Company registration number: 02762589 Charity registration number: 1045045 

## The Wormwood Scrubs Pony Centre 

(A charitable company limited by guarantee) 

Annual Report and Financial Statements 

for the Year Ended 31 March 2022 



## **The Wormwood Scrubs Pony Centre** 

## **Contents** 

|Reference and Administrative Details|1|
|---|---|
|Trustees' Report|2 to 9|
|Statement of Trustees' Responsibilities|10|
|Independent Examiner's Report|11|
|Statement of Financial Activities|12 to 13|
|Balance Sheet|14 to 15|
|Notes to the Financial Statements|16 to 25|





## **The Wormwood Scrubs Pony Centre** 

**Reference and Administrative Details Chairperson** Ms Janice Gardner **Chief Executive Officer** Sister Mary Joy Langdon **Trustees** Ms Janice Gardner Ms Tracey Spensley Ms Addy Windsor-Clive Ms Emily Thomas Mr Graeme Drummond Ms Patricia White Ms Mireille Siarras Ms Tonya Ellis **Secretary** Ms Tracey Spensley **Patron** Mr Martin Clunes OBE **Senior Management Team** Sister Mary Joy Langdon, Chief Executive Officer **Registered Office** 93 Tabernacle Street EC2A 4BA The charity is incorporated in Engalnd and Wales. **Company Registration Number** 02762589 **Charity Registration Number** 1045045 **Bankers** NatWest Bank Plc 25 Shepherds Bush Green London W12 BPR Co-Operative Bank Online Banking (cooperativebank.co.uk/business) **Independent Examiner** Alistair I Wem BSc FCA Wem & Co Chartered Accountants Savoy House Savoy Circus London W3 7DA 

Page 1 



## **The Wormwood Scrubs Pony Centre** 

## **DIRECTORS’ AND TRUSTEES’ REPORT FOR THE YEAR ENDED 31 ST MARCH 2022** 

The trustees are pleased to present their annual directors’ report together with the financial statements of the charity for the year ended 31st March 2022 which are also prepared to meet the requirements for a directors’ report and Companies Act purposes. 

The financial statements comply with the Charities Act 2011, the Companies Act 2006, the Memorandum and Articles of Association, and Accounting and Report by Charities: Statements 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) (effective 1 January 2015) - (Charity SORP (FRS 102) Revised). 

## **OUR PURPOSE AND ACTIVITIES** 

The Wormwood Scrubs Pony Centre was established in 1989 by Sister Mary Joy Langdon and has continued to grow over 33 years into the outstanding Centre it is today. It provides riding, equine therapy and classes in horse care and stable management to inner city children, young people and adults. We aim to provide a unique opportunity to disadvantaged, disabled and hard-to-reach people, particularly children. It is our experience that interaction with horses develops confidence, raises self-esteem and enhances life-chances in people, a majority of whom have disabilities. We also encourage them to have fun in a safe and secure environment. 

The Centre is unique in its provision in the local area. We liaise with local schools, community groups, voluntary sector infrastructure bodies, paediatricians and local support agencies. We are a group member of the Riding for the Disabled Association, a Pony Club Branch, an approved British Horse Society establishment and an honorary member of the Association of British Riding Schools. We have grown during the past 33 years from offering weekend riding only to providing a full week of riding, equine therapy activities, stable management and community involvement. Many of our young people work towards a wide variety of certificates and achievement awards. We employ 2 apprentices supported via Keits training providers and we are keen to support young people in their learning and to assist them in their careers. 

A number of local schools bring individual children or groups of children for riding and equine therapy at the Centre. When the relaxation of Covid-19 lockdown restrictions allowed, the following schools returned to the Centre: Castlebar School, Chelsea Community Hospital School, Edith Kay School, St Marylebone Bridge School, Manor School, The Avenue, TCEF School and KAA. We also take children for work experience. 

We have robust policies in place which are under constant review and are fully implemented, including but not limited to the following: 

- Pony Centre Handbook 

- Trustee Governance Manual 

- Data Protection 

- Health and Safety 

- Fire Policy 

- Equality and Diversity 

- Equal Opportunity 

- Child Protection 

- Safeguarding 

- Equine Policies 

All members of staff attend a Safeguarding Children course, have current First Aid qualifications and are DBS (Disclosure and Barring Service) checked. In addition, all volunteers have to produce a current DBS certificate before they can work with us. Further, during this year, three senior staff have completed a BEF Advanced Equestrian Safeguarding Course for Safeguarding Officers and Mental Health First Aid courses. 

Page 2 



## **The Wormwood Scrubs Pony Centre** 

## **DIRECTORS’ AND TRUSTEES’ REPORT FOR THE YEAR ENDED 31 ST MARCH 2022** 

## **Our volunteers** 

Our dedicated team of volunteers of all ages continue to provide invaluable support to the Pony Centre. In fact, without them, it would be impossible to run a Centre such as ours. Volunteering is at the very heart of the Centre and its DNA. We have a Trustee dedicated to the championing of our volunteers. 

There is a wide range of activities covered by the team which include: 

- teaching riding; 

- supporting RDA riders and beginners; 

- training horses; 

- caring for the horses; 

- yard work; 

- maintaining buildings; 

- administrative Support; 

- planning • fundraising 

- maintaining our allotment and gardening 

- bookkeeping 

- baking and running our café on a Saturday morning 

- IT support 

- content for our social media channels 

We owe each one of our volunteers an immense debt of gratitude for their tireless support. 

## **Staffing** 

The Pony Centre has a strong team of paid staff. 

The senior team members consider it important to train the younger members and to support them as they develop. In this way further qualifications can be achieved, enabling them to progress in their equestrian careers. The senior leaders lead by example, both of them are committed to active learning. 

This year we have appointed a **COO** , in recognition of the need to allow our **CEO** to focus on strategic planning and allow our **COO** to take over the day to day operational duties at the yard: this is also part of the general succession planning and the upskilling and progression of our staff. 

