| SORP reierence | |||
|---|---|---|---|
| Summary ofthe main achievements ofthe charity, identifying the |
Para 1.20 | Our setting continues to be popular in the Newquay area and Valley Nursery has built upon the outdoor education |
|
| difference the charity's work has | theme by being the only nursery that offers an outdoor | ||
| made to the circumstances | ofits | setting on a daily basis as opposed to once a week. | |
| beneficiaries and any wider benefits |
|||
| to society as a whole. | With Covid-lpa decreasing distraction, the nursery's focus |
||
| over the course ofthis year was