an increasing demand for our service, we must ensure continued focus on delivering and extending the reach of our service so that we can continue to fulfil the critical role and impact we have in the life of tenants throughout Edinburgh. In the year ahead we will also focus on the following objectives and deliverables in our strategic plan for 2025-2025:

6

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Report of the Trustees (continued)

Plans for the Future (continued)

ETF have a number of plans to ensure it meets the above objectives;

Reference and Administrative Details

Edinburgh Tenants Federation is a Scottish Charitable Incorporated Organisation (SCIO) SC048236 regulated by the Scottish Charity Regulator (OSCR).

Our advisors include:

Executive Committee

The Executive Committee of the SCIO are its trustees for the purpose of charity law. The trustees serving during the year and since the year end were as follows:

North Sighthill Residents Association
Laichfield Community Association
Moredun Multis and Maisonettes Residents
Association
Wharton Square Residents Group Resigned 15 November 2024
Minorities Initiative Residents Association
Birnies Court Residents Association
Gateside Residents Association
Willowbrae/Duddingston Residents
Association
OrdinaryMember Appointed 27 March 2025
OrdinaryMember Appointed 27 March 2025
OrdinaryMember Appointed22 May2025

7

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Report of the Trustees (continued)

Structure, Governance and Management

ETF is registered as a Scottish Charitable Incorporated Organisation (SCIO) with the Office of Scottish Charities Regulator. There are four classes of membership of the SCIO as follows: Ordinary Membership, Corporate Membership, Non-Voting Individual Membership and NonVoting Associate Membership.

The constitution states the minimum number of EC members to be five and the maximum to be thirteen.

Ordinary members elect an Executive Committee annually to run the business of ETF to meet its Service Level Agreement with CEC.

The SCIO has ten EC members at the year end.

Induction for EC

All new EC members receive a full induction to the organisation and the governance role which includes obligations under charity law and an introduction to ETF's structure and services, our plans and financial status.

Organisational Structure

The EC can have a minimum of five and a maximum of thirteen members, administer the SCIO. The EC meets every month and there are sub-committees covering:

ETF currently employs the Tenants Information Service (TIS) to provide the Co-ordinator and Outreach Officer roles to manage the day-to-day operations of the charity. To facilitate effective operations, the Co-ordinator has delegated authority, within terms of delegation approved by the EC, for operational matters including finance, employment and service delivery.

The EC elects the offices of Convenor, Vice-Convenor, Treasurer, Secretary and such other office bearers (if any) as they consider appropriate. These appointments are made by the EC following the AGM. All office bearers shall cease to hold office at the conclusion of each AGM but shall then be eligible for re-election.

Related Parties

None of our EC receive remuneration or other benefit from their work with the SCIO. In the current year no related party transactions were reported.

Pay Policy for Senior Staff

The pay of staff is based on the local authority national pay awards. All EC members give their time freely and do not receive any remuneration in the year. The practice of the SCIO is that EC members are reimbursed for work related expenses.

8

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Report of the Trustees (continued)

Risk Management

The EC have a risk management strategy which comprises:

This work has identified that sustaining core funding is the major risk for the SCIO.

Statement of Trustee Responsibilities

The EC (who are also the Trustees of the SCIO) are responsible for preparing the Report of the Trustees and the financial statements in accordance with applicable law and United Kingdom Generally Accepted Accounting Practice.

In preparing financial statements, the Trustees are required to:

The Trustees are responsible for keeping adequate accounting records which disclose with reasonable accuracy at any time the financial position of the SCIO. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Provision of Information to Independent Examiners

The trustees at the date of approval of this trustees' report confirm that, so far as they are individually aware, there is no relevant information of which the independent examiners are unaware; and each trustee has taken all the steps that they ought to have taken to make themselves aware of any relevant information and to establish that the company's independent examiner is aware of that information.

28 November 2025

9

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Independent Examiner’s report to Trustees of Edinburgh Tenants Federation SCIO

I report on the financial statements of the charity for the year ended 31 March 2025 which are set out on pages 11 to 24.

