Company registration number: 02804179 Charity registration number: 1032387
Dawlish Gardens Trust
(A company limited by guarantee) Annual Report and Financial Statements for the Year Ended 31 August 2024
Redwoods Chartered Certified Accountants 2 Clyst Works Clyst Road Topsham Exeter EX3 0DB
Dawlish Gardens Trust
Contents
| Strategic Report | 1 to 4 |
|---|---|
| Trustees' Report | 5 to 9 |
| Independent Examiner's Report | 10 |
| Statement of Financial Activities | 11 to 12 |
| Balance Sheet | 13 |
| Statement of Cash Flows | 14 |
| Notes to the Financial Statements | 15 to 35 |
Dawlish Gardens Trust
Strategic Report for the Year Ended 31 August 2024
The trustees, who are directors for the purposes of company law, present their strategic report for the year ended 31 August 2024, in compliance with s414C of the Companies Act 2006.
Achievements and performance
The Trust continues to build on the success of 2023 with the Team strengthening and developing to ensure that the Trust offers the best possible service to clients. Diversification of the team strengths ensures that the Trust continues to evolve offering more vocational and independence skills training for clients. Our animal area remains popular, and standards and knowledge continue to improve with more investment planned for this area in 2025.
Successful marketing strategies throughout this year will see a significant increase in clients during 2025, mainly from our re-engagement with local schools for pupils with additional needs.
Our principal sources of income remain client attendance fees and employment placement fees. Income for plant sales has reduced as we terminate our contract with Knowle Gardens. However, our in-house plant and woodwork sales continue to grow.
Staff costs have dropped again since 2023 but represent an average of 74% on income over the last 7 years.
Beneficiary numbers decreased slightly during the year.
Our financial aims are to ensure a surplus each year but as a Charity we are not required to be profitable.
Financial review
The statement of financial activities indicates a surplus for the year of £3,757 (2023 £89,687). However this is after a depreciation charge of £33,681 (2023 £32,307), an unrealised gain on fixed asset investments of £27,350 (2023 £7,255) and a provision for over claimed input vat of £49,838 (2023 £nil).
The total value of unrestricted reserves at 31 August 2024 was £957,388 (2023 £953,631). However this includes fixed assets of £288,366 (2023 £313,266) which are not readily available for funding purposes. The balance of unrestricted funds of £669,022 (2023 £640,365) represents net current assets, which are effectively funds which are not restricted.
Policy on reserves
The Trustees have restored the operational reserve to a point where the capital allocated to this fund represents six months trading costs. The Trustees consider that this would ensure that, in the event of a significant drop in funding, they will be able to continue the charity's services for a reasonable period, while consideration is given to ways in which additional funds may be raised.
Note 25 sets out an analysis of the assets attributable to the various funds. These assets are sufficient to meet the charity's obligations on a fund by fund basis.
Page 1
Dawlish Gardens Trust
Strategic Report for the Year Ended 31 August 2024
Principal funding sources
As a matter of policy and to ensure sustainability of the Trust, the Trustees strongly believe that the Trust will be funded by a positive trading position as opposed to becoming reliant on donations. The main sources of income are as follows:
-
Income received through the provision of vocational learning is largely received from county social services but increasingly from clients where social services have outsourced funding to the beneficiary and/or their carer. The Trustees are mindful of the dependency of one major source of income and in line with the various self-funding initiatives take every opportunity to mitigate this dependency.
-
Supported employment programme which provides the following funding: income from social services to cover initial training and assessment, plus income from Access to Work to cover ongoing support to clients in the workplace and our administrative costs.
-
Plant sales - within our nursery we grow a variety of grasses and perennials and over the years we have developed significant expertise in this area. The development of a retail on site sales area is allowing us to continue to provide a meaningful horticultural experience for those clients who wish to engage in horticulture. We believe this will increase in time making up the net profit previously attributable to the wholesale grass sales to Knowle nurseries.
Investment policy and objectives
Investment policy is for surplus monies to remain invested in a mixture of longer and short-term investments. Further the Trustees are happy to allow up to 40% of surplus cash to be invested into an investment targeting capital growth. All investments are reviewed on a monthly basis, and are discussed at meetings of the Finance Committee. Currently, invested funds are 27.11% (2023 - 24.35%) of total reserves.
Plans for future periods
Aims and key objectives for future periods
Consolidation of the team having taken place during this year, the Trust now finds itself in a position to facilitate growth in terms of numbers of clients ensuring sustainability of the Trust. In the second quarter of the year the Trust plans to invest in a significant new building in the animal area as this is an area of particular interest to potential beneficiaries. The Trust will continue to facilitate the school placements with the aim of these becoming an ongoing source of income and potential future clients.
Activities planned to achieve aims
-
Review all policies, creating new where necessary to ensure they are current and integrated into practice.
-
Review of cost benefit of off site activities including both community maintenance programmes and supported employment.
-
Attend employment and careers fairs of schools as well as those facilitated by local councils.
-
Regularly review and benchmark charges both internally and externally against other providers.
Page 2
Dawlish Gardens Trust
Strategic Report for the Year Ended 31 August 2024
Principal risks and uncertainties
The Trustees are pleased that our "no overdraft or loan" policy, coupled with accumulation over the years of considerable strategic reserves will continue to enable us to be confident in being able to manage any unforseen risk or uncertainties.
