OpenCharities

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

2022-03-31-accounts

Page
Reference and Administrative Details ofthe Company, its Trustees and Advisers
Trustees' Report 2-10
Independent
Auditors'
Report on the Financial Statements 11-14
Statement of Financial Activities 15
Balance Sheet 16-17
Statement ofCash Flows 18
Notes to the Financial Statements 19-37

Trustees Addan
Nicholas
Curtis, Chair ofTrustees Curtis, Chair ofTrustees
John Lawrence Marriott, Trustee
Bernard
Lewis,
Trustee (resigned 15June 2021)
Laura Hobson, Trustee (resigned 18October 2021)
Leslie John Webb, Trustee
Helen Aldred, Trustee (resigned 21May 2021)
Teresa Maria McDonald, Trustee (resigned 15June 2021)
Rebecca Malin, Trustee (resigned 31December 2021)
Nicholas Joel Shaper, Trustee (appointed 16March 2022)
Company registered
number 2919781
Charity registered number 1042233
Registered office Royds Enterprise Park
Future Fields
Buttershaw
Bradford
West Yorkshire
BD63EW
Company secretary Clair Varney (appointed 1April 2021)
Chief executive officer Clair Varney (appointed 1April 2021)
Independent auditors BHP LLP
New Chartford House
Centurion
Way
Cleckheaton
Bradford
West Yorkshire
BD193QB
Bankers National
Westminster
Bank PLC
7Hustlergate
Bradford
West Yorkshire
BD11PP

Unrestricted Restricted Total Total
funds funds funds funds
2022 2022 2022 2021
Note 6 6 6 E
Income from:
Donations
and legacies
3 100,255 100,255 93,717
Charitable
activities
4 28,051 76,254 104,305 38,508
Other trading
activities
5 462,103 462,103 415,226
Totalincome 590,409 76,254 666,663 547,451
Expenditure
on:
Charitable
activities
6 540,889 43,073 583,962 708,093
Total expenditure 540,889 43,073 583,962 708,093
Net income/(expenditure) 49,520 33,181 82,701 (160,642)
Transfers between
funds
17 4,645 (4,645)
Net movement
in funds before other
recognised gains/(losses) 54,165 28,536 82,701 (160,642)
Other recognised gains/(losses):
Actuarial
losses on defined benefit pension
schemes (810,000)
Net movement
in funds
54,165 28,536 82,701 (970,642)
Reconciliation
offunds:
Total funds brought
forward
2,232,573 28,118 2260691 3,231.333
Net movement
in funds
54,165 28,536 82,701 (970,642)
Total funds carried forward 2,286,738 56,654 2,343,392 2,260,691

2022 2021
Note E E
Fixed assets
Tangible assets 3,432,900 3,488,355
Investments 12 1 1
3,432,901 3,488,356
Current assets
Debtors 13 74,025 55,661
Cash at bank and in hand 288,102 177,681
362,127 233,342
Creditors: amounts falling due within one year 14 (1,417,789) (1,409,379)
Net current
liabilities
(1,055,662) (1,176,037)
Total assets less current liabilities 2,377,239 2,312,319
Creditors: amounts falling due after more than
one year 15 (33,847) (51,628)
Total net assets 2,343,392 2,260,691
Charity funds
Restricted funds 17 56,654 28,118
Unrestricted
funds
Unrestricted
funds
excluding pension asset 17 3,539,73S 3,485,573
Pension reserve 17 (1,253,000) (1,253,000)
Total unrestricted funds 17 2,286,738 2,232,573
Total funds 2,343,392 2,260,691

2022 2021
f. E
Cash flows from operating activities
Net cash used in operating activities 214,569 64,650
Cash flows from Investing activities
Purchase oftangible fixed assets (92,186) (90,904)
Proceeds from sale oftangible fixed assets 2,469 5,783
Net cash used in investing activities (89,717) (85,121)
Cash flows from financing activities
Cash inflows from new borrowing 50,000
Repayments
of borrowing
(14431) (7333)
Net cash (used in)/provided by financing activities (14,431) 42,667
Change in cash and cash equivalents in the year 110,421 22,196
Cash and cash equivalents at the beginning
ofthe year
177,681 155,485
Cash and cash equivalents at the end ofthe year 288,102 177,681