**CEO** - Sister Mary Joy Langdon BEM: BHS APC Regd Coach; FRDA; ABRS Principal’s Diploma; Pony Club Accredited Coach; Regd RDA Advanced Coach; RDA Vaulting Coach; UK Tutoring in Sports Coach Educator L3 

**COO** - Richard Watson, Senior coach and Equine Trainer, 30 years’ experience in the equine industry, Classical Dressage Coach, RDA Coach 

## **Stable Yard Team** 

- Samantha Cyrus - Groom, First Aider, Fire Marshal Groom 

Page 3 



## **The Wormwood Scrubs Pony Centre** 

## **DIRECTORS’ AND TRUSTEES’ REPORT FOR THE YEAR ENDED 31 ST MARCH 2022** 

## **Trainees/Apprentices** 

- James Cooper Senior Groom, RDA Coach in training, First Aider, Fire Marshal Groom, 

- Stojancho Bozhanov Senior Groom, RDA Coach in training, First Aider, Fire Marshal Groom 

- Sabah Labed Groom, First Aider, Fire Marshal Groom 

- Bella Russell-Heller Groom, First Aider, Fire Marshal Groom 

## **Riding Coaches** 

- Michelle Coles: Pony Club B 

• Claudia Howard: BHS APC Registered Coach 

• Helen Jones: RDA Coach 

- Mary Joy Langdon: BHS APC Registered Coach; RDA Advanced Coach 

• Elio Marches: RDA Coach 

• Alison Moulding: RDA Coach in training 

- Veronica Newson: RDA Green Coach 

- Judy Skelly: RDA Coach in Training 

- Paul Turner: RDA Coach 

• Richard Watson: RDA Coach 

• Frankie Wynne: Qualified Alexander Technique Coach, specialising in coaching sessions on the mechanical horse 

## **Courses and training offered during the year April 2021 -March 2022** 

- Coach Development - 6-week course 

- FAA Emergency First Aid at Work (RQF) 

- Fire Marshall Certificate 

- Mental Health First Aid 

- Ongoing risk Assessment Training 

- BEF - advanced safeguarding for safeguarding offices. 

- LGBTQ+ Training 

- 8 people have trained on the BHS’ Changing Lives through Horses programme 

## **Achievements and Performance - The Pony Centre coming out of the Covid-19 pandemic** 

This financial year has been a challenging year for all sectors of society, not least the third sector. 

It has been a time of change and reflection for many people and several of our long-standing Trustees decided it was time to move on to new pastures and make opportunities for new people. 

Janice Gardner replaced Kathy Heaps as chair. Tracey Spensley replaced Melissa Kilbride as secretary. 

Janice’s focus this year has been on governance: the Articles of Association have been reviewed and updated. The objects have been broadened to allow adult riding and therapies in recognition of the benefits that equines give to all people regardless of age and the need to broaden the scope of the centre’s offering to allow it to maximise its potential to increase revenue in an ever-challenging economic background. The Trustees now also have in place a code of conduct and governance manual. 

Each Trustee has been given a subject matter to champion and this information has been communicated to the staff and volunteers at the centre. 

The Trustees and the Senior Leadership Team held a strategic planning day in March and are currently working on a 3 year strategic plan to start in 2023. 

Page 4 



## **The Wormwood Scrubs Pony Centre** 

## **DIRECTORS’ AND TRUSTEES’ REPORT FOR THE YEAR ENDED 31 ST MARCH 2022** 

The managing board has been strengthened by the recruitment of two Trustees from the not for profit sector (Tracey Spensley and Emily Thomas) who have a deep knowledge of the sector and specialist skills in communications and business development. We have also recruited a venture capitalist to sharpen our commercial edge (Addy Windsor Clive). 

The Board is constantly on the lookout for new Trustees and actively seeking to recruit them with a particular eye on succession planning, competitive advantage and diversity. 

At the Pony Centre, the senior leadership team has been strengthened by the appointment for the first time of a COO, Richard Watson. Richard’s brief is to focus on the operational arm of the charity and the development of new revenue enhancing riding programmes, freeing up some of our CEO’s - Sister Mary Joy Langdon’s - time to focus on strategic planning, developing new programmes and fundraising. 

In November 2021, our CEO, Mary-Joy Langdon, was appointed as one of the seven Princess Royal RDA Coach Mentors. Our COO, Richard Watson, has also been invited to join this prestigious course in 2023. Richard achieved a British Horse Society (BHS) Unsung Hero 2021 Award, in recognition of special achievements in his work with both young people and with equines at WSPC. 

In February 2022, the Centre was approved as a BHS therapy centre for a new initiative called “Changing Lives Though Horses” (“CLTH”). This initiative is targeted at young people on the verge of exclusion from school, or those who have been excluded. The aim of the intervention is to help children get back on track and/or help them make some progress. We are looking forward to becoming further involved with this initiative in the coming months. 

We are also working with a charity called ‘Kids on the Green’ and have developed a programme to help the children recover from some of the traumas they have faced since the Grenfell fire tragedy. 

We have opened up a programme of riding for adults, many of whom already volunteer at the centre and our COO is currently developing a programme of riding in the late afternoon and early evenings to maximise revenue. 