Risk Management
The Trustees have examined the major strategic, business and operational risks which the charity faces and confirm that systems have been established to enable regular reports to be produced so that the necessary steps can be taken to reduce those risks.
A risk log along with appropriate mitigating actions is maintained by the Trust.
Key personal
Loss of key members of staff through resignation.
The Trustees manage this risk by ensuring that staff satisfaction is maintained and suitable replacement staff are sourced as required. For more senior positions the Trustees work with management to ensure succession plans are in place.
Safeguarding
Risk of harm to clients, reputation or operational damage if appropriate care standards are not met. The Trustees manage this risk by ensuring the care standards achieved meet and sometimes exceed the CQC standards and guidelines.
Funding cuts
Most of the charity's income comes from local authorities, there is therefore a risk to the charity of imposed funding cuts or withdrawal of funding.
The Trustees manage this risk by regular contract negotiations with relevant authorities and highlighting the outstanding care provided by Dawlish Gardens Trust which would be difficult for other providers to service. The Trust is also on the DCC "Preferred Supplier List". An uplift to client contract day fees was successfully negotiated.
Beneficiary vacancies
Loss of revenue due to beneficiary vacancies.
The Trustees manage this risk by ensuring that Dawlish Gardens Trust is well promoted with local authorities and guardians/parents of potential clients. Further a client waiting list is maintained.
Unplanned events impacting our estate and buildings
Damage to our estate and buildings due to unplanned events (storm, vandalism, fire and theft). The Trustees manage this risk by ensuring that the regular maintenance plan is appropriate and meets all foreseen problems. Dawlish Gardens Trust has built up a strong relationship with local trades so that any unplanned problem can be dealt with in a timely and safe manner. We are adequately insured as far as possible to mitigate these risks.
Injury to clients and staff and vicarious liability
With the general manager, the Trustees regularly review risks associated with the charity and are cogniscent of the enhanced risks of the client group. We are confident that we have adequate insurance and undertake a regular health and safety audit of all activities.
Page 3
Dawlish Gardens Trust
Strategic Report for the Year Ended 31 August 2024
The strategic report was approved by the trustees of the charity on 18 February 2025 and signed on its behalf by:
......................................... Dr J Whitehead Trustee
Page 4
Dawlish Gardens Trust
Trustees' Report
The trustees, who are directors for the purposes of company law, present the annual report together with the financial statements of the charitable company for the year ended 31 August 2024.
Objectives and activities
Objects and aims
The charity's objects and principal activities continue to be that of the promotion for the public benefit of providing sheltered training and therapeutic employment for disabled clients in rural activities, and training to support independent living.
Through the provision of training and related work experience Dawlish Gardens Trust's principal aim is to maximise the potential of those Learning Disabled and other disabled colleagues who attend and place those able to in permanent employment.
The Trust's aim is achieved through the provision of a variety of training activities, many of which are linked to the horticultural setting in which the Trust operates.
We have a proven track record of adding value to clients where, on joining us, the client and carer agree on a programme to achieve their objectives in joining us. We keep careful notes of the clients progress, which is available with client consent to future employers or providers.
Objectives, strategies and activities
The Trust offers two key learning "pathways"
Vocational learning
This pathway to learning provides training to deal with daily life requirements, helping clients to maximise their potential in a whole range of activities including catering, animal care, woodwork and a range of horticulture opportunity. Clients work in small teams which further supports the development of interpersonal and team skills.
Supported employment
This pathway is available to our more able clients who will be provided with training that supports the job application process and the various disciplines of a working environment. Once successful a client will be placed into a job initially with a job coach. This scheme is supported by Job Centres.
Advocacy
Our trainers are skilled and trained in advocacy for our beneficiaries and provide vocational and pastoral support to them on a regular bespoke individual basis.
Public benefit
When planning activities the Trustees have considered the Charity Commission guidance on public benefit.
The Trustees confirm that they have complied with the requirements of section 17 of the Charities Act 2011 to have due regard to the public benefit guidance published by the Charity Commission for England and Wales.
Use of volunteers
Dawlish Gardens Trust is grateful to its team of volunteers for their efforts in supporting our charity. All volunteers are vetted in accordance with statutory obligation.
Going concern
The trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern nor any significant areas of uncertainty that affect the carrying value of assets held by the charity.
Page 5
Dawlish Gardens Trust
Trustees' Report
Reference and Administrative Details
| Charity Registration Number: | 1032387 |
|---|---|
| Company Registration Number: | 02804179 |
| The charity is incorporated in England. | |
| Registered Office: | Marysfield |
| Port Road | |
| Dawlish | |
| Devon | |
| EX7 0NX | |
| Independent Examiner: | Redwoods |
| Chartered Certified Accountants | |
| 2 Clyst Works | |
| Clyst Road | |
| Topsham | |
| Exeter | |
| EX3 0DB | |
| Solicitors: | Tozers |
| Broadwalk House | |
| Southernhay West | |
| Exeter | |
| Devon | |
| EX1 1UA | |
| Bankers: | Barclays |
| Leicester | |
| LE7 2BB |
Trustees and officers
The trustees and officers serving during the year and since the year end were as follows:
Trustees: Dr J Whitehead Mr M Adams Mr D Hyne Mr S Jennings Mrs D Pocock (resigned 7 February 2024) Mr J R Banks (appointed 7 February 2024) Mrs H L Noon (appointed 7 February 2024) Secretary: Mr M Adams
Page 6
Dawlish Gardens Trust
Trustees' Report
Structure, governance and management
Nature of governing document
The charity is constituted as a company limited by guarantee, and is therefore governed by its Memorandum and Articles of Association dated 16th March 1993 and amended by a special resolution dated 28th April 2010. This is further supported by the Trustee's governance policy and practice document.