This report is made to the trustees, as a body, in accordance with the terms of my engagement. My work has been undertaken to enable me to report my opinion set out below and for no other purpose. To the fullest extent permitted by law I do not accept or assume responsibility to anyone other than the trustees, as a body, for my work or for this report.

Respective responsibilities of the Trustees and Examiner

The charity’s trustees are responsible for the preparation of the financial statements in accordance with the terms of the Charities and Trustee Investment (Scotland) Act 2005 and the Charities Accounts (Scotland) Regulations 2006 (as amended). The charity trustees consider that the audit requirement of Regulation 10(1) (a) to (c) of the Accounts Regulations does not apply. It is my responsibility to examine the financial statements as required under section 44(1) (c) of the Act and to state whether particular matters have come to my attention.

Basis of Independent Examiner’s Statement

My examination is carried out in accordance with Regulation 11 of the Charities Accounts (Scotland) Regulations 2006 (as amended). An examination includes a review of the accounting records kept by the charity and a comparison of the financial statements with those records. It also includes consideration of any unusual items or disclosures in the financial statements and seeks explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently I do not express an audit opinion on the view given by the financial statements.

Independent examiner’s statement

In the course of my examination, no matter has come to my attention:

  1. which gives me reasonable cause to believe that in any material respect the requirements:

  2. to keep accounting records in accordance with Section 44(1) (a) of the 2005 Act and Regulation 4 of the 2006 Accounts Regulations (as amended); and

  3. to prepare accounts which accord with the accounting records and comply with Regulation 8 of the 2006 Accounts Regulations (as amended);

have not been met, or

  1. to which, in my opinion, attention should be drawn in order to enable a proper understanding of the financial statements to be reached.

Partner For and on behalf of Henderson Loggie LLP Chartered Accountants Stampp office 10 – 14 Waterloo Place Edinburgh EH1 3EG

28 November 2025

10

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Statement of financial activities

Note Unrestricted Restricted Total Unrestricted Restricted Total
Funds Funds 2025 Funds Funds 2024
£ £ £ £ £ £
Income from: 3
Charitable activities 241,483 - 241,483 120,542 - 120,542
_ _ _ _ _ _
Total 241,483 - 241,483 120,542 - 120,542
_ _ _ _ _ _
Expenditure on: 4
Charitable activities (280,141) - (280,141) (209,514) - (209,514)
_ _ _ _ _ _
Total (280,141) - (280,141) (209,514) - (209,514)
_ _ _ _ _ _
Net(expenditure)/ income (38,658) (38,658) (88,972) - (88,972)
Actuarial gain on pension scheme 9 - - -
Transfer between funds 10,11 - - - - - -
_ _ _ _ _ _
Net movement in funds (38,658) (38,658) (88,972) - (88,972)
Reconciliation of funds 10, 11
Total funds at 31 March 2024 136,034 509 136,543 225,006 509 225,515
_ _ _ _ _ _
Total funds at 31 March 2025 97,376 509 97,885 136,034 509 136,543

The statement of financial activities includes all gains and losses in the year.

The notes on pages 13 to 24 form part of these financial statements.

11

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Balance sheet

Notes
2025
£
Fixed assets
Tangible assets
6
Current assets
Debtors
7
3,875
Cash at bank and in hand
132,125
_
136,000
Current liabilities
Creditors due within one year
8
(42,548)
_
Net current assets

Net assets
Represented by
Restricted funds
10
509
Unrestricted funds
11
General funds
97,376
Pension reserve
-
_
Total funds		 2025
2024
£
£
4,433
3,187
152,480
_
155,667
(25,875)
_
93,452
_

97,885
509
137,772
(1,738)
_
97,885		 2024
£
6,751
129,792
_
136,543
136,543

Approved by the Trustees and signed on their behalf

28 November 2025

The notes on pages 13 to 24 form part of these financial statements.

12

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Notes to the financial statements

1 Accounting policies

1.1 Basis of accounting

The Edinburgh Tenants Federation SCIO ("The Federation") is a Scottish Charitable Incorporated Organisation limited by guarantee. It is registered with the Office of the Scottish Charity Regulator (OSCR) under charity number SC048236.