Unrestd cted Restricted Total Total
funds funds funds funds
2022 2022 2022 2021
f f f f
Government grunts
Coronavirus Job Retention Scheme grant 224 224 25,143
Coronavirus exceptional support 100,031 100,031 68,574
100,255 100,255 93,717
Total 2021 84,519 9,198 93,717

Unrestricted Restricted Total Total
funds funds funds funds
2022 2022 2022 2021
f f f
Income from charitable activities —Health 8
Advice 28,051 76,254 104,305 38,508
Total 2021 6,985 31,523 38,508

Unrestricted Total Total
funds funds funds
2022 2022 2021
f 6 E
Enterprise Park 412,663 412,663 343,247
Delph Hill Centre 220
Healthy Living Centre 38,100 3' 100 58,296
Shops 11,340 11'340 13,463
462,103 462,103 415,226
Total 2021 415,226 415,226

Unrestricted Restricted Total Total
funds funds funds funds
2022 2022 2022 2021
6 6 6 6
Health &Advice 17,189 38,120 55,309 132,608
Cost of Generating Funds 523,700 4,953 528,653 575,485
540,889 43,073 583,962 708,093
Total 2021 584,706 123,387 708,093

Activities
undertaken Total Total
directly Support costs funds funds
2022 2022 2022 2021
f f f f
Health &Advice 55,309 55,309 132,608
Cost ofGenerating Funds 528,653 528,653 575,485
55,309 528,653 583,962 708,093
Total 2021 132,608 575,485 708,093

Costs of
generating Total Total
funds funds funds
2022
f
2022f 2021
E
Staff costs 171,745 171,745 120,798
Depreciation 137,435 137p435 129,153
Facilities Manager 65,553
Consultant 8,417 8/17 7,302
Interim
CEO
63,367
Other staff costs 2,292 2,292 2,215
Security 31,303
Rates and utilities 46,235 46,235 39,478
Insurance 29,387 29,387 23,658
Repairs and maintenance 67,470 67,470 67,315
Printing,
postage and stationery
7,051 7,051 3,278
IT,telephone and internet 12,684 12,684 7,143
Finance support 4,750 4,750 2,125
Professional fees 362
Subscriptions 1,215 1,215 1,155
Loss on disposal oftangible fixed assets 7,737 7,737
Bank interest and charges 4,146 4,146 3,221
Sundries 4,318 4,318 2,726
Cafd costs 23,771 23,771 5,333
528,653 528,653 575,485
Total 2021 575,485 575,485

2022 2021
6 E
Wages and salaries 191,634 206,693
Social security costs 15p800 16,703
Contribution to defined contribution pension schemes 8,213 7,848
215,647 231,244
Management
Health and Advice
Administration and support
2022 2021
No. No.
10 10

Freehold Plant and Fixtures and
property
f
machinery
f
Motor vehicles
f
fittings
f
Total
Cost or valuation
At 1April 2021 5,213,857 344,945 352,928 5,911,730
Additions 63,905 1,151 13,000 14p130 92,186
Disposals (22,288) (47,486) (69,774)
At 31March 2022 5,277,762 323,808 13,000 319,572 5,934,142
Depreciation
At 1April 2021 1,845,777 322,820 254,778 2,423,375
Charge for the year 104,277 5,272 2,844 25,042 137,435
On disposals (19,508) (40,060) (59,568)
At 31March 2022 1,950,054 308,584 2,844 239,760 2,501,242
Net book value
At 31March 2022 3,327,708 15,224 10,156 79,812 3,432,900
At 31March 2021 3,368,080 22,125 98,150 3,488,355

Investments
in
subsidiary
companies
f

Name Company Principal activity Class of Holding
number shares
Royds Community Association (Subsidiary) 4497758 Dormant Ordmary 100N
Limited
The financial results ofthe subsidiary for the year were:
Name Net assetsf
Royds Community Association (Subsidiary) Limited
Debtors
2022 2021
f f
Due within one yeor
Trade debtors 34,211 37,330
Prepayments and accrued income 39,814 18,331
74,025 55,661

2022 2021
f f
Bankloans 9,666 6,316
Otherloans 7p333 7,334
Trade creditors 51,930 41,469
Other taxation and social security 14,056 15,995
Other creditors 1,300,936 1,306,300
Accruals and deferred income 33p868 31,965
1,417,789 1,409,379
Creditors: Amounts falling due after more than one year
2022 2021
f f
Bankloans 33,847 51,628
Financial instruments
2022 2021
f f
Financial assets
Financial assets measured at fair value through income and expenditure 288,102 177,681