Recruitment and appointment of trustees
Trustees are appointed at the Annual General Meeting with casual vacancies being bolstered by co-opted appointments between AGM's as necessary. None of the Trustees has any beneficial interest in the company. All of the Trustees are members of the company and guarantee to contribute £1 in the event of a winding up.
Induction and training of trustees
We are fortunate in having a controlling body which collectively has the skills to manage this business and each Trustee therefore keeps up to date with his or her own area of expertise. This is supplemented by meetings with Social Services and other appropriate bodies in order that we keep up to date with changing policy and process.
Training of both Trustees and Management has been a key objective through 2024.
Arrangements for setting key management personnel remuneration
The Trust is run by the general manager who is supported by:
-
Head of Site Operations
-
Head of Horticulture
-
Head of Supportive Employment
In addition there are a further 14 full time and part time instructors (equivalent to 10 FTE) plus volunteers, who are responsible for the efficient delivery of the Aims and Objectives of the Charity.
Staff remuneration is determined by the Trustees and is reviewed on a regular basis after affordability living wage and benchmarking undertaken by a remuneration sub-committee.
A defined contributions pension scheme is in place and is offered to all eligible employees.
Organisational structure
The charity is organised so that the Trustees hold regular minuted meetings to manage its affairs. The general manager attends all Trust general meetings and holds executive responsibility for actions determined by trustees meetings.
Under the Memorandum and Articles of Association, the charity has the power to make any investments that the Trustees see fit.
Page 7
Dawlish Gardens Trust
Trustees' Report
Relationships with related parties
User trustees
In the accounting period, there are two Trustees who have relatives who are beneficiaries of the charity, enjoying the same benefits as unrelated beneficiaries.
Interested parties
Mr Stephen Jennings, Trustee, is also a partner in Tozers plc, solicitors to the Trust.
Financial instruments
Objectives and policies
The charity's activities expose it to a number of financial risks including credit risk, cash flow risk and liquidity risk.
Cash flow risk
The Trustees manage the risk to cashflows by preparing and reviewing budgets on a regular basis and ensuring sufficient cash deposits are held to meet current spending commitments.
Credit risk
The charity’s principal financial assets are bank balances and cash, trade and other receivables, and investments.
The charity’s credit risk is primarily attributable to its trade receivables. The amounts presented in the balance sheet are net of allowances for doubtful receivables. An allowance for impairment is made where there is an identified loss event which, based on previous experience, is evidence of a reduction in the recoverability of the cash flows.
The charity has no significant concentration of credit risk, with exposure spread over many counterparties and customers.
Liquidity risk
To maintain liquidity and to ensure that sufficient funds are available for ongoing operations and future developments, the charity retains funds in short-term accessible investments and bank accounts.
Further details regarding liquidity risk can be found in the Statement of accounting policies in the financial statements.
Employment of disabled persons
This applies to all of our clients and staff and we have a compliant policy in place supported by staff training to ensure that policy becomes practice.
Employee involvement
The Trustees are committed to full involvement of our staff who are involved in the business planning process. On an individual basis staff contribute and comment through a suggestion box, a staff appraisal process and specific events such as a SWOT analysis exercise.
The General Manager holds regular consults with staff as well as holding a daily "wash up" staff discussion. It is chaired by the general manager or the site operations manager.
Page 8
Dawlish Gardens Trust
Trustees' Report
Creditor payment policy
The charity pays all its debts within the agreed payment terms.
Statement of trustees' responsibilities
The trustees (who are also the directors of Dawlish Gardens Trust for the purposes of company law) are responsible for preparing the trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
Company law requires the trustees to prepare financial statements for each financial year. Under company law the trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including its income and expenditure, of the charitable company for that period. In preparing these financial statements, the trustees are required to:
-
select suitable accounting policies and apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgements and estimates that are reasonable and prudent;
-
state whether applicable accounting standards, comprising FRS 102 have been followed, subject to any material departures disclosed and explained in the financial statements; and
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable company will continue in business.
The trustees are responsible for keeping proper accounting records that can disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006. 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.
The trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company's website. Legislation governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
The annual report was approved by the trustees of the charity on 18 February 2025 and signed on its behalf by:
......................................... Dr J Whitehead Trustee
Page 9
Dawlish Gardens Trust
Independent Examiner's Report to the trustees of Dawlish Gardens Trust ('the Company')
I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 August 2024.
Responsibilities and basis of report
As the charity’s trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’).
Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.
Independent examiner’s statement
Since the Company's gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of The Association of Chartered Certified Accountants, which is one of the listed bodies.
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
-
accounting records were not kept in respect of Dawlish Gardens Trust as required by section 386 of the 2006 Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair view' which is not a matter considered as part of an independent examination; or
-
the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities [applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)].