The address of the registered office is Norton Park, 57 Albion Road, Edinburgh EH7 5QY.

The financial statements have been prepared in accordance with the Charities and Trustee Investment (Scotland) Act 2005 and "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with Financial Reporting Standards applicable in the UK and Republic of Ireland (FRS 102)".

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the accounting policies as detailed in note 2.

The Federation is a public benefit entity as defined by FRS102.

The presentation currency of these financial statements is GBP with rounding to the nearest GBP.

Going concern

Funding has been guaranteed by the City of Edinburgh Council to 31 March 2026 for £241,083 per annum and the Federation received the first tranche for 25/26 of £120,542 on 29 August 2025. This is the primary source of funds for the Federation and facilitates the organisation's charitable activities. The Trustees ensure that the Federation's costs each year do not exceed this funding in order to ensure that the Federation is sustainable.

The Trustees remain confident that there are no reasonably foreseeable circumstances under which the Federation cannot continue to operate on a going concern basis, based on commitments from the City of Edinburgh Council and the level of free reserves. Accordingly, the financial statements have been prepared on a going concern basis.

13

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Notes to the financial statements (continued)

1. Accounting policies (continued)

1.2 Depreciation

Depreciation is provided using the following rates to reduce by annual instalments the cost, less estimated residual value, of the tangible assets over their estimated useful lives:-

Computer equipment 33.3% reducing balance Office equipment 25% reducing balance

1.3 Operating leases

Operating lease rentals are charged in the income and expenditure account on a straight line basis over the lease term.

1.4 Pension

The Federation participates in a multi-employer defined benefit pension scheme. The information on the assets and liabilities attributable to individual employers within this scheme are not able to be independently identified by the scheme actuary and so the costs of the scheme are recognised as and when they arise. The assets of the scheme are held separately from those of the Federation in an independently administrated fund. The Federation has agreed to a deficit funding agreement and recognises a liability for this obligation.

The amount recognised the net present value of the deficit reduction contributions payable under the agreement and is calculated using the discount rate of 4.98% (2024: 4.9%). More details are contained in note 9.

Contributions to the Federation's defined contribution pension scheme are charged to the income and expenditure account in the year in which they become payable.

1.5 Income

All income is included in the Statement of Financial Activities when the charity is entitled to the income and the amount can be quantified with reasonable accuracy.

1.6 Expenditure

Expenditure is recognised as soon as there is a legal or constructive obligation committing the Charity to the expenditure. All expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all costs related to the category. The charity is not registered for VAT and, accordingly, expenditure is shown gross of irrecoverable VAT.

Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them.

Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Support costs include governance costs which support the charity’s programmes and activities. These costs include the expenses of the statutory accounts and legal and professional fees.

14

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Notes to the financial statements (continued)

1. Accounting policies (continued)

1.7 Financial instruments

The Federation's cash at bank and in hand and trade and other debtors and its trade and other creditors and bank overdrafts are measured initially at the transaction price, including transaction costs, and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year are measured at the undiscounted amount of the cash or other consideration expected to be paid or received.

1.8 Cash and cash equivalents

Cash and cash equivalents include cash at bank and in hand and highly liquid interest-bearing securities with maturities of three months or less subject to insignificant risk of changes in value.

1.9 Fund accounting

Unrestricted funds are incoming resources generated for the objects of the charity without further specified purpose and are available as general funds.

Designated funds are unrestricted funds that have been earmarked by the trustees for a specific purpose.

Restricted funds are to be used for specific purposes as laid down by the donor. Expenditure that meets these criteria is charged to the fund together with a fair allocation of management and support costs.