Throughout the year we had a series of key events as follows: 

- April 2021 - online “virtual” race night (fundraiser); 

• July - Trustee picnic and LGBTQ+ training provided by Central & North West London NHS Foundation Trust; 

• July - dog and donkey walk on Wormwood Scrubs (fundraiser and community event); 

• July Summer Special Olympics - attended by one of our patrons, Annika Rice -a celebration of our users and a fundraising event; 

• Volunteer Evening Celebration in October. Certificates were given out by Martin Clunes, another of our patrons, as part of a celebration of our volunteers; 

- Christmas Market in December (fundraiser and community event) 

Page 5 



## **The Wormwood Scrubs Pony Centre** 

## **DIRECTORS’ AND TRUSTEES’ REPORT FOR THE YEAR ENDED 31 ST MARCH 2022** 

## **Trustees** 

Ms Janice Gardner 

Ms Tracey Spensley (appointed 20 May 2021) Ms Addy Windsor-Clive (appointed 10 October 2021) Ms Emily Thomas (appointed 10 October 2021) Mr Graeme Drummond (appointed 21 January 2022) 

Ms Patricia White Ms Kathy Heaps (resigned 22 June 2021) Ms Sue Kayser (resigned 18 December 2021) Ms Melissa Kilbride (resigned 31 December 2021) Ms Daphne Hamblin (resigned 24 April 2021) Tim Boyd (resigned 12 January 2022) Ms Jessie Khera (resigned 15 August 2022) Ms Mireille Siarras (appointed 12 September 2022) Ms Tonya Ellis (appointed 12 October 2022) 

## **Public benefit statement** 

In shaping our objectives for the year and planning our activities, the trustees have considered the Charity Commission’s guidance on public benefit, including the guidance public benefit: running a charity (PD2). The achievements and activities above demonstrate the public benefit arising through the Charity's activities. 

Page 6 



## **The Wormwood Scrubs Pony Centre** 

## **DIRECTORS’ AND TRUSTEES’ REPORT FOR THE YEAR ENDED 31 ST MARCH 2022** 

## **FINANCIAL REVIEW** 

The Statement of Financial Activities showed net loss of £33,118 (2021: £57,745) for the year and reserves stand at £226,382 (2021: £259,500) 

Principal funding sources continue to be donations and grants received from private or corporate donors and from statutory bodies as well as income from our riding and equine therapy activities. 

Throughout the financial year April 2021 - March 2022, like all charities, WSPC was dramatically affected by the periods of lockdown necessitated by the global pandemic. 

We are therefore particularly grateful to the individuals, groups and trusts who have supported the work of the Pony Centre during this extremely challenging time. We thank: Ru Bhugra, E Bowring, H Cartwright, Charities Aid Foundation, Martin Clunes, DV & MWC Hamblin, E Hughes-Hallett Hoare Trust, A & K Heaps, Suzanne Johnson, the Infant Jesus Sisters and friends, R Jones, Claire Maxwell-Hudson, William Reddaway, Shenoah Taylor, Stewardship and P White. 

_Successful grant applications made: April 2021 - March 2022_ 

We offer our sincere gratitude to the following organisations for their generous grants: BHS Hardship Fund; the Loriners Charitable Trust; the Jack Petchey Foundation. 

## **Investment powers and policy** 

The Directors consider it prudent to maintain an adequate balance of unrestricted funds to cover the Charity’s contractual commitments and ideally aim to have 6 months running costs, excluding donated services, in reserve. Currently the charity has approximately 6 months running costs in free reserves. 

Throughout the period of April 2021 to the present date, the trustees have met on 7 occasions and had a strategy afternoon meeting with the senior leaders. The meetings have been more frequent than before lockdown and have been necessary as the Board has had a number of key personnel change and to closely monitor financial reserves. The treasurer prepared a comprehensive review of the finances for the strategy day and continues to prepare financial forecasts to indicate how long funds are likely to last. 

The Directors consider that the Charity’s reserves will enhance the services provided and provide financial security for the future. The reserves held in unrestricted funds, which have not been designated or invested in fixed assets, at the 31st March 2022 were £48,514 (2021: £138,379). 

## **Investments** 

The Wormwood Scrubs Pony Centre does not hold any investments. All reserves are therefore held in cash in bank accounts and readily available. 

## **Charitable and political donations** 

During the year the charity made no political or charitable donations. 

Page 7 



## **The Wormwood Scrubs Pony Centre** 

## **DIRECTORS’ AND TRUSTEES’ REPORT FOR THE YEAR ENDED 31 ST MARCH 2022** 

## **FUTURE PLANS AND DEVELOPMENTS** 

It is the plan over the coming year to further develop the CLTH programme. The courses will include learning to ride as well as non-riding activities where the young people will learn through interaction with the ponies. 

The Centre looks forward to working with the Kids on the Green Charity to support the Grenfell children and help with their trauma therapy. 

The Centre will continue to develop and expand upon its kindergarten programme. 

The Centre will continue to offer its expertise to disabled riders young and old and to develop its ongoing relationships with SEN schools. 

The Centre will look to utilise and develop its offering on the mechanical horse. 

The Centre will look to connect with a local dementia charity and expand its offering to those people who might benefit from a visit to the centre or a home visit by a pony. 

The Centre will look to develop its general riding offering to enhance revenue and thus support its charitable status. 

## **STRUCTURE, GOVERNANCE AND MANAGEMENT** 

## **Governing document** 

The Wormwood Scrubs Pony Centre is registered under the Companies Act 1985 as a company limited by guarantee and not having a capital divided by shares. 

The company was incorporated on 6 November 1992 and became a registered charity on 16 March 1995; it was constituted as a limited company under the Memorandum and Articles of Association. The charity registration number is 1045045 and the company registration number is 2762589. 

## **Recruitment and appointment of trustees** 

As set out in the Articles of Association, the chair of the Directors/Trustees is nominated by The Wormwood Scrubs Pony Centre. The Directors of the organisation are also the charity trustees for the purposes of charity law. 

The Board of Directors has power to appoint additional Trustees as it considers fit do to so. 

Directors/Trustees are elected to serve for a period of three years after which they will be eligible for re-election for a maximum of 9 years. 

The Directors/Trustees in office in the year are set out on page 7. The Trustees have no beneficial interest in the company other than as members. The Trustees are also the directors of the company. All of the Trustees are members of the company and guarantee to contribute £1 in the event of winding up. The Board has the power to appoint additional Directors. 