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
...................................... Diana Sandra Heywood FCCA Redwoods, Chartered Certified Accountants
2 Clyst Works Clyst Road Topsham Exeter EX3 0DB
18 February 2025
Page 10
Dawlish Gardens Trust
Statement of Financial Activities for the Year Ended 31 August 2024 (Including Income and Expenditure Account and Statement of Total Recognised Gains and Losses)
| Income and Endowments from: Donations and legacies Charitable activities Other trading activities Investment income Other income Total income Expenditure on: Raising funds Charitable activities Material item Total expenditure Gains/losses on investment assets Net income Net movement in funds Reconciliation of funds Total funds brought forward Total funds carried forward Note Income and Endowments from: Donations and legacies 3 Charitable activities 4 Other trading activities 5 Investment income 6 Total income Expenditure on: Raising funds 8 Charitable activities 9 Total expenditure Gains/losses on investment assets Net income Transfers between funds |
Note 3 4 5 6 7 8 9 10 24 Unrestricted funds £ 15,940 753,622 41,655 5,088 816,305 (14,126) (729,747) (743,873) 7,255 79,687 10,000 |
Unrestricted funds £ 13,950 706,946 29,809 9,392 274 760,371 (9,592) (734,043) (40,329) (783,964) 27,350 3,757 3,757 953,631 957,388 Restricted funds £ 10,000 - - - 10,000 - - - - 10,000 (10,000) |
Total 2024 £ 13,950 706,946 29,809 9,392 274 |
|---|---|---|---|
| 760,371 | |||
| (9,592) (734,043) (40,329) |
|||
| (783,964) 27,350 |
|||
| 3,757 | |||
| 3,757 953,631 |
|||
| 957,388 | |||
| Total 2023 £ 25,940 753,622 41,655 5,088 |
|||
| 826,305 | |||
| (14,126) (729,747) |
|||
| (743,873) 7,255 |
|||
| 89,687 - |
The notes on pages 15 to 35 form an integral part of these financial statements. Page 11
Dawlish Gardens Trust
Statement of Financial Activities for the Year Ended 31 August 2024 (Including Income and Expenditure Account and Statement of Total Recognised Gains and Losses)
| Note Net movement in funds Reconciliation of funds Total funds brought forward Total funds carried forward 24 |
Unrestricted funds £ 89,687 863,944 953,631 |
Restricted funds £ - - - |
Total 2023 £ 89,687 863,944 |
|---|---|---|---|
| 953,631 |
All of the charity's activities derive from continuing operations during the above two periods. The funds breakdown for 2023 is shown in note 24.
The notes on pages 15 to 35 form an integral part of these financial statements. Page 12
Dawlish Gardens Trust
(Registration number: 02804179) Balance Sheet as at 31 August 2024
| Note Fixed assets Tangible assets 17 Investments 18 Current assets Stocks 19 Debtors 20 Cash at bank and in hand 21 Creditors: Amounts falling due within one year 22 Net current assets Net assets Funds of the charity: Unrestricted income funds Unrestricted funds Total funds 24 |
2024 £ 288,366 259,583 547,949 6,520 69,940 411,573 488,033 (78,594) 409,439 957,388 957,388 957,388 |
2023 £ 313,266 232,233 |
|---|---|---|
| 545,499 | ||
| 6,575 181,447 266,540 |
||
| 454,562 (46,430) |
||
| 408,132 | ||
| 953,631 | ||
| 953,631 | ||
| 953,631 |
For the financial year ending 31 August 2024 the charity was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
-
The members have not required the charity to obtain an audit of its accounts for the year in question in accordance with section 476; and
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
The financial statements on pages 11 to 35 were approved by the trustees, and authorised for issue on 18 February 2025 and signed on their behalf by:
.........................................
Dr J Whitehead Trustee
The notes on pages 15 to 35 form an integral part of these financial statements. Page 13
Dawlish Gardens Trust
Statement of Cash Flows for the Year Ended 31 August 2024
| Note Cash flows from operating activities Net cash income Adjustments to cash flows from non-cash items Depreciation 8, 10 Investment income 6 Revaluation of investments Working capital adjustments Decrease/(increase) in stocks 19 Decrease/(increase) in debtors 20 Increase in creditors 22 Net cash flows from operating activities Cash flows from investing activities Interest receivable and similar income 6 Purchase of tangible fixed assets 17 Sale of tangible fixed assets Net cash flows from investing activities Cash flows from financing activities Repayment of capital element of finance leases and HP contracts Net increase in cash and cash equivalents Cash and cash equivalents at 1 September Cash and cash equivalents at 31 August |
2024 £ 3,757 30,457 (9,392) (27,350) (2,528) 55 111,507 32,164 141,198 9,392 (8,781) 3,224 3,835 - 145,033 266,540 411,573 |
2023 £ 89,687 31,825 (5,088) (7,255) |
|---|---|---|
| 109,169 (4,075) (32,819) 23,243 |
||
| 95,518 | ||
| 5,088 (24,801) 482 |
||
| (19,231) (1,269) |
||
| 75,018 191,522 |
||
| 266,540 |
All of the cash flows are derived from continuing operations during the above two periods.
The notes on pages 15 to 35 form an integral part of these financial statements. Page 14
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
1 Charity status
The charity is limited by guarantee, incorporated in England, and consequently does not have share capital. Each of the trustees is liable to contribute an amount not exceeding £1 towards the assets of the charity in the event of liquidation.
