Company registration Iiumber.. 02986417
Charity registration number.. 1042227
The Derby & Sandiacre Canal Trust Limited
(A company limiied by guarantee)
Annual Report alld Financial Statements
for the Year Ended 31 March 2022
Cojnmunity Accounting Plus
Units l & 2 North West
41 Talbot Street
Nottin¥hatn
NGI 5GL

The Derby & Sandiacre Canal Trust Limited
Contents
Reference and Administrative Details
Trustees, Report
2to6
Independent Examiner's Report
Statement of Financial Activities
8t09
Balance Sheet
Ioto I I
Notes to the Financial Statements
12 to21

The Derby & Sandiacre Canal Trust Limited
Referenee and Administrative Details
Trustees
Chris W J Madge. Chaim]an
Michael Wingfield
Derek Troughion
Val Clare
Paul N Horton-Turner
Kevin Miller
Christopher ReesFitzPatrick
W David Savidge
Mike Snaith
Ma¥gie Throup MP
1042227
Charitv Registration Number
Company Registration Number
02986417
Rtgisttred Office
62 Broadway, Duffield
Belper
Derbyshire
DE564BU
Independent Examiner
Johii O'Brien, employee of
Community Accoiinting Plus
Units l & 2 North West
41 Talbot Street
Nottiiighani
NGI 5GL
Page I

The Derby & Sandiacre Canal Trust Limited
Trustees, Report
The trustees. who are directors for the purposes of company law, present the aiinual report together with the
financial 5tatement5 of the charitable coinpany for the year ended 31 March 2022.
Trustees and officers
The trustees and officers serving during the year and sin¢e the year end were as follom's..
Trustees..
Chris W J Madge. Chaimian
Michael Wingfield
Derek Troughton
Val Clare
Paul N Horton-Turner
tQevin Miller
Christopher ReesFitzPatrick
W David Savidge
Mike Snaith
Maggie Throup MP
Advisorv Committee members
Cllr P Watson. nominatcd h). South D¢rbyshire District Council
Cllr C Poulter. iiominated by Derby City Council
Cllr G Hickton, iiominated by Derbyshire County Couiicil
Cllr T Scott, nomiiiated by Erewa5h BorougFh Couiicil
Johii Baylis BEM. Iiominated by Inland Watenvay5 Association, deceased 7 July 2022
Cllr A Graves, iiominated by Derby City Coiiiicil, stepped dowi iii May 2021
Cllr P Ingalls, nominated by Derby City Council, appointed in May 2022.
Structure* governance and management
'll/ure ofgoveriiin&y documenl
The charity is a company limited by guarantee and registered charity. It is operated under the rnles of its
memorandum and articles of association dated ill 111994 whicl) was Inost recently ainei)ded 01) 101412019. It
has no share capital and the liability of each subscriber in the event ol'winding-up is limited to £1.
Recruilmenl appoinlmenl ofiruslees
In accordance with Article 16 of Ihe new Constitution, a third of all Directors retire at the Anniial General
Meeting and being eligible, offer themselves for re-election.
New Directors are invited to join the Tnjstees based on their knowledge and experience of the canal project and
their appointinents are siibject to approval at the Annual General Meeting.
In addition to the Directors, Advisory Committee Members are appoit]ted by the Four Local Authorities ot] all
annual renewable basis being dra￿￿ froin Councillors aiidlor Sejiior mejnbers of staff, or by the membership of
Restoration Partners.
Page 2

The Derby & Sandiacre Canal Trust Limited
Trustees, Report
Major risks andmanagemenl ufihose risk5
Risk munagemenl
Major risk5 to the Trust have been reviewed and 5ySteins and procedure5 with coinprehensive insurance piit into
place to manage those risks. includingF rebFular revieTh' at Board meetings. Major chan&Tes are communicated to
the Board at monthly meetings and to the Advisory Committee quarterly.
A key risk is thai one section of the canal line owned by the Trust is in water and the Trust is aware of its land
drainage respoiisibilities to prevent flooding of neighbours. The risk is managed by periodic inspection and
clearanee of drainage channels and is the subject of works expected to be completed in 202) to eliminate the
risk.
Volunteers are at risk from the Covid 19 vinjs. The Trust has consulted widely and implemented best practice
procedures to minimise risks on working party activities. This has of necessity affected the frequency,
composition and size of parties over the last year.
In view of the increasing complexity in operations and prospective diversity of income generated from a trip
boat and rental of the restored cottage development the Trust has engaged expertise to advise on its structure and
tax management. The recommendations to create a trading subsidiary have been completed.
Finaneial rtvie
The Statement of Financial Activities for the year is set out within the financial statements. A summary of the
financial resiilis and the work of Ihe Charity is set out below..
Income to the Trust for 20?1-22 was £335.735. During the year the Trust also accepted loans from supporters to
t]d the development costs of the Draycott Canal Cottages.
Puliry rÉservt
The Trust general reserves currently stand at £193,614, but much of this is represented by fixed assets. The
Trust aims 10 mainiain a general reserve of cash of around £30,000. The reserves are set to ensure that we can
meet possible liabilities when ihey fall due, maintain our equipment and also provide a funding buffer 10 allow
the Trust to lake advantage of small unflireseen opportunities such as land purchase as the}. occur.
Going concer
After making appropriate enquiries, the trustees have a reasonable expectation thai the Trust has adequate
resources to continue in operational existence for the foreseeable future. For this reason they continue to adopt
the going concem basis in preparing the financial statements.
Page 3