Page 8 



## **The Wormwood Scrubs Pony Centre** 

## **DIRECTORS’ AND TRUSTEES’ REPORT FOR THE YEAR ENDED 31 ST MARCH 2022** 

## **Induction and training of trustees** 

The Trustees maintain a good working knowledge of charity and company law and best practice by regular reading of charity press articles and scrutiny of Companies House, Charity Commission, other Government and voluntary organisation advisory websites. New Trustees are given copies of the Memorandum and Articles of Association, a copy of the Trustee Governance handbook and the Trustee code of conduct. Further, an induction session is given by an experienced Trustee. 

## **Organisation** 

The Centre is run by the Board of Directors, who meet at least four times but in reality, more regularly than that and who are available at all times to offer guidance and support to the staff at WSPC. It also has connections with a firm of solicitors and a firm of accountants when necessary. 

## **Related parties** 

The charity works closely with other similar organisations as detailed in Our Purpose and Activities Section of the Trustees Report above. None of the charity’s trustees are directors or trustees of these other organisations. 

## **Pay policy for senior staff** 

The pay and remuneration of the charity’s key management personnel is reviewed annually by the Trustees taking into account the individual's performance and the charity’s financial position. 

## **Risk Management** 

The trustees have a risk management strategy which comprises: 

An annual review of the risks the charity may face; 

■The establishment of systems and procedures to mitigate those risks identified in the plan; ■Implementation of procedures designed to minimise any potential impact on the charity should those risks materialise. 

The Trustees are currently working on a risk register. 

## **Small companies provision statement** 

This report has been prepared in accordance with the small companies regime under the Companies Act 2006. 

The annual report was approved by the trustees of the charity on 16 January 2023 and signed on its behalf by: 

## **SIGNED SECURELY** 

**19/01/2023 at 9:09:05 AM UTC** 

......................................... 

Ms Janice Gardner Chairperson 

Page 9 



## **The Wormwood Scrubs Pony Centre** 

## **Statement of Trustees' Responsibilities** 

The trustees (who are also the directors of The Wormwood Scrubs Pony Centre 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). 

Company law requires the trustees to prepare financial statements for each financial year. Under that law the Trustees have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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 company and of its income and expenditure for that period. In preparing these financial statements, the trustees are required to: 

- select suitable accounting policies and then apply them consistently; 

- observe the methods and principles in the Charities SORP; 

- make judgements and estimates that are reasonable and prudent; 

- state whether applicable UK Accounting Standards 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 adequate accounting records that 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 maintenance and integrity of the corporate and financial information included on the charitable company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions. 

This report has been prepared in accordance with the special provisions relating to small companies within Part 15 of the Companies Act 2006. 

Approved by the trustees of the charity on 16 January 2023 and signed on its behalf by: 

**SIGNED SECURELY** ......................................... **19/01/2023 at 9:09:05 AM UTC** Ms Janice Gardner Chairperson 

Page 10 



## **The Wormwood Scrubs Pony Centre** 

## **Independent Examiner's Report to the trustees of The Wormwood Scrubs Pony Centre** 

I report to the charity trustees on my examination of the accounts of the charity for the year ended 31 March 2022 which are set out on pages 12 to 25. 

## **Respective responsibilities of trustees and examiner** 

As the charity’s trustees of The Wormwood Scrubs Pony Centre (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 Wormwood Scrubs Pony Centre 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** 

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: 

1. accounting records were not kept in respect of The Wormwood Scrubs Pony Centre as required by section 386 of the 2006 Act; or 

2. the accounts do not accord with those records; or 

3. 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 

4. 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. 

## **SIGNED SECURELY** 

...................................... **19/01/2023 at 10:21:08 AM UTC** Mr Alistair Ian Wem BSc FCA Wem & Co Chartered Accountants Institute of Chartered Accountants in England & Wales Savoy House Savoy Circus London W3 7DA **SIGNED SECURELY** Date:............................. **19/01/2023 at 10:21:08 AM UTC** 

Page 11 



## **The Wormwood Scrubs Pony Centre** 

## **Statement of Financial Activities for the Year Ended 31 March 2022 (Including Income and Expenditure Account and Statement of Total Recognised Gains and Losses)** 

|**Note**<br>**Income and Endowments from:**<br>Donations and legacies<br>3<br>Charitable activities<br>4<br>Other trading activities<br>5<br>Investment income<br>6<br>Total income<br>**Expenditure on:**<br>Raising funds<br>Charitable activities<br>7<br>Total expenditure<br>Net expenditure<br>Net movement in funds<br>**Reconciliation of funds**<br>Total funds brought forward<br>Total funds carried forward<br>19<br>**Note**<br>**Income and Endowments from:**<br>Donations and legacies<br>3<br>Charitable activities<br>4<br>Other trading activities<br>5<br>Investment income<br>6<br>Total income<br>**Expenditure on:**<br>Raising funds<br>Charitable activities<br>7<br>Total expenditure<br>Net income/(expenditure)<br>Net movement in funds|**Unrestricted**<br>**funds**<br>**£**<br>58,203<br>84,246<br>2,337<br>82<br>144,868<br>(4,887)<br>(147,856)<br>(152,743)<br>(7,875)<br>(7,875)<br>232,270<br>224,395<br>**Unrestricted**<br>**funds**<br>**£**<br>93,592<br>97,788<br>6,504<br>237<br>198,121<br>(748)<br>(127,858)<br>(128,606)<br>69,515<br>69,515|**Unrestricted**<br>**funds**<br>**£**<br>58,203<br>84,246<br>2,337<br>82||**Restricted**<br>**funds**<br>**£**<br>30,301<br>28,946<br>963<br>-||**Total**<br>**2022**<br>**£**<br>88,504<br>113,192<br>3,300<br>82|
|---|---|---|---|---|---|---|
|||144,868||60,210||205,078|
|||(4,887)<br>(147,856)||-<br>(85,452)||(4,887)<br>(233,308)|
|||(152,743)||(85,452)||(238,195)|
|||(7,875)||(25,242)||(33,117)|
|||(7,875)<br>232,270||(25,242)<br>27,230||(33,117)<br>259,500|
|||224,395||1,988||226,383|
|||||**Restricted**<br>**funds**<br>**£**<br>15,335<br>37,230<br>-<br>-<br>52,565<br>-<br>(64,335)<br>(64,335)<br>(11,770)<br>(11,770)||**Total**<br>**2021**<br>**£**<br>108,927<br>135,018<br>6,504<br>237|
|||||||250,686|
|||||||(748)<br>(192,193)|
|||||||(192,941)|
|||||||57,745|
|||||||57,745|