The address of its registered office is: Marysfield Port Road Dawlish Devon EX7 0NX
These financial statements were authorised for issue by the trustees on 18 February 2025.
2 Accounting policies
Summary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
Statement of compliance
The financial statements have been prepared in accordance with 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)) (issued in October 2019) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
Basis of preparation
Dawlish Gardens Trust meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy notes.
The accounts are presented in £ sterling and rounded to £1.
Going concern
The trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern nor any significant areas of uncertainty that affect the carrying value of assets held by the charity.
Page 15
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
Prior period errors
The liability for Irrecoverable VAT has not been included in prior years. Liabilities and costs at 31.08.23 were understated by £40,329 which has been recognised in the 2024 accounts.
Judgements
In the application of the charity's accounting policies, trustees are required to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
Income and endowments
All income is recognised once the charity has entitlement to the income, it is probable that the income will be received and the amount of the income receivable can be measured reliably.
Donations and legacies
Donations are recognised when the charity has been notified in writing of both the amount and settlement date. In the event that a donation is subject to conditions that require a level of performance by the charity before the charity is entitled to the funds, the income is deferred and not recognised until either those conditions are fully met, or the fulfilment of those conditions is wholly within the control of the charity and it is probable that these conditions will be fulfilled in the reporting period.
Grants receivable
Grants are recognised when the charity has an entitlement to the funds and any conditions linked to the grants have been met. Where performance conditions are attached to the grant and are yet to be met, the income is recognised as a liability and included on the balance sheet as deferred income to be released.
Deferred income
Deferred income represents amounts received for future periods and is released to incoming resources in the period for which it has been received. Such income is only deferred when:
- The donor specifies that the grant or donation must only be used in future accounting periods; or - The donor has imposed conditions which must be met before the Charity has unconditional entitlement.
Other trading activities
Income from other trading activities is recognised as earned (that is at the time the events have taken place and the related goods have been provided), net of discounts and VAT where applicable.
Investment income
Dividends are recognised once the dividend has been declared and notification has been received of the dividend due.
Charitable activities
Income from charitable activities includes income recognised as earned (as the related goods or services are provided) under contract.
Page 16
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
Expenditure
All expenditure is recognised once there is a legal or constructive obligation to that expenditure, it is probable settlement is required and the amount can be measured reliably. All costs are allocated to the applicable expenditure heading that aggregate similar costs to that category. Where costs cannot be directly attributed to particular headings they have been allocated on a basis consistent with the use of resources, with central staff costs allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use. Other support costs are allocated based on the spread of staff costs.
Raising funds
These are costs incurred in attracting voluntary income, the management of investments and those incurred in trading activities that raise funds.
Charitable activities
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.
Governance costs
These include the costs attributable to the charity’s compliance with constitutional and statutory requirements, including audit, strategic management and trustees meetings and reimbursed expenses.
Irrecoverable VAT
Irrecoverable VAT is charged against the category of resources expended for which it was incurred.
Taxation
The charity is considered to pass the tests set out in Paragraph 1 Schedule 6 of the Finance Act 2010 and therefore it meets the definition of a charitable company for UK corporation tax purposes. Accordingly, the charity is potentially exempt from taxation in respect of income or capital gains received within categories covered by Chapter 3 Part 11 of the Corporation Tax Act 2010 or Section 256 of the Taxation of Chargeable Gains Act 1992, to the extent that such income or gains are applied exclusively to charitable purposes.
Tangible fixed assets
Individual fixed assets costing £1.00 or more are initially recorded at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
Tangible fixed assets other than freehold land are stated at cost less depreciation.
Depreciation and amortisation
Depreciation is provided on tangible fixed assets so as to write off the cost or valuation, less any estimated residual value, over their expected useful economic life as follows:
Asset class Depreciation method and rate Freehold land no depreciation provided Freehold buildings 4% straight line basis Temporary buildings 15% straight line basis Plant and equipment 15% reducing balance basis Computer equipment 25% reducing balance basis
Page 17
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
Motor vehicles Leased assets
25% reducing balance basis straight line over the term of the lease
Impairment of fixed assets
At each reporting date, goodwill and other fixed assets, including tangible fixed assets and investments but excluding investment properties, are assessed to determine whether there is an indication that the carrying amount of an asset may be more than its recoverable amount and that the asset should be impaired. If there is an indication of possible impairment, the recoverable amount of an asset, which is the higher of its value in use and its net realisable value, is estimated and compared with its carrying amount. If the recoverable amount is lower, the carrying amount of the asset is written down to its estimated recoverable amount and an impairment loss is recognised in profit and loss.
Fixed asset investments
Fixed asset investments, other than programme related investments, are included at market value at the balance sheet date. Realised gains and losses on investments are calculated as the difference between sales proceeds and their market value at the start of the year, or their subsequent cost, and are charged or credited to the Statement of Financial Activities in the period of disposal.
Unrealised gains and losses represent the movement in market values during the year and are credited or charged to the Statement of Financial Activities based on the market value at the year end.
Stock
Stock is valued at the lower of cost and estimated selling price less costs to complete and sell, after due regard for obsolete and slow moving stocks. Cost is determined using the first-in, first-out (FIFO).
Trade debtors
Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the charity will not be able to collect all amounts due according to the original terms of the receivables.
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.
Trade creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the charity does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.