1.10 Grants receivable

Grants receivable, including capital grants, are credited to the Statement of Financial Activities (SOFA) when the charity is entitled to the income and the amount can be quantified with reasonable accuracy. Income is deferred only when the funder specifies that the funds must be used in future accounting periods or has imposed conditions that must be met before the charity has unconditional entitlement, and these conditions have not yet been met. Income from service level agreements, where related to performance and specific deliverables, are accounted for as the charity earns the right to consideration by its performance

2. Judgements in applying accounting policies and key sources of estimation uncertainty

In preparing these financial statements, the executive committee have had to make the following judgements:

15

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Notes to the financial statements (continued)

3. Income

Charitable activities
Unrestricted
Restricted
£
£
City of Edinburgh Council SLA
241,083
-
Miscellaneous Income
400
-
_
______
241,483
-
Expenditure
Unrestricted
Restricted
£
£
Charitable expenditure
184,589
-
Support costs
91,472
-
Governance costs
4,080
-
__
___
280,141
-		 Total
2025
Total
2024
£
£
241,083
120,542
400
-
_
_
241,483
120,542
Total
2025
Total
2024
£
£
184,589
132,563
91,472
72,884
4,080
4,067
__
____
280,141
209,514

4. Expenditure

There was £nil of restricted expenditure during the year ended 31 March 2025 (2024: £nil).

Charitable expenditure

Charitable expenditure
Total Total
2025 2024
£ £
Wages and salaries 83,170 66,814
Social security costs 3,295 1,688
Pension contributions 7,929 6,804
Pension interest expense defined benefit (note 9) 3 330
Pension scheme expenses 1,771 1,721
Staff training 1,817 -
Staff travel & subsistence 4,106 957
Staff recruitment 1,165 2,344
Payroll processing costs 916 483
DIS staff insurance 1,123 22
Tenants Information Services 79,294 51,400
_ _
184,589 132,563

16

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Notes to the financial statements (continued)

4. Expenditure (continued)

Support costs

Rent, service charge and rates
Insurance
Equipment and repairs
Stationery and postage
Telephone and internet
Photocopier costs
Legal and professional fees
Training & conferences
Travel & subsistence
Room hire & catering
Printing & publicity
Computer
Membership and subscriptions
Bank charges
Miscellaneous
Donations
Website
Depreciation
Rebranding
Accountancy
Disposal of Assets

Governance costs
Independent examiner fees
Trustee expenses
 Total
2025
£
14,487
1,637
634
5,099
1,229
3,107
2,181
7,561
10,260
5,481
13,555
6,608
733
311
1,308
1,653
1,634
2,212
9,500
2,176
106
_

91,472
Total
2025
£
4,080
-
____
_
4,080		 Total
2024
£
14,137
1,588
530
6,377
1,034
1,976
4,158
12,708
6,305
1,631
9,223
7,304
769
306
266
103
1,100
3,369
-
-
-
______
72,884
Total
2024
£
3,881
186
______
4,067

5. Staff numbers and costs

The average number of employees (excluding trustees) during the year was 3 (2024: 2). The average number of Trustees for the year was 9 (2024: 8). No employee received salary and benefits of more than £60,000 per annum (2024: £60,000).

Key management personnel included employees who are involved in planning, directing and controlling the activities of the charity. The total paid to key management for services in the year was £99,913 (2024: £82,442).

No remuneration was paid to any Trustee (2024: Nil). A total of 1 Trustee (2024: 2) were reimbursed expenses of £355 (2024: £186).

17

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Notes to the financial statements (continued)

6. Tangible fixed assets

Computer
Office
equipment
equipment
£
£
Cost
At 31 March 2024
14,462
154
Disposals
(357)
-
__
_
At 31 March 2025
14,105
154


Depreciation
At 31 March 2024
7,747
118
Charge for year
2,203
9
Depreciation on disposals
(251)
-


At 31 March 2025
9,699
127


Net book value
At 31 March 2025
4,406
27
At 31 March 2024
6,715
36
7.
Debtors
Total
2025
£
Prepayments and accrued income
3,875
8.
Creditors: Amounts falling due within one year
Total
2025
£
Accruals and deferred income
4,462
Taxation and social security
1,735
Other creditors
36,351
Pension deficit (note 9)
-
____
_
42,548		 Total
£
14,616
(357)
__
14,259
_
7,865
2,212
(251)

9,826

4,433
6,751
Total
2024
£
3,187
Total
2024
£
21,842
1,468
827
1,738
___
25,875

18

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Notes to the financial statements (continued)

9. Pension

Edinburgh Tenants Federation participates in Scottish Voluntary Sector Pension Scheme. The Pension Scheme is a multi-employer defined benefit scheme. The scheme is funded and is contracted out of the state scheme. The Trustees closed the pension scheme for future accrual with effect from 31 March 2010. The Executive Committee has decided to pay an annual amount to the scheme as calculated by the scheme actuary to meet their share of the deficit.