The Derby & Sandiacre Canal Trust Limited
Trustees, Report
Objectives and aetivities
Objects ond
Thc objective of the Tnist is to restore the fornier Derby Canal waterway from the Erewash Canal at Sandiacre
to the Trent and Mersey Canal at Swarkestone via central Derby, as close as possible to the original roiite.
thereby. reconnecting Derby to the national canal iietwork.
lil complcting this objective the Trust and its partners will seek to maximise the positive impact on the
coinmunity's qualit), of life, primarily by encoura&TingF active use of the waterway by individuals and clubs and
creating and maintainingF a water based environineiit that will siipport aiid eiicouragFe wildlife and the wider
environment. This will a150 generate sustaii)able econoinic developinent, job creation through tourisTn and
5POrts. and educational. heritauFe and leisure benefits for the City of Derby, the Borough of Erewa5h, South
Derbyshire District and the East Midlands region gFenerally.
The Trust seeks to be the catalyst, iiot only for the canal restoration, but a150 the enhancement of the
neighbouiing land corridor. in partnership with local authorities. landowners, community and volunteer groups,
developers ai)d all neighbours and residents.
Aehievements and Performance
Over the last year Ihe Trust has recovered from the disruption caused by Covid 19, with working parties back to
full strength, although the afterniath of this and other macroeconomic impacis have affected the costs of
operation quite considerably.
We Compleied the resiorationldevelopment of the Callal Cottages at Draycott in April 2022. All three cottages
were let to local families on short term tenallcies at market rates and 8 tenant agreed 10 operate the cafe at that
time. The café opened on 7th May ?022 and has already attracted a good reputation and coiitinues to grow its
reputation and customer base. We are convinced that this will generate funds for restoration into the ￿ture.
During the last year we have formally acqiiired the freehold, which together with development cost5 is shown as
a land asset in the Trust's balance sheet. This asset has been fiiiided by loans from siipporters lincludiiig some
trnstees) at a fixed interest rate of 3 1 until June 20?6. The Tn]st is already considering options for June 2026 to
iefinaiice 5UPPOrter loans at that time.
The restoratioii of the Goldeii Mile in DTrycott has iiot pro¥res5ed a5 planned diirin¥ the last year. NetH.ork Rail
have accepted that tliey should pay for the destruction of part of the work5 ordered by them to niiti¥ate Stotin
Christophe iii 2020, but we have yet to agree the amount. In addition, the delay in work5 and resultiiig inflation
of costs seen throughout the iiidu5ts)' ha5 ¥enerated a 5i¥iiificaiit shortfall in fundiiig to complete the project. The
Trusi is now looking at ways ts) crystalise ihe shortfall and raise the I'ui)ds necessary ts) complete the projeci over
the coming twelve moiiths.
The Trusi Iinally lauiiched its Riverboat service on the River Derweni in Derby city centre iii August 2022. The
service cannot yet thke disabled passengers. as it operates from a temporary starting point under Causey Bridge.
However. the City c.ouncil have allocated funds io estsblish a new pontooii close by w,hich will provide full
accessibility. The current belief is that the pontoon will be ready for operaiion in spring 2023. The Trust would
like to Ihank all volunteers who have been involved in establishing the service and Liffered Iheir time to operate
Page 4