The notes on pages 16 to 25 form an integral part of these financial statements. Page 12 



## **The Wormwood Scrubs Pony Centre** 

## **Statement of Financial Activities for the Year Ended 31 March 2022 (Including Income and Expenditure Account and Statement of Total Recognised Gains and Losses)** 

|**Note**<br>**Reconciliation of funds**<br>Total funds brought forward<br>Total funds carried forward<br>19|**Unrestricted**<br>**funds**<br>**£**<br>162,755<br>232,270|**Restricted**<br>**funds**<br>**£**<br>39,000<br>27,230|**Total**<br>**2021**<br>**£**<br>201,755|
|---|---|---|---|
||||259,500|



All of the charity's activities derive from continuing operations during the above two periods. The funds breakdown for 2021 is shown in note 19. 

The notes on pages 16 to 25 form an integral part of these financial statements. Page 13 



## **The Wormwood Scrubs Pony Centre** 

## **(Registration number: 02762589) Balance Sheet as at 31 March 2022** 

|**Note**<br>**Fixed assets**<br>Tangible assets<br>12<br>**Current assets**<br>Debtors<br>13<br>Cash at bank and in hand<br>14<br>**Creditors: Amounts falling due within one year**<br>15<br>**Net current assets**<br>**Total assets less current liabilities**<br>**Creditors: Amounts falling due after more than one year**<br>16<br>**Net assets**<br>**Funds of the charity:**<br>**Restricted income funds**<br>Restricted funds<br>19<br>**Unrestricted income funds**<br>Unrestricted funds<br>**Total funds**<br>19|**2022**<br>**£**<br>90,428<br>8,910<br>169,883<br>178,793<br>(16,838)<br>161,955<br>252,383<br>(26,000)<br>226,383<br>1,988<br>224,395<br>226,383|**2021**<br>**£**<br>93,892<br>4,538<br>216,869|
|---|---|---|
|||221,407<br>(16,799)|
|||204,608|
|||298,500<br>(39,000)|
|||259,500|
|||27,230<br>232,270|
|||259,500|



For the financial year ending 31 March 2022 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. 

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime. 

The notes on pages 16 to 25 form an integral part of these financial statements. Page 14 



## **The Wormwood Scrubs Pony Centre** 

## **(Registration number: 02762589) Balance Sheet as at 31 March 2022** 

The financial statements on pages 12 to 25 were approved by the trustees, and authorised for issue on 16 January 2023 and signed on their behalf by: 

## **SIGNED SECURELY** 

......................................... **18/01/2023 at 3:54:11 PM UTC** Mr Graeme Drummond Trustee 

The notes on pages 16 to 25 form an integral part of these financial statements. Page 15 



## **The Wormwood Scrubs Pony Centre** 

## **Notes to the Financial Statements for the Year Ended 31 March 2022** 

## **1 Charity status** 

The charity is limited by guarantee, incorporated in Engalnd and Wales, and consequently does not have share capital. Each of the trustees is liable to contribute an amount not exceeding £Nil towards the assets of the charity in the event of liquidation. 

The address of its registered office is: 93 Tabernacle Street EC2A 4BA 

These financial statements were authorised for issue by the trustees on 16 January 2023 

## **2 Accounting policies** 

## **Summary of significant accounting policies and key accounting estimates** 

The principal accounting policies are summarised below. The accounting policies have been applied consistently throughout the year and in the preceding year. 

## **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) (effective 1 January 2015) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102). They also comply with the Companies Act 2006 and Charities Act 2011. 

## **Basis of preparation** 

The Wormwood Scrubs Pony Centre 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. 

## **Preparation of accounts on a going concern basis** 

Having regard to the level of reserves and the ongoing level of expenditure against unrestricted funds in conjunction with the development of the organisation's activity in the coming year, the trustees are satisfied that the accounts should be prepared on a going concern basis. 

Page 16 



## **The Wormwood Scrubs Pony Centre** 

## **Notes to the Financial Statements for the Year Ended 31 March 2022** 

## **Incoming** 

Income is recognised when the Charity has entitlement to the funds, any performance conditions attached to the item(s) of income have been met, it is probable that the income will be received and amount can be measured reliably. 

a) Income received by way of grants, donations and legacies are included in full in the Statement of Financial Activities when received, unless they relate to a specified future period, in which case they are deferred. b) Legacies entitlement is taken as the earlier of the date on which either: the charity is aware that the probate has been granted, the estate has been finalised and notification has been made by the executor(s) to the Charity that the distribution is made, or when a distribution is received from the estate. No legacies were received during the year. 

c) Income from charitable activities received by way of revenue grants and donations are credited to restricted incoming resources on the earlier date of when they are received or when they are receivable, unless they relate to a specified future period, in which case they are deferred. 

d) Grants and donations of general nature which are not conditional on delivering certain levels of service are included as part of Grants, Donations and Legacies as shown under note 2. Performance related grants and donations which have conditions for a specific outcome are include as Income from Charitable Activities as shown in Note 3. 

e) Capital grants for the purchase of fixed assets are credited to restricted incoming resources on the earlier date of when they are received or receivable. Deprecation on the related fixed assets is charged against the restricted fund. 

f) Investment income is included when receivable. 

g) Income from charitable activities include income recognised as earned (as the related goods and services are provided) under contract. 