Page 18
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Statement of Financial Activities over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the charity has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
Fund structure
Unrestricted income funds are general funds that are available for use at the trustees discretion in furtherance of the objectives of the charity.
Designated funds are unrestricted funds set aside for specific purposes at the discretion of the trustees.
Pensions and other post retirement obligations
The charity operates a defined contribution pension scheme which is a pension plan under which fixed contributions are paid into a pension fund and the charity has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised in the Statement of Financial Activities when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
Financial instruments
Classification
Financial assets and financial liabilities are recognised when the charity becomes a party to the contractual provisions of the instrument.
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the charity after deducting all of its liabilities.
Page 19
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Financial assets and liabilities are only offset in the statement of financial position when, and only when there exists a legally enforceable right to set off the recognised amounts and the charity intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.
Financial assets are derecognised when and only when a) the contractual rights to the cash flows from the financial asset expire or are settled, b) the charity transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or c) the charity, despite having retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party.
Financial liabilities are derecognised only when the obligation specified in the contract is discharged, cancelled or expires.
Page 20
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
Debt instruments
Debt instruments which meet the following conditions are subsequently measured at amortised cost using the effective interest method:
(a) The contractual return to the holder is (i) a fixed amount; (ii) a positive fixed rate or a positive variable rate; or (iii) a combination of a positive or a negative fixed rate and a positive variable rate.
(b) The contract may provide for repayments of the principal or the return to the holder (but not both) to be linked to a single relevant observable index of general price inflation of the currency in which the debt instrument is denominated, provided such links are not leveraged.
(c) The contract may provide for a determinable variation of the return to the holder during the life of the instrument, provided that (i) the new rate satisfies condition (a) and the variation is not contingent on future events other than (1) a change of a contractual variable rate; (2) to protect the holder against credit deterioration of the issuer; (3) changes in levies applied by a central bank or arising from changes in relevant taxation or law; or (ii) the new rate is a market rate of interest and satisfies condition (a).
(d) There is no contractual provision that could, by its terms, result in the holder losing the principal amount or any interest attributable to the current period or prior periods.
(e) Contractual provisions that permit the issuer to prepay a debt instrument or permit the holder to put it back to the issuer before maturity are not contingent on future events, other than to protect the holder against the credit deterioration of the issuer or a change in control of the issuer, or to protect the holder or issuer against changes in levies applied by a central bank or arising from changes in relevant taxation or law.
(f) Contractual provisions may permit the extension of the term of the debt instrument, provided that the return to the holder and any other contractual provisions applicable during the extended term satisfy the conditions of paragraphs (a) to (c).
Debt instruments that are classified as payable or receivable within one year on initial recognition and which meet the above conditions are measured at the undiscounted amount of the cash or other consideration expected to be paid or received, net of impairment.
With the exception of some hedging instruments, other debt instruments not meeting these conditions are measured at fair value through profit or loss.
Commitments to make and receive loans which meet the conditions mentioned above are measured at cost (which may be nil) less impairment.
Investments
Investments in non-convertible preference shares and non-puttable ordinary or preference shares (where shares are publicly traded or their fair value is reliably measurable) are measured at fair value through profit or loss. Where fair value cannot be measured reliably, investments are measured at cost less impairment.
Investments in subsidiaries and associates are measured at cost less impairment. For investments in subsidiaries acquired for consideration including the issue of shares qualifying for merger relief, cost is measured by reference to the nominal value of the shares issued plus fair value of other consideration. Any premium is ignored.
Page 21
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
Fair value measurement
The best evidence of fair value is a quoted price for an identical asset in an active market. When quoted prices are unavailable, the price of a recent transaction for an identical asset provides evidence of fair value as long as there has not been a significant change in economic circumstances or a significant lapse of time since the transaction took place. If the market is not active and recent transactions of an identical asset on their own are not a good estimate of fair value, the fair value is estimated by using a valuation technique.