The Derby & Sandiacre Canal Trust Limited
Trustees, Report
The Trust is awaiting a final report froTn Atkiiis on a feasibility. study for the DeTby Arni, a lock in the
LongbridgFe weir iii Derby citv and a small canal basiii opposite the Coiiiicil House. Funding for thi5 was
provided by Derby City Council. FurtheTmore, the city's plans for p05t pandemic development have progressed
very positively. The city now sees the river as central to future developments and are supportive of our vision.
Plans are being progressed within the Our City., Our River flood defence progTrainme to accominodate boat
traffic ai)d the associated commercial developments It brings.
We have progressed at Sai)diacre with plans for the key sewer diversion. We have repossegsed a seetion of land
froin a neighbour to allow the sewer to move and have undertaken detailed surveys of wildlife and soil
Conditions. Whilgt we may have missed the opportui)ity to coinplete works ii) 2022 we have a coi)structive
relationship with Sevem Trent Water and neighbours and have every confidence that significant progress is now
imminent.
We are also in discussilin with developers of the Garden Village developmeni at Lowes Lane, Sinfin Moor. We
have underraken substantial working party effort to make safe and uncover the canal line beiween the A50 and
Infinity Park Way. This provides evidence of the value of Ihe canal to the 5,000 house development in providing
much needed drainage options as well as leisure enhancements. We are hopeful Ihai over the next few years we
can get a kilometre of canal built down to the Trent and Mersey.
The Trust is actively working with other local canal bodies and with the Inland Watenways Association
nationally where it is represented on several national policy and resioraiion fora.
The Trust would like to thank the growing arniy of volunteers who have attended working partie5, and in
particular those people who have worked from home dealin£ with administration, fundraisins organising
meetings, negotiating with suppliers, planners. council officer5, etc. etc. Without these people the Trust simply
could not function effectively.
Statement of Trustees, Responsibilities
The tllJ5tee5 (who are also the directo￿ of The Derby & Sandiacre Canal TTUSt Limited for the putposes of
coinpany law) are responsible for preparing the trusttes, report and the financial Statements in accordance with
the United Kiiigdom Accountin¥ Standard5 (Utjited KingTdoin Geiierally Accepted Accounting Practice) and
applicable law and regFulations. The report and accounts have been prepared in accordai)ce witli the provi5ion5 in
the Companies Act 2006 relatitjg to small companies.
Company law requires the trustees to prepare financial statements for each financial }'ear. Under company law
the trustses must not approve the financial siatements unless they are satisfied that they give a true and fair view
of the state of affairs of ihe chariiable company and of its incoming resources and application of resources.
including its income and expenditure, for that period. In preparing these financial siatements. the trustees are
reqiiired to..
select suitable accounting policies and apply them con5lStently,'
observe the methods and principles in the Chariiies SORP;
make judgements and estimates that are reasonable and prudent;
state whether applicable UK A¢Lountin¥ St<indards have been followed. subject to any material departures
disclosed aiid expldiiied in the finilllLial statements; ai)d
prepare the financial siatements on the going concern basis unless it is inappropriate to presume that the
charitable company will continue in business.
Page 5

The Derby & Salldiacre Canal Tryst Limited
Trustee5' Report
The rN5¢e¢5 are responsible for k¢eping adcquate &￿Unting r¢cord$ that pre sufficient to Show and explain the
charitable ¢ompany'5 msaciions and di5¢1ose with reasonable accuracy at any time the financial posit¥on of the
charitable cornpany and enable them ￿ ensure that the financial ststements eomply the Companies Act
2006. They are also responsible for safe8uording the assets of ihe chaTitsble company and hence for tsking
reasonable steps for the prevention aDd dwe¢iion of and other irregularities.
The annual report wa5 approved by the trusie¢s of lh¢ charity on . ....
Z and $i8n¢d on its behalf by..
Chris W J
Tn￿e¢
, ChHimiRn
Small cothpmjlei provtjlon i¢At•mtnt
Thi$ report has been prepared in 8ccord4nce with the Small ￿mp&ni¢S r¢gime under th¢ Comp￿1¢$ Act 2006.
Pa8e 6