## **Volunteers and donated services and facilities** 

Donated professional services and donated facilities are recognised as income when the charity has control over the item, any conditions associated with the donated item have been met, the receipt of economic benefit from the use by the charity of the item is probable and that economic benefit can be measured reliably. 

On receipt, donated professional services and donated facilities are recognised on the basis of the value of the gift to the charity which is the amount the charity would have been willing to pay to obtain services or facilities of equivalent economic benefit on the open market; a corresponding amount is then recognised in expenditure in the period of receipt. No such donations were received during the year. 

## **Expenditure** 

Expenditure is recognised on an accrual basis as a liability is incurred. Expenditure is classified under the following activity headings: 

a) Cost of raising funds comprises the cost of seeking donations and legacies and the costs of trading for fundraising purposes. 

b) Expenditure on charitable activities includes the costs directly associated to providing horse riding facilities to further the purposes of the Charity and their associated support costs. 

Irrecoverable VAT is charged as a cost against the activity for which the expenditure was incurred. 

Page 17 



## **The Wormwood Scrubs Pony Centre** 

## **Notes to the Financial Statements for the Year Ended 31 March 2022** 

## **Allocation of support costs** 

Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Support costs include back office costs, finance, personnel, payroll and governance costs which support the charity's programmes and activities. These costs have been allocated between cost of raising funds and expenditure on charitable activities. 

## **Funds accounting** 

Unrestricted funds are available for use at the discretion of the Trustees in furtherance of the general objectives of the Charity. Restricted funds are those funds which can only be used in accordance with the wishes of the donor which have been raised for a particular purpose. 

## **Operating leases** 

The charity classifies the lease of property as an operating lease. The rentals are charged to the Statement of Financial Activities on a straight-line basis over the lease duration. 

## **Cash flow statement** 

The charity opted to early adopt Bulletin 1 published on 2 February 2016 and have therefore not included a cash flow statement in these financial statements. 

## **Taxation** 

The Charity is a registered charity and, therefore, is not liable for Income Tax or Corporation Tax on income derived from its charitable activities, as it falls within the various exemptions available to registered charities. 

## **Pensions** 

The company operates a defined contribution pension scheme on behalf of its staff. The assets of the scheme are held separately from those of the company in an independently administered fund. Contributions to the scheme are charged to income and expenditure account in the year in which they are payable. 

## **Depreciation and amortisation** 

Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following basis: 

**Asset class Depreciation method and rate** Short leashold building Over length of lease Stables,etc 20% reducing balance Livestock Not depreciated Fixtures, fittings & equipment 20% on cost 

## **Debtors** 

Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due. 

## **Cash at bank and In hand** 

Cash at bank and in hand includes cash and short term cash deposits. 

Page 18 



## **The Wormwood Scrubs Pony Centre** 

## **Notes to the Financial Statements for the Year Ended 31 March 2022** 

## **Creditors and provisions** 

Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due. 

## **Financial instruments** 

The charity only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method. 

## **Judgement and key sources of estimation uncertainty** 

In the application of the company's accounting policies, the charity is required to make judgments, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. 

The estimates and underling assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods. 

## **3 Income from donations and legacies** 

|Donations and legacies;<br>Gift aid reclaimed<br>Regular giving and capital donations<br>**Total for 2022**<br>**Total for 2021**<br>**4**<br>**Income from charitable activities**<br>**Total for 2022**<br>**Total for 2021**|**Unrestricted**<br>**funds**<br>**General**<br>**£**<br>49,096<br>9,107<br>58,203<br>93,592<br>**Unrestricted**<br>**funds**<br>**General**<br>**£**<br>84,246<br>84,246<br>97,788|**Restricted**<br>**funds**<br>**£**<br>23,526<br>6,775<br>30,301<br>15,335<br>**Restricted**<br>**funds**<br>**£**<br>28,946<br>28,946<br>37,230|**Total**<br>**funds**<br>**£**<br>72,622<br>15,882|
|---|---|---|---|
||||88,504|
||||108,927|
||||**Total**<br>**funds**<br>**£**<br>113,192|
||||113,192|
||||135,018|



Page 19 



## **The Wormwood Scrubs Pony Centre** 

## **Notes to the Financial Statements for the Year Ended 31 March 2022** 

## **5 Income from other trading activities** 

|Events income;<br>Other events income<br>**Total for 2022**<br>**Total for 2021**<br>**6**<br>**Investment income**<br>Interest receivable and similar income;<br>Interest receivable on bank deposits<br>**Total for 2022**<br>**Total for 2021**|**Unrestricted**<br>**funds**<br>**General**<br>**£**<br>2,337<br>2,337<br>6,504|**Restricted**<br>**funds**<br>**£**<br>963<br>963<br>-<br>**Unrestricted**<br>**funds**<br>**General**<br>**£**<br>82<br>82<br>237|**Total**<br>**funds**<br>**£**<br>3,300|
|---|---|---|---|
||||3,300|
||||6,504|
||||**Total**<br>**funds**<br>**£**<br>82|
||||82|
||||237|



## **7 Expenditure on charitable activities** 

|**Note**<br>Governance costs<br>8<br>**Total for 2021**|**Unrestricted**<br>**funds**<br>**General**<br>**£**<br>147,856<br>127,858|**Restricted**<br>**funds**<br>**£**<br>85,452<br>64,335|**Total**<br>**funds**<br>**£**<br>233,308|
|---|---|---|---|
||||192,193|



In addition to the expenditure analysed above, there are also governance costs of £233,308 (2021 - £127,858) which relate directly to charitable activities. See note 8 for further details. 