The Scheme operated a single benefit structure, final salary with a 1/60th accrual rate, to September 2007. From October 2007 there were two benefit structures available. These were a final salary with a 1/60th accrual rate and final salary with a 1/80th accrual rate. Participating employers chose which benefit structure that they wished to offer their employees.

Edinburgh Tenants Federation decided to continue to offer the 1/60th accrual benefit structure to employees from October 2007.

The Trustee commissions an actuarial valuation of the Scheme every 3 years. The main purpose of the valuation is to determine the financial position of the Scheme in order to determine the level of future contributions required so that the Scheme can meet its pension obligations as they fall due.

The actuarial valuation assesses whether the Scheme's assets at the valuation date are likely to be sufficient to pay the pension benefits accrued by members as at the valuation date. Asset values are calculated by reference to market levels. Accrued pension benefits are valued by discounting expected future investment returns.

At the balance sheet date there were no active members of the Scheme employed by the Federation. It is not possible in the normal course of events to identify the share of underlying assets and liabilities belonging to individual participating employers. Accordingly, due to the nature of the Plan, the accounting charge for the period under FRS102 Section 28 represents the employer contribution payable. Employer contributions to the deficit in the year were £3,513 (2024: £10,145).

The last formal valuation of the Scheme was performed as at 30 September 2020 by a professionally qualified actuary using the "projected unit credit" method.

The market value of the Scheme's assets at the valuation date was £153.3 million, liabilities of £160.0 million and a deficit of £6.7 million.

To eliminate this funding deficit, the Trustee has asked the participating employers to pay additional contributions to the scheme as follows:

From 1 April 2019 to September 2026 £1,404,638 per annum
(payable monthly and increasing by 3%
each on 1st April)
From 1 April 2019 to 30 September 2027: £136,701 per annum
(payable monthly and increasing by 3%
each on 1st April)

The recovery plan contributions are allocated to each participating employer in line with their estimated share of the scheme liabilities.

19

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Notes to the financial statements (continued)

9. Pension (continued)

Where the scheme is in deficit and where the entity has agreed to a deficit funding arrangement the entity recognises a liability for this obligation. The amount recognised is the net present value of the deficit reduction contributions payable under the agreement that relates to the deficit. The present value is calculated using the discount rate detailed in these disclosures.

Following a change in legislation in September 2005 there is a potential debt on the employer that could be levied by the Trustee of the Scheme. The debt is due in the event of the employer ceasing to participate in the Scheme or the Scheme winding up.

The debt for the Scheme as a whole is calculated by comparing the liabilities for the Scheme (calculated on a buyout basis i.e. the cost of securing benefits by purchasing annuity policies from an insurer, plus an allowance for expenses) with the assets of the Scheme. If the liabilities exceed assets there is a buyout debt.

The leaving employer's share of the buy-out debt is the proportion of the Scheme's liability attributable to employment with the leaving employer compared to the total amount of the Scheme's liabilities (relating to employment with all the currently participating employers). The leaving employer's debt therefore includes a share of any 'orphan' liabilities in respect of previously participating employers. The amount of the debt therefore depends on many factors including total Scheme liabilities, Scheme investment performance, the liabilities in respect of current and former employees of the employer, financial conditions at the time of the cessation event and the insurance buy-out market. The amounts of debt can therefore be volatile over time.

Edinburgh Tenants Federation has been notified by the Pensions Trust of the estimated employer debt on withdrawal from the Plan based on the financial position of the Scheme as at 30 September 2017. As of this date the estimated employer debt for the Federation was £566,103. It is not provided for in these financial statements because it is contingent on a future event which is in the control of the entity.