The Derby & Sandiacre Canal Trust Limited
Independent Examiner's Report to the trustees of The Derby & Sandiaere Canal Trust
Limited
Independent examiner's report to the tru5tee5 of The Derby & Sandiacre Canal Trust Limited {'the
Company,)
I report to the charity trustees oil my examination of the accounts of the company for the year ended 31 March
2022.
Responsibilities and basis of report
As the charity's trustees of the company (and also its directors for the purposes of company lawl you are
responsible for the preparation of the accounts in accordance with the requirements L)f Ihe Companies Act 2006
{'the 2006 Aci,).
Having satisfied myself that the accounts of the Company are not required to be audit¢d under Part 16 of the
?006 Act and are eligible for independent examination, I report in respert of my exainination of your Charity's
accounts as carried out under section 145 of the Charities A¢t 2011 {'the 2011 Act,). In carrving out my
examination I have followed the dirertions given by the Charity Commission under section 145(5) (b) of the
2011 Act.
Independent examiner's statement
Siiice the Con)pai)y's gross incoine exceeded £250.(X)O your examiner must be a member of a body listed in
section 145 of the ?0 I l Act. l eoiilinn that l am 4ualilied to undertake the examinatioii because l am a member
and Fellow of the Asso¢iatioi) of Charity Independent Examiners, wl)ich is 01)e of the listed bodies.
I have completed my examination. I confim) ihat no maiters have come to my attention in conneciion with the
examination giving me cause to believe that in any material respect..
accounting records were not kept in respect of Ihe Company as required by section 386 of the 2006 Act; or
2. the account5 do not accord with those records,. or
the accounts do not comply with Ihe accounting requirements of section 396 of the 2006 Act oiher than any
requirement thai the accounts give a 'true and fair, view which is iiot a matter considered as part of an
independent examination. or
4. the accounts have not been prepared in accordance with the methods and principles of the Statcment of
Recommended Practice for accounting and reporting by charities lapplicable to charities preparing their
accounts iii accordai)ce with the Fiiiancial Reporting Standard applicable in the UK and Republic of Ireland
(FRS 102)].
I have i)0 concems and have come across no other Inatters in connection with the examination to which attention
should be dramn in this report in order to eiiable a proper understanding of the accounts to be reached.
Johnm'Brien MSC, FCCA, FCIE, employee of Community Accounting Plus
Fello￿. of the Association of Charit), Independent Examiners
Units l & 2 North West
41 Talbot Street
Nottingha
NGI 5GL
Date..
711112022
Page 7

The Derby & Sandiacre Canal Trust Limited
Statement of Finaneial Attivities for the Year Ended 31 March 2022
(Ineluding Income and Expenditure Account and Statement of Total Reeognised Gains
and Losses)
Total
2022
Total
2021
Unrestricted
Restricted
Note
Income and Endowments fro￿.
Donations and legacies
Charitable activities
Investment income
11,792
11,720
1,357
11,792
322,586
1,357
10,321
344,314
712
310,866
Total Income
24,869
J l 0,866
i35,7J5
i55,347
Expenditure on..
Charitable activities
(24,819)
(138.4021
(16i.2211
(234.384}
Total Expenditure
(?4,819)
(138.4021
(16J.2211
(234.384}
Net iiicome
172,464
1,000
172,514
120,963
Transfers between ￿ndS
I I,000}
Net movement in fvnds
(950}
173,464
172,514
120,963
Reeoneiliation of funds
Total funds brought forward
194,564
189,458
384,022
263,059
Total funds catTied fonvard
193,614
362,9?2
556,536
384,022
All of the charity's activities derive from continuing operations diiring the above two periods.
The funds breakdown for the period is shown in note 13.
The i)otes On pages 12 to 21 form an integral part of these financial statements.
Page 8

The Derby & Sandiacre Canal Trust Limited
Statement of Finaneial Attivities for the Year Ended 31 March 2022
(Ineluding Income and Expenditure Account and Statement of Total Reeognised Gains
and Losses)
Unrestricted
funds
Restricted
funds
Total
2021
Note
Income and Endowments fro￿.
Donations and legacies
Charitable activities
Investment income
10,321
8,548
712
10,321
344,314
712
335,766
Total income
19,581
J35,766
i55,347
Expenditure on..
Charitable activities
(20,755)
{213.629}
(234.384}
Total expenditure
(20,75.5)
{213.629}
(234.384}
Net (expenditure)lincome
Transfers between funds
(1,174)
18,197
1?2.137
(18,197)
120,963
Net movement in fvnds
103,940
120,963
Reeoneiliation of funds
Total funds brought forward
177,541
85,518
263,059
Total funds catTied fonvard
13
194,564
189,458
384,022
The i)otes On pages 12 to 21 form an integral part of these financial statements.
Page 9