Page 20 



## **The Wormwood Scrubs Pony Centre** 

## **Notes to the Financial Statements for the Year Ended 31 March 2022** 

## **8 Analysis of governance and support costs** 

## **Governance costs** 

|Staff costs<br>Wages and salaries<br>Social security costs<br>Pension costs<br>Other staff costs<br>Audit fees<br>Other fees paid to auditors<br>Depreciation, amortisation and other similar costs<br>Other governance costs<br>**Total for 2022**<br>**Total for 2021**|**Unrestricted**<br>**funds**<br>**General**<br>**£**<br>111,636<br>222<br>(18)<br>10,690<br>7,514<br>14,964<br>2,848<br>147,856<br>127,858|**Restricted**<br>**funds**<br>**£**<br>-<br>-<br>-<br>-<br>-<br>-<br>85,452<br>85,452<br>-|**Total**<br>**funds**<br>**£**<br>111,636<br>222<br>(18)<br>10,690<br>7,514<br>14,964<br>88,300|
|---|---|---|---|
||||233,308|
||||127,858|



## **9 Net incoming/outgoing resources** 

Net (outgoing)/incoming resources for the year include: 

|Depreciation of fixed assets<br>**10 Staff costs**<br>The aggregate payroll costs were as follows:<br>**Staff costs during the year were:**<br>Wages and salaries<br>Social security costs<br>Pension costs<br>Other staff costs|**2022**<br>**£**<br>14,964<br>**2022**<br>**£**<br>111,636<br>222<br>(18)<br>10,690<br>122,530|**2021**<br>**£**<br>27,275|
|---|---|---|
|||**2021**<br>**£**<br>111,507<br>-<br>1,368<br>4,631|
|||117,506|



No employee received emoluments of more than £60,000 during the year. 

Page 21 



## **The Wormwood Scrubs Pony Centre** 

## **Notes to the Financial Statements for the Year Ended 31 March 2022** 

## **11 Taxation** 

Being a registered charity, The Wormwood Scrubs Pony Centre is exempt from tax on income and gains falling within Section 505 Taxes Act 1988 or Section 256 of the Taxation of Chargeable Gains Act 1992 to the extent that these are applied to its charitable objects. No tax charges have arisen in the year (2021 - none). 

## **12 Tangible fixed assets** 

|**Cost**<br>At 1 April 2021<br>Additions<br>At 31 March 2022<br>**Depreciation**<br>At 1 April 2021<br>Charge for the year<br>At 31 March 2022<br>**Net book value**<br>At 31 March 2022<br>At 31 March 2021|**Short**<br>**leasehold**<br>**building**<br>**£**<br>350,000<br>-<br>350,000<br>350,000<br>-<br>350,000<br>-<br>-|**Stables, etc.**<br>**£**<br>245,408<br>-<br>245,408<br>189,392<br>11,203<br>200,595<br>44,813<br>56,016|**Livestock**<br>**£**<br>26,200<br>11,500<br>37,700<br>-<br>-<br>-<br>37,700<br>26,200|**Fixtures,**<br>**fittings &**<br>**equipment**<br>**£**<br>130,226<br>-<br>130,226<br>118,550<br>3,761<br>122,311<br>7,915<br>11,676|**Total**<br>**£**<br>751,834<br>11,500|
|---|---|---|---|---|---|
||||||763,334|
||||||657,942<br>14,964|
||||||672,906|
||||||90,428|
||||||93,892|



## **Short Leasehold Building** 

Short leasehold building is the indoor riding school constructed during 1994 at no cost to the charity, by the BBC Television "Challenge Anneka" programme. The value shown in the accounts is an estimate of the costs of constructing the building which was prepared by HGS Groves and Partners, Chartered Quantity Surveyors and Sarah Granville, Architect in March 1994 before the project was undertaken by "Challenge Anneka". 

## **13 Debtors** 

|Trade debtors<br>**14 Cash and cash equivalents**<br>Cash at bank|**2022**<br>**£**<br>8,910<br>**2022**<br>**£**<br>169,883|**2021**<br>**£**<br>4,538|
|---|---|---|
|||**2021**<br>**£**<br>216,869|



Page 22 



## **The Wormwood Scrubs Pony Centre** 

## **Notes to the Financial Statements for the Year Ended 31 March 2022** 

## **15 Creditors: amounts falling due within one year** 

|Other loans<br>Other taxation and social security<br>Other creditors<br>Accruals|**2022**<br>**£**<br>13,000<br>987<br>1,356<br>1,495<br>16,838|**2021**<br>**£**<br>13,000<br>765<br>514<br>2,520|
|---|---|---|
|||16,799|



## **16 Creditors: amounts falling due after one year** 

|Other loans|**2022**<br>**£**<br>26,000|**2021**<br>**£**<br>39,000|
|---|---|---|



## **17 Pension and other schemes** 

The Company operated a defined contribution pension scheme for five of its employees during the year. 

## **18 Share capital** 

The company is limited by guarantee and does not have a share capital divided by shares. 

## **19 Funds** 

|**Unrestricted funds**<br>General<br>**Restricted funds**<br>**Total funds**<br>**Unrestricted funds**<br>**_General_**<br>General funds|**Balance at 1**<br>**April 2021**<br>**£**<br>232,270<br>27,230<br>259,500<br>**Balance at 1**<br>**April 2021**<br>**£**<br>232,270|**Incoming**<br>**resources**<br>**£**<br>144,868<br>60,210<br>205,078<br>**Incoming**<br>**resources**<br>**£**<br>144,868|**Resources**<br>**expended**<br>**£**<br>(152,743)<br>(85,452)<br>(238,195)<br>**Resources**<br>**expended**<br>**£**<br>(152,743)|**Balance at 31**<br>**March 2022**<br>**£**<br>224,395<br>1,988|
|---|---|---|---|---|
|||||226,383|
|||||**Balance at 31**<br>**March 2022**<br>**£**<br>224,395|