3 Income from donations and legacies
| Donations and legacies; Donations from individuals Grants, including capital grants; Grants from other charities |
Unrestricted funds General £ 13,950 - 13,950 |
Total 2024 £ 13,950 - 13,950 |
Total 2023 £ 15,940 10,000 |
|---|---|---|---|
| 25,940 |
Page 22
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
4 Income from charitable activities
| Day placement fees Supported employment |
Unrestricted funds General £ 578,554 128,392 706,946 |
Total 2024 £ 578,554 128,392 706,946 |
Total 2023 £ 607,520 146,102 |
|---|---|---|---|
| 753,622 |
5 Income from other trading activities
| Trading income; Sales of goods and services 6 Investment income Interest receivable and similar income; Interest receivable on bank deposits Other investment income 7 Other income Other income |
Unrestricted funds General £ 29,809 29,809 Unrestricted funds General £ 7,788 1,604 9,392 |
Total funds £ 29,809 29,809 Total 2024 £ 7,788 1,604 9,392 Unrestricted funds General £ 274 |
Total 2023 £ 41,655 |
|---|---|---|---|
| 41,655 | |||
| Total 2023 £ 3,496 1,592 |
|||
| 5,088 | |||
| Total 2024 £ 274 |
Other income
Page 23
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
8 Expenditure on raising funds
a) Costs of trading activities
| Note Purchases - grasses Purchases - other |
Unrestricted funds General £ 4,910 4,682 9,592 |
Total 2024 £ 4,910 4,682 9,592 |
Total 2023 £ 7,366 6,760 |
|---|---|---|---|
| 14,126 |
Page 24
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
9 Expenditure on charitable activities
| Note Other support costs Depreciation, amortisation and other similar costs Staff costs Governance costs 11 Staff costs Depreciation Travel contributions Client training Insurance Protective clothing Motor expenses Travel expenses Water rates Light and heat Repairs and renewals Printing, postage and stationery Cleaning Waste disposal costs Telephone Computer costs Catering and hospitality Open day costs Finance lease charges Animal feed/care Sub-contract costs Interest paid Irrecoverable vat |
Unrestricted funds General £ 162,366 33,681 469,105 68,891 734,043 Activity support costs £ 469,105 33,681 27,072 3,231 10,661 2,123 14,599 24,044 5,444 8,930 11,276 3,514 3,050 3,937 2,550 1,388 2,710 1,811 - 6,803 13,483 6,231 9,509 665,152 |
Total 2024 £ 162,366 33,681 469,105 68,891 734,043 2024 £ 469,105 33,681 27,072 3,231 10,661 2,123 14,599 24,044 5,444 8,930 11,276 3,514 3,050 3,937 2,550 1,388 2,710 1,811 - 6,803 13,483 6,231 9,509 665,152 |
Total 2023 £ 154,713 32,307 484,680 58,047 |
|---|---|---|---|
| 729,747 | |||
| 2023 £ 484,680 32,307 29,991 2,884 9,765 743 15,734 22,203 2,261 8,504 19,460 3,025 2,297 4,457 4,025 2,990 3,247 1,849 146 8,278 12,854 - - |
|||
| 671,700 |
Page 25
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
In addition to the expenditure analysed above, there are also governance costs of £68,891 (2023 - £58,047) which relate directly to charitable activities. See note 11 for further details.
10 Other expenditure
| Note Irrecoverable vat due to partial exemption - adjustment for prior years |
Unrestricted funds General £ 40,329 40,329 |
Total 2024 £ 40,329 |
|---|---|---|
| 40,329 |
Page 26
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
11 Analysis of governance and support costs
Basis of allocation
Reference Method of allocation A Employment costs - staff time B Computer costs - accounting software C Telephone - 5% of costs D Sundry expenses - general administration costs E Examination and accounts fees - as charged F Legal and professional fees - health and safety costs G Bank/card charges - as charged H Finance lease charges - 5% of costs
Governance costs
| Staff costs Wages and salaries Social security costs Pension costs Other staff costs Independent examiner fees Examination of the financial statements Other fees paid to examiners Legal fees Other governance costs Total for 2024 Total for 2023 12 Net incoming/outgoing resources Net (outgoing)/incoming resources for the year include: Depreciation of fixed assets |
Unrestricted funds General £ 39,045 4,957 1,321 11,541 3,000 1,771 2,858 4,398 68,891 58,047 2024 £ 33,681 |
Total funds £ 39,045 4,957 1,321 11,541 3,000 1,771 2,858 4,398 |
|---|---|---|
| 68,891 | ||
| 58,047 | ||
| 2023 £ 32,307 |
13 Trustees remuneration and expenses
No trustees, nor any persons connected with them, have received any remuneration from the charity during the year.
Page 27
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
No trustees have received any reimbursed expenses from the charity during the year.
14 Staff costs
The aggregate payroll costs were as follows:
| The aggregate payroll costs were as follows: | ||
|---|---|---|
| Staff costs during the year were: Wages and salaries Social security costs Pension costs Other staff costs |
2024 £ 472,626 28,730 11,051 13,562 525,969 |
2023 £ 471,610 32,189 14,425 12,315 |
| 530,539 |
The monthly average number of persons (including senior management / leadership team) employed by the charity during the year expressed as full time equivalents was as follows:
| charity during the year expressed as full time equivalents was as follows: | ||
|---|---|---|
| Administration Direct charitable |
2024 No 2 24 26 |
2023 No 2 25 |
| 27 |
17 (2023 - 18) of the above employees participated in the Defined Contribution Pension Schemes.
Contributions to the employee pension schemes for the year totalled £11,051 (2023 - £14,425).
No employee received emoluments of more than £60,000 during the year.
Page 28
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
15 Independent examiner's remuneration
| Examination of the financial statements Other fees to examiners All other services |
2024 £ 3,000 1,771 |
2023 £ 2,400 |
|---|---|---|
| 1,777 |
16 Taxation
The charity is a registered charity and is therefore exempt from taxation.
17 Tangible fixed assets
| 17 Tangible fixed assets | ||||
|---|---|---|---|---|
| Cost At 1 September 2023 Additions Disposals At 31 August 2024 Depreciation At 1 September 2023 Charge for the year Eliminated on disposals At 31 August 2024 Net book value At 31 August 2024 At 31 August 2023 18 Fixed asset investments Other investments |
Land and buildings £ 645,482 - - 645,482 371,825 22,009 - 393,834 251,648 273,657 |
Plant, machinery & computer equipment £ 64,142 2,781 (16,249) 50,674 33,868 4,614 (13,025) 25,457 25,217 30,274 |
Motor vehicles £ 118,634 6,000 - 124,634 109,299 3,834 - 113,133 11,501 9,335 2024 £ 259,583 |
Total £ 828,258 8,781 (16,249) 820,790 514,992 30,457 (13,025) 532,424 288,366 313,266 2023 £ 232,233 |
| 124,634 | ||||
| 109,299 3,834 - |
||||
| 25,457 | 113,133 | |||
| 25,217 | 11,501 | |||
| 30,274 | 9,335 | |||
| 2024 £ 259,583 |
Page 29
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
Other investments
| Other investments | ||
|---|---|---|
| Cost or Valuation At 1 September 2023 Revaluation At 31 August 2024 Net book value At 31 August 2024 At 31 August 2023 |
Listed investments £ 232,233 27,350 259,583 259,583 232,233 |
Total £ 232,233 27,350 |
| 259,583 | ||
| 259,583 | ||
| 232,233 |
The market value of the listed investments at 31 August 2024 was £259,583 (2023 - £232,233).