The Derby & Sandiacre Canal Trust Limited
(Registration number: 02986417)
Balanee Sheel as at 31 Mareh 2022
2022
2021
Note
Fixed assets
Tangible assets
765,496
134,916
Current assets
Debtors
Investmenis
10,992
100
426,672
432,962
Cash at bai)k and in hand
207,794
437,764
640,756
Creditors- Amounts falling due within ont year
10
(10,506)
{391,650}
Net current assets
4?7 ?58
249,106
Total assets less Current liabilities
1,192,754
384,022
Creilitors: Amounts falling due after more than one year
{636,218)
Net #55ets
556,536
i84,022
Funds of the eharity:
Rcstrided irteome funds
Restricied funds
362.922
189,458
Unrestricted income funds
Unrestricted funds
193,614
194,564
Total funds
13
556,536
384,022
For ihe tinancial }ear endiiig 31 March 2022 the charity ￿'aS entitled to exemption from audit under section 477 ot. the
Companies Aa 2006 relatiiig to small coinpanies.
l)ir¢ctOT5' r¢s￿n￿l￿1]It1cS'.
-h¢ In¢tnb¢r5 hav¢ not r¢quiTed the charity to obtain an audit of it5 aCCOUllts for th¢ Near in question in ac¢ordanc¢ with
SeLtii)n 476-
The dircciors aLknoi%-.IcdgL Ihcir rcsponsibiliiics for complwing with Ihc rcquircmcnis of Ihc Aci ￿1th rcspcci to
accouniing rccords and Ihc prcparAiion of accounts.
These financial statements have beet) prepared in accordance with the special provisions relating to companies
subject to the small coinpanies regime within Part 15 of the Companies Act 2006.
The i)otes On pages 12 to 21 form an integral part of these financial statements.
Page 10

The Derby & Sandiacre Canal Trust Llmited
(Registration number: 02986417)
Balance Sheet as at 31 March 2022
The fi
cial statements on pages 8 ro 21 w¢r¢ 8pprovcd by the trustce5, and authorised for Èssue on
.L signed on their behalf by:
Derck Trou8
Trustee
The notrs on pages 12 10 21 forni 3n in*grai part of th¢5¢ financial statements.
Pa8ell

The Derby & Sandiacre Canal Trust Limited
Notes to the Financial Statements for the Year Ended 31 Mareh 2022
Aeeounting polieies
Sumrnary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparaiion of these financial statsments are set out below.
These policies have been consistently applied to all ihe years presented, unless othenvise stated.
Statement of eomplik)nee
The fingncial statements have been prepared in accordance with Accounting and Reporting by Chariiies..
Statement of Recoinmended Practice {applicable to chariiies preparing their accounts in accordance with the
F inancial Reporting Standard applicable in the UK and Republic of Ireland IFRS 1021) {issued iii October 20191
(Charities SORP IFRS 102)), the Fillancial Reporting Standard applicable in the UK and Republic of Ireland
{FRS 102) alld the Companies Aci 2006.
Basis of preparation
The Derby & Sandiacre Canal Tnjst Limited meets the definition of a public benefit entity under FRS 102.
Assets and liabilitie5 are initiallv recognised at historical cost or transaction value unless otherwise stated iji the
relevant accounting policy notes.
Going coneern
The financial stalemeiits have been prepared on a going concem basis.
The tiustees assess whetl)er the use of goii)g eoneetli 15 appropriate i.e. whether tl)ere ale any material
uncertainties related to events or conditions that may cast significant doubt oli the ability of the charity to
coiitinue as a ¥oin¥ LonLern. The trustee5 make thi5 as5es5ment in respect of a period of one year from tl)e date
of approval of the financial statements.
Exemption from preparing a eash tIow 5tat¢ment
The charity opied io adopt Bulleiin I published on 2 February 2016 and have therefore not included a cash flow
siatemeni in these financial statements.
Income 8nd endowments
Voluntary income including donations, gifts. legacies and grants that prlivide core funding or are of a general
naiure is recognised when the charity has eniitlement io ihe income. li is probable thai the income M'ill be
received and the amouni can be measured wilh sufficieni reliability.
Donations and legacie5
Donations are recognised when the charity has been notified in m￿lting of both the amount and settlement date.
lil the event that a donatioii is subject to conditions that require a level of perfonnance by the charity before the
charity is entitlcd to the funds, the income is deferred and iiot recognised until either those conditions are fully
et. or the fulfilment of those coiiditions 15 wholly Th'ithin the control of the charity. and it is probable that these
conditions will be fulfilled in the reportin¥ period.
Investment ineome
Dividends are recognised once the dividend has been declared and notification has been received of the dividend
due.
Page 12