Page 23 



## **The Wormwood Scrubs Pony Centre** 

## **Notes to the Financial Statements for the Year Ended 31 March 2022** 

|**Restricted funds**<br>Jack Petchey Foundation<br>John Lyon's Charity<br>HMRC Job Retention Scheme<br>LORINERSC LORINERS<br>GRANT 22<br>KEITS TRAINING SER<br>BHS BOUNCE BACK<br>H&FNNDR REFUND<br>HMRC Repayment<br>RDA London First Aid<br>**Total restricted funds**<br>**Total funds**<br>**Unrestricted funds**<br>General<br>**Restricted funds**<br>**Total funds**<br>**Unrestricted funds**<br>**_General_**<br>General funds<br>**Restricted**<br>Jack Petchey Foundation<br>John Lyon's Charity<br>Sport England - CEF<br>Forefront foundation<br>**Total restricted funds**<br>**Total funds**|**Balance at 1**<br>**April 2021**<br>**£**<br>2,230<br>25,000<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>27,230<br>259,500<br>**Balance at 1**<br>**April 2020**<br>**£**<br>162,755<br>39,000<br>201,755<br>**Balance at 1**<br>**April 2020**<br>**£**<br>162,755<br>1,500<br>37,500<br>-<br>-<br>39,000<br>201,755|**Incoming**<br>**resources**<br>**£**<br>1,700<br>-<br>6,420<br>1,788<br>500<br>2,639<br>12,000<br>2,849<br>1,050<br>28,946<br>173,814<br>**Incoming**<br>**resources**<br>**£**<br>198,121<br>52,565<br>250,686<br>**Incoming**<br>**resources**<br>**£**<br>198,121<br>2,230<br>25,000<br>10,000<br>15,335<br>52,565<br>250,686|**Resources**<br>**expended**<br>**£**<br>(3,730)<br>(25,000)<br>(6,420)<br>-<br>(500)<br>(2,639)<br>(12,000)<br>(2,849)<br>(1,050)<br>(54,188)<br>(206,931)<br>**Resources**<br>**expended**<br>**£**<br>(128,606)<br>(64,335)<br>(192,941)<br>**Resources**<br>**expended**<br>**£**<br>(128,606)<br>(1,500)<br>(37,500)<br>(10,000)<br>(15,335)<br>(64,335)<br>(192,941)|**Balance at 31**<br>**March 2022**<br>**£**<br>200<br>-<br>-<br>1,788<br>-<br>-<br>-<br>-<br>-|
|---|---|---|---|---|
|||||1,988|
|||||226,383|
|||||**Balance at 31**<br>**March 2021**<br>**£**<br>232,270<br>27,230|
|||||259,500|
|||||**Balance at 31**<br>**March 2021**<br>**£**<br>232,270<br>2,230<br>25,000<br>-<br>-|
|||||27,230|
|||||259,500|



Page 24 



## **The Wormwood Scrubs Pony Centre** 

## **Notes to the Financial Statements for the Year Ended 31 March 2022** 

## **20 Analysis of net assets between funds** 

|**20 Analysis of net assets between funds**|||
|---|---|---|
|Tangible fixed assets<br>Current assets<br>Current liabilities<br>Creditors over 1 year<br>Total net assets<br>Tangible fixed assets<br>Current assets<br>Current liabilities<br>Creditors over 1 year<br>Total net assets|**Unrestricted**<br>**funds**<br>**General**<br>**£**<br>90,428<br>178,793<br>(16,838)<br>(26,000)<br>226,383<br>**Unrestricted**<br>**funds**<br>**General**<br>**£**<br>93,892<br>221,407<br>(16,799)<br>(39,000)<br>259,500|**Total funds at**<br>**31 March**<br>**2022**<br>**£**<br>90,428<br>178,793<br>(16,838)<br>(26,000)|
|||226,383|
|||**Total funds at**<br>**31 March**<br>**2021**<br>**£**<br>93,892<br>221,407<br>(16,799)<br>(39,000)|
|||259,500|



Page 25 



## **The Wormwood Scrubs Pony Centre** 

## **Statement of Financial Activities by fund for the Year Ended 31 March 2022** 

## **Unrestricted Funds** 

|**Income and Endowments from:**<br>Donations and legacies<br>Charitable activities<br>Other trading activities<br>Investment income<br>Total income<br>**Expenditure on:**<br>Raising funds<br>Charitable activities<br>Total expenditure<br>Net (expenditure)/income<br>Net movement in funds<br>**Reconciliation of funds**<br>Total funds brought forward<br>Total funds carried forward|**Total**<br>**Unrestricted**<br>**Funds**<br>**2022**<br>**£**<br>58,203<br>84,246<br>2,337<br>82<br>144,868<br>(4,887)<br>(147,856)<br>(152,743)<br>(7,875)<br>(7,875)<br>232,270<br>224,395|**Total**<br>**Unrestricted**<br>**Funds**<br>**2021**<br>**£**<br>93,592<br>97,788<br>6,504<br>237|
|---|---|---|
|||198,121|
|||(748)<br>(127,858)|
|||(128,606)|
|||69,515|
|||69,515<br>162,755|
|||232,270|



This page does not form part of the statutory financial statements. Page 26 



## **The Wormwood Scrubs Pony Centre** 

## **Statement of Financial Activities by fund for the Year Ended 31 March 2022** 

## **Restricted Funds** 

|**Restricted Funds**|||
|---|---|---|
|**Income and Endowments from:**<br>Donations and legacies<br>Charitable activities<br>Other trading activities<br>Total income<br>**Expenditure on:**<br>Charitable activities<br>Total expenditure<br>Net expenditure<br>Net movement in funds<br>**Reconciliation of funds**<br>Total funds brought forward<br>Total funds carried forward|**Total**<br>**Restricted**<br>**Funds**<br>**2022**<br>**£**<br>30,301<br>28,946<br>963<br>60,210<br>(85,452)<br>(85,452)<br>(25,242)<br>(25,242)<br>27,230<br>1,988|**Total**<br>**Restricted**<br>**Funds**<br>**2021**<br>**£**<br>15,335<br>37,230<br>-|
|||52,565|
|||(64,335)|
|||(64,335)|
|||(11,770)|
|||(11,770)<br>39,000|
|||27,230|



This page does not form part of the statutory financial statements. Page 27 