Balance at 1 Transfers Balance at31
April 2021 Income Expenditure in/out March 2022
6 6 6
Unrestricted funds
General funds 3,485,573 590,409 (540,889) 4,645 3,539,738
Pension reserve (1,253,000) (1,253,000)
2,232,573 590,409 (540,889) 4,645 2,286,738
Restricted funds
New Horizons 16,736 39,362 (14,527) 41,571
Jer Lane 1,496 (676) 820
Lock Down Local Arts, Crafts, Trips (317) 607 290
Woodside Community Garden 2,350 (429) 1,921
Wibsey Park Exercise 500 (1,440)
Social Prescribers 32,546 (25'684) 6,862
Football and Flamenco 6,192 (6,192)
Lung Cancer 5,190 Sp190
28,118 76,254 (43,073) (4,645) 56654
Total offunds 2,260,691 666,663 (583,962) 2,343,392

Balance at
Balance at Gains/ 31March
1April 2020 Income Expenditure (Losses) 2021
E E 6 E E
Unrestricted
funds
General
Funds -
all funds 3,563,549 506,730 (584,706) 3,485,573
Pension reserve (443,000) (810,000) (1,253,000)
3,120,549 506,730 (584,706) (810,000) 2,232,573
Restricted funds
The LEAP Project 34,846 5,290 (40,136)
ESF 23,428 (23,428)
Football and Flamenco 6,380 (188) 6,192
Postcode Lottery 13,113 (13,113)
Lung cancer 5,190 5,190
New Horizons 27,827 (11,091) 16,736
Coronavirus
Job
Retention
Scheme 9,198 (9,198)
Other restricted funds 49,661 (49,661)
110,784 40,721 (123,387) 28,118
Total offunds 3,231,333 547,451 (708,093) (810,000) 2,260,691

Balance at 1 Transfers Balance at31
April 2021f Income
f
Expendituref In/out
f
March 2022
f
General funds 2,232,573 590,409 (540,889) 4,64S 2p286,738
Restricted funds 28,118 76,254 (43,073) (4,645) 56,654
2,260,691 666,663 (583,962) 2,343,392
Summary offunds - prior year
Balance at
Balance at Gains/ 31March
1April 2020
f
Income
f
Expenditure
f
(Losses)
f
2021f
General funds 3,120,549 506,730 (584,706) (810,000) 2,232,573
Restricted funds 110,784 40,721 (123,387) 28,118
3,231,333 547,451 (708,093) (810,000) 2,260,691

Unrestricted Restncted Totai
funds funds funds
2022 2022 2022
6 6 6
Tangible fixed assets 3,432,900 3,432,900
Fixed asset investments 1 1
Current assets 305,473 56,654 362,127
Creditors due within one year (1,417,789) (1A17,789)
Creditors due in more than one year (33,847) (33,847)
Total 2,286,738 56,654 2,343,392
Unrestricted Restricted Tote
I
funds funds funds
2021 2021 2021
E E 6
Tangible fixed assets 3,488,355 3,488,355
Fixed asset investments 1 1
Current assets 205,224 28,118 233,342
Creditors due within one year (1,409,379) (1,409,379)
Creditors due in more than one year (51,628) (51,628)
Total 2,232,573 28,118 2,260,691

2022
6
2021f
Net income/expenditure
for the year (as per Statement
of Financial Activities) 82,701 (160,642)
Adjustments for:
Depreciation
charges
137,435 129,153
Loss/(profit)
on the
sale offixed assets 7,737 (1,067)
Decrease/(increase) in debtors (18,364) 139,013
(Decrease) in creditors 5,060 (41,807)
Net cash provided by operating activities 214,569 64,650
21. Analysis ofcash and cash equivalents
2022 2021
6 E
Cash in hand 288,102 177,681
Totai cash and cash equivalents 288,102 177,681
22. Analysis ofchanges in net debt
At 1April At 31March
2021 Cash flows 2022
6 6 6
Cash at bank and in hand 177,681 110,421 288,102
Debt due within 1year (13,650) (3,349) (16,999)
Debt due after 1year (51,628) 17,781 (33,847)
112,403 124,853 237,256