The Derby & Sandiacre Canal Trust Limited
Notes to the Financial Statements for the Year Ended 31 Mareh 2022
Expenditure
All expcnditiir¢ is r￿Qgnised once there is a legal or constructive obligation to that ¢xp¢nditur¢, it is probable
settlemcnt is required and the amoiint can be measured reliably. All costs are allocated to the applicable
expenditure heading that aggregaie similar costs to that ¢ategnry. Where cost% cannot be dire¢tl}' attribiit¢d to
particular headiiig% they havc been allocated on a basi% con%istent with the use of resoiirces, with Central staff
costs allocated on the basis of time spent, and depreciation charges allocated on the portion of th¢ asset's use.
Other support costs are all￿ated based oii the spread of stsff costs.
Charitable activities
c.haritable expenditure comprises those costs incurred by the charity in the delivery of its activities and services
for its beneliciaries. It includes both costs that cai) be allocated directly to such activities and those costs of an
indirect nature necessary to support them.
Taxatio
The charity is CL)nsidered to pass the tests set out in Paragraph I Schedule 6 of the Finance Act 2010 and
therefore it meets the definition of a charitable company for UK corporation tax purposes. Accordingly, the
chariry is potentially exempt from taxation in respect of income L)r capital gains received within categories
covered by Chapter i Part I l of the Corporation Tax Act 201 O or Section 256 of the Taxation of Chargeable
Gains Act 1992, to the extent that such income or gains are applied exclusively to chariiable purposes.
Tangible fixed assets
Individual fixed asseis are initially recorded at cost, less any subsequent accumulated depreciation and
subsequent accumulated impaimient losses.
Depreeiation and amortisation
Depreciation is provided on tangible fixed assets so as to }￿TIte off the cost or valuation, less any estimated
residual value, over their expected useful economic life as follows..
A55et class
Depreciation rnethvd and rate
Plant and machinery
250/0 reducing balance
Depreciatioll 15 not charged on the Riverboat or freehold property a5 It is regFularly Inaintained and considered to
have a residual value in excess of the caTrying value.
Current asset investments
Current asset investments are iiicluded at the lower of c05t and iiet realisable value I maTket value.
Trade debtors
Trade debtors are amounts due from customers for merchandise sold or services perfonned in the ordinary
Course of business.
Trade debtors are recognised initially at the tiansaction price. They are subsequei)tly Ineasured at amortised cost
using the effective interest method. less provision for iinpainnei)t. A provision for the iinpainnent ol. trdde
debtors is established w'hen there is objective evidence that the charity will i)ot be able to collect all amounts due
according to ihe original tern)s of the receivables.
Page 13

The Derby & Sandiacre Canal Trust Limited
Notes to the Financial Statements for the Year Ended 31 Mareh 2022
Cash and eash cquivalcnts
Ca%h and cgsh cqllivalcnts ¢omprise ¢ash on hgnd and ¢all deposits, and other short-tem) highly liquid
investment% that are readily convertibl¢ to a kno￿Th amount of ¢ash and are subjert to an insignificant risk of
¢hange in value.
Trade ereditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary. coiirse of
hu%iiiess from suppliers. Accounts pa}'able are cla8%ified a% ciirrent liabilities if the ¢harity does not have an
unconditioiial rifwht, at the end of the reporting period, to defer Settlement of the creditor for at least twelve
moiiths after the reporting date. If there 15 ali unconditioiial riuFht to defer settlement for at least twelve months
after the reportingF date, they are presented as non-cu￿t￿t liabilities.
Trade creditors are recogni5ed iiiitially at the transaction price and 5ub5equently measured at amortised cost
usiiibF the effective interest Tnethod.
Fund structure
Unrestricted income funds are general funds that are available for use at the trustees, discretion ii) furtherance of
the objectives of the charity.
Restricted inclime funds are Ihose grants for use in a particular area or for specific purposes. the use of which is
restricted to that area or pun)ose.
2 Income from donations and legaeies
Unrestricted
fund5
General
Total
2022
Total
2021
Donarions
Donations from companies. trusts and similar
proceeds
11,792
11,792
10,321
11,792
11,792
10,321
3 Incorne from charitable activitie5
Unrestrieted
funds
General
Restrieted
funds
Total
2022
Total
2021
Grants & donations
MembeTship5
Coiitract Work
Fundraising
Sales
310.249
310.249
8,571
,055
1,764
947
335,766
7,588
700
8,571
1,055
1,764
330
260
617
11,7?0
310,866
322,586
i44,314
Page 14