Reconciliation of opening and closing provisions

Year ended Year ended
31 March 2025 31 March 2024
£ £
Provision at start of year/period 1,738 11,553
Unwinding of the discount factor (interest expense) 3 330
Deficit contribution paid (1,741) (10,145)
Remeasurements - impact of any change in - -
assumptions
Remeasurements – amendments to the contribution - -
schedule
Provision at end of year/period - (1,738)

20

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Notes to the financial statements (continued)

9. Pension (continued)

Income and expenditure impact

Year ended Year ended
31 March 2025 31 March 2024
£ £
Interest expense 3 330
Remeasurements–impact of any change in assumptions - -
Remeasurements – amendments to the contribution - -
schedule
Assumptions
31 March 2025
% per annum
Rate of discount 4.98%

The discount rate shown above is the equivalent single discount rate which, when used to discount the future recovery plan contributions due, would give the same results as using a full AA corporate bond yield curve to discount the same recovery plan contributions.

Deficit contributions schedule

Year ended 31 March 2025 (£)
Year 1 -

The Federation must recognise a liability measured as the present value of the contributions payable that arise from the deficit recovery agreement and the resulting expense in the income and expenditure account i.e. the unwinding of the discount rate as a finance cost in the period in which it arises.

It is these contributions that have been used to derive the Federation's balance sheet liability.

The Executive Committee has also set up a new defined contribution scheme to provide future benefits from 1 April 2010. During the accounting period the Federation paid contributions to this scheme at the rate of 10%. At the balance sheet date there were 2 (2024: 2) active members of the scheme employed by the Federation.

21

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Notes to the financial statements (continued)

10. Restricted funds
At 1 April Income Expenditure Transfer At
2025 2024 Between 31 March
Funds 2025
£ £ £ £ £
Start-up grants 509 - - - 509
______ ______ ______ ______ ______
509 - - - 509
At 1 April Income Expenditure Transfer At
2024 2023 Between 31 March
Funds 2024
£ £ £ £ £
Start-up grants 509 - - - 509
______ ______ ______ ______ ______
509 - - - 509

Start-up grants are for new Residents’ and Tenants’ groups to fund their set-up costs.

22

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Notes to the financial statements (continued)

11. Unrestricted funds

2025
General funds
At 1 April
2024
£
General funds
137,772
Pension
reserve
(1,738)
__
136,034
2024
General funds
At 1 April
2023
£
General funds
236,559
Pension
reserve
(11,553)
____
225,006		 Income
Expenditure
Actuarial
Gains
Transfer
Between
Funds
At
31 March
2025
£
£
£
£
£
241,483
(280,138)
-
(1,741)
97,376
-
(3)
-
1,741
-
_
_
__
_

241,483
(280,141)
-
-
97,376
Income
Expenditure
Actuarial
Gains
Transfer
Between
Funds
At
31 March
2024
£
£
£
£
£
120,542
(209,184)
-
(10,145)
137,772
-
(330)
-
10,145
(1,738)
_
_


___
120,542
(209,514)
-
-
136,034

23

Edinburgh Tenants Federation SCIO Year ended 31 March 2025

Notes to the financial statements (continued)

12. Analysis of assets between funds

2025
Fixed assets
Net current assets
2024
Fixed assets
Net current assets		 Unrestricted funds
General
funds
Pension
reserve
Restricted
funds
Total
funds
2025
£
£
£
£
4,433
-
-
4,433
92,943
-
509
93,452
______
_____
_____
______
97,376
-
509
97,885
Unrestricted funds
General
funds
Pension
reserve
Restricted
funds
Total
funds
2024
£
£
£
£
6,751
-
-
6,751
131,021
(1,738)
509
129,792
__

__
______
137,772
(1,738)
509
136,543		 Total
funds
2025
£
4,433
93,452
______
97,885

13. Other commitments

At 31 March 2025 the SCIO had total commitments under operating leases as follows:

2025 2024
£ £
Due within 1 year 10,223 9,525
Due within 2-5 years 6,826 9,101
_ _
17,049 18,626

24