19 Stock
| 19 Stock | ||
|---|---|---|
| Stocks 20 Debtors Trade debtors Prepayments Other debtors 21 Cash and cash equivalents Cash at bank 22 Creditors: amounts falling due within one year Trade creditors Vat payable Other creditors Accruals |
2024 £ 6,520 2024 £ 2,589 7,046 60,305 69,940 2024 £ 411,573 2024 £ 3,777 51,393 7,919 15,505 78,594 |
2023 £ 6,575 |
| 2023 £ 8,086 8,122 165,239 |
||
| 181,447 | ||
| 2023 £ 266,540 |
||
| 2023 £ 19,298 - 1,577 25,555 |
||
| 46,430 |
Page 30
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
23 Pension and other schemes
Defined contribution pension scheme
The charity operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the charity to the scheme and amounted to £11,051 (2023 - £14,425).
Page 31
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
24 Funds
| Unrestricted funds General General Fund Designated Operational Reserve Fund Total funds |
Balance at 1 September 2023 £ 753,631 200,000 953,631 |
Incoming resources £ 760,371 - 760,371 |
Resources expended £ (743,635) - (743,635) |
Transfers £ (160,000) 160,000 - |
Other recognised gains/(losses) £ (12,979) - (12,979) |
Balance at 31 August 2024 £ 597,388 360,000 |
|---|---|---|---|---|---|---|
| 957,388 |
Page 32
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
| Unrestricted funds General General Fund Designated Operational Reserve Fund Total unrestricted funds Restricted Claire Milne Trust Total funds |
Balance at 1 September 2022 £ 759,112 104,832 863,944 - 863,944 |
Incoming resources £ 816,305 - 816,305 10,000 826,305 |
Resources expended £ (743,873) - (743,873) - (743,873) |
Transfers £ (85,168) 95,168 10,000 (10,000) - |
Other recognised gains/(losses) £ 7,255 - 7,255 - 7,255 |
Balance at 31 August 2023 £ 753,631 200,000 |
|---|---|---|---|---|---|---|
| 953,631 - |
||||||
| 953,631 |
The specific purposes for which the funds are to be applied are as follows:
Operational Reserve Fund - the Trustees have restored the operational reserve fund to a point where this represents six months trading costs. The Trustees consider that this would enable the trust to continue operating for a reasonable period in the event of any significant drop in funding, while consideration is given to ways in which additional funds may be raised.
Clare Milne Trust - this was a grant received as a contribution towards the purchase and installation of solar panels.
Page 33
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
25 Analysis of net assets between funds
| 25 Analysis of net assets between funds | ||||
|---|---|---|---|---|
| Tangible fixed assets Fixed asset investments Current assets Current liabilities Total net assets Tangible fixed assets Fixed asset investments Current assets Current liabilities Total net assets 26 Analysis of net funds Cash at bank and in hand Net debt Cash at bank and in hand Finance leases and hire purchase contracts Net debt |
At 1 September 2023 £ 266,540 266,540 At 1 September 2022 £ 191,522 (1,269) 190,253 |
Unrestricted funds General £ 288,366 259,583 488,033 (78,594) 957,388 Unrestricted funds General £ 313,266 232,233 446,045 (37,913) 953,631 Financing cash flows £ 145,033 145,033 Financing cash flows £ 75,018 1,269 76,287 |
Total funds at 31 August 2024 £ 288,366 259,583 488,033 (78,594) |
|
| 957,388 | ||||
| Total funds at 31 August 2023 £ 313,266 232,233 446,045 (37,913) |
||||
| 953,631 | ||||
| At 31 August 2024 £ 411,573 411,573 At 31 August 2023 £ 266,540 - 266,540 |
27 Related party transactions
Page 34
Dawlish Gardens Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
During the year the charity made the following related party transactions:
Mr D Hyne
(Trustee)
Mr D Hyne has relatives who are beneficiaries of the charity enjoying the same benefits as unrelated beneficiaries. At the balance sheet date the amount due to/from Mr D Hyne was £Nil (2023 - £Nil).
Tozers
(Mr S Jennings, a trustee, is a partner in Tozers) Tozers are the charity's legal advisors. The accounts include a charge of £nil (2023 - £500) in respect of legal services provided by Tozers. At the balance sheet date the amount due to/from to Tozers was £Nil (2023 - £600).
Mrs H L Noon
(Trustee)
Mrs H L Noon has a relative who is a beneficiary of the charity enjoying the same benefits as unrelated beneficaries. At the balance sheet date the amount due from Mrs H L Noon was £506 (2023 - £Nil).
Page 35