The Derby & Sandiacre Canal Trust Limited
Notes to the Financial Statements for the Year Ended 31 Mareh 2022
4 Grants & donations
Unrestricted
Restricted
fund5
Total
Legacy
Network Rail
Old Candl Society
Sundry donations
The Derby Canal Company
Gift Aid
150,000
100.000
150,000
i 00,000
4,500
4,500
3,511
2.161
1,620
3,326
2,161
1,620
56,993
Derby City Council
56,923
11.792
310,249
32? 041
S InveSt￿ent income
Unrestrieted
funds
General
Total
2022
Total
2021
Inierest receivable and similar income;
Interest rt¢eivable on bank deposits
1,357
1,357
712
6 Expenditure otl charitable actii'ities
Unrestrieted
runds
General
Restrieted
lunds
Total
2022
Total
2021
Administrdtive costs
Bank charge5
Depreciatioii
Rent and rates
Loan interest pgyments
River boat
Sandiacre & Draycott projects
Legal and professional
General costs
Canal maintenance
2,352
282
2,6i4
12i
2,?9j
360
1,534
8,129
660
7,494
2,539
2,29i
i60
1,534
3,057
435
325
8,129
660
7.274
213,629
9,597
2.064
220
5,578
12
940
627
68
1,949
615
7,527
627
940
697
50,721
Sundry
444
25
660
Marketing & publicity
Lock rebuilding
Draycott Lanal costs
Fuiidraisiiig costs
Packet costs
50.653
75,415
i03
30i
512
Page 15
512

The Derby & Sandiacre Canal Trust Limited
Notes to the Financial Statements for the Year Ended 31 Mareh 2022
Unrestricted
fund5
General
Restricted
fund5
Total
2022
Total
2021
Training
Insurance
i90
1,772
50
1,(189
440
2,861
1,609
24,819
li8,402
163,221
234,384
7 Tk)ngiblt fixed assets
Land and
buildings
Plant &
machinery
River boat
Total
Cost
At l April 2021
Additions
69,493
632,87i
20,426
76,252
166,171
63?.87 j
At i l March 2022
702,366
20,426
76,252
799,044
Depreciatio
At l April 2021
Charge for the year
20,000
11,255
31,255
2,293
At 31 March 2022
20,000
13,548
33,548
Net book value
At i l March 2022
682,366
6,878
76,252
765,496
At 31 March 2021
49,493
9,171
76,252
134,916
Included within the nei book value of land and buildings above is £682,366 12021 £49,493) in respect of
freehold land and buildings and £Nil (2021 £Nil) in respect of leaseholds.
8 Debtors
2022
2021
Prepajments
Other debtors
4.780
6,?12
1,268
431,694
10,99?
432,962
9 Current asset investments
2022
Shares in group undertakings and participating interests
100
Page 16

The Derby & Sandiacre Canal Trust Limited
Notes to the Financial Statements for the Year Ended 31 Mareh 2022
10 Creditors: amounts falling due Ivithin one year
2022
2021
Trade creditors
Other loans
Otl)er creditors
3,582
0,394
530
122,100
268,149
,401
10,506
391,650
Bank borrowings
Bouiice Back Loan is denominated in Sterliiig with a iioininal interest rate of 2.5 % (2021 £3), and the final
instalment is due 011 l December 2027. The canving ainount at year end is £31,612 {2021 £32,149).
Capital is repayable in 60 monthly instalments of £535.82
Other borrowing5
Loans from supporters with a carrying amount of £611,000 {2021- £220.000) is denominated in Sterling with a
nominal interest rate of J % (2021 3 /0). The final instalment is due on 30 June 2026.
The loans are interest only and the principal can be called in on or after 3010612026.
11 Creditors: amounts falling due after one year
2022
Other loans
636,218
12 Charity status
The charity is a company limited by guarantee and conseqiiently does not hav¢ share capital. Each of th¢
trnstces is liable to contribiite an amount iiot exc£eding £1 towards the assets of the charity in the event of
liquidation.
Page 17

The Derby & Sandiacre Canal Trust Limited
Notes to the Financial Statements for the Year Ended 31 Mareh 2022
13 Funds
Balance at
31 March
2022
Balance al
April 2021
Incoming
resources
Re50urce5
expended
Tran5fer5
Unrestricted funds
Gener￿1
General Fund
194,564
24,869
124,819)
{I,0001
193,614
Restricted lunds
Sandiacre Lock Fund
Draycott Goldei) Mile
Project
River Boat Fund
14,406
150,000
148,617)
115,789
170.273
4.779
100.000
175,703)
110.339)
(i,74J)
194,570
12,563
Co-op S&S Equipment Fund
Derby Waterside s￿dY
2,743
40,000
1.000
40,000
Total restricted funds
189,4)8
310,866
(138.402
1,000
362,922
Total funils
?84.022
335,735
(163 ?21)
556,5i6
Balanee at
31 March
2021
Balance at I
April 2020
Ineoming
resources
Resources
expended
Transfers
Unrestrieted funds
Gen¢rul
General Fund
177.541
19.581
120.755)
18,197
194,564
Restricted
Saiidiacre Lock Fund
Draycott Golden Mile
Project
River Boat Fund
Ma¢hinery
14,548
(142)
14,406
53,112
15,380
2,478
3i2,016
i,750
(2 li,487)
{1.3681
114.3511
{2,4781
170,27i
4,779
Total restricted funds
85,518
335,766
(213.629
118,1971
189,458
Total funils
263,059
355,347
(234,384)
i84,022
Page 18

The Derby & Sandiacre Canal Trust Limited
Notes to the Financial Statements for the Year Ended 31 Mareh 2022
The specific purposes for which the funds are to be applied are as fLIIIows'.
Sandiacre Llxk Fund.. To enable w'orks to excavate Sandiacre Bottom Lock.
Draycott Golden Mile Project-. fo conven a 314 mile drainage ditch to a navigable canal.
River Boat Fund.. fo establish a River Boai on the Denvent.
The Co-op S&.S Equipment Fund is from several local coop stores to fund expenditure on equipment to maintain
the canal path in the Sandiacre to Spondon areas.
The Derby Waterside Study is funding from Derby City Council to fvnd a feasibility study for the Derby Ami,
river Derwent and city centre waierside.
The transfer from the General fui)d to the Co-op S&S Equipment Fund fund is to cover the full costs of this
activity.
14 Analysis of net assets between funds
Unrestricted
2022
Total funds
General
Restricted
Tangible fixed assets
Current assets
Current liabilities
Creditors over l year
765,496
74,842
(10,506)
{636.218)
765,496
437,764
(10,506)
{636.218}
362,922
Total net assets
193,614
362,922
556,5J6
Unrestrieted
funds
General
Total funds at
31 March
2021
Restrieted
funds
Tai)gible fixed assets
Current assets
Current liabilities
134,916
451,298
{391,650)
134,916
640,756
{391,650)
189,458
Total net assets
194.504
189,458
384,022
15 Fees payable to independent exa￿lner
During the period, the fees payable (excluding VAT) to the charity's independent examiner Community
Accounting Plus are analvsed as follows..
2022
2021
Independent examinaiion
530
525
530
525
16 Taxation
The charity is a registered chgrity and is therefore exempt from taxgtion.
Page 19

The Derby & Sandiacre Canal Trust Limited
Notes to the Financial Statements for the Year Ended 31 Mareh 2022
17 Trustees remuneration and expenses
No truste¢s, nor any persons connected with them, have received any remuneration from the charity durillg th¢
year.
No trustees have received any other benefits from the charity during the year.
18 Related party transaetions
During the year the charity made the following related parry transactions..
The Dray£ott Canal Co¢tage5
On 30th June 2021 The Trnst exercised an Option agreement to acquire the freehold interest of the Canal
Cottages Property from Tn]stee Chris Madge at a price of £195,000 being the original cost of acquisitioii in
derelict state in 2017 totwether with finance costs over the intervening four years.
At this point the expeiiditure by the Trust on refurbishment over the last four year5 has beeii added to the
freehold and the total iiicluded as a property a55et in the Trust's balance sheet.
The Director5 and Tru5tee5 decided that the whole property should be retained iii the Trust and used to ¥enerate
rental income through it's tradiiig 5ub5idiary, The Derb}' Caiial Company Ltd. The cost of acquisitioii and
development would be financed throu¥h loaii fundin¥. This fundin¥ has beeii provided on a fixed interest rate of
J /0 p.a. These loans are froni supporters and direciors of the Trust and are noi repayable until June 30th 2026.
The current rate ol. ren(al income is well iii excess of the loaii iiiterest paid annuallj,.
Personal loans
Three Directors, and the spouse of one. have made personal loans to the Charity a5 follows..
Paul Horton-Tumer, £26,000
Williain David Savidge. £ l 0,000
Chris Madge, £?00.000
Aline Madge, £30,000.
Page 20

The Derby & Sandiacre Canal Trust Limited
Notes to the Financial Statements for the Year Ended 31 Mareh 2022
19 Fixed asset investments
Detai15 of undertakings
Detsils of the investments in which the charity holds 200/0 or mor¢ of the nominal value of any class of shar¢
capital are as follows..
Country of
illcorporation
Proportion of voting right5 Principal
and 5hare5 held
actiTr'ity
UndertakiThg
Holding
2022
2021
Subsidiary undertakings
tl) raise funds
flir
the
resioration
and
maintenance
of The Derby
Canal
The Derby Canal Co
Limited
England & Wales
Ordinary
Shares of £1
loo%
OQ/o
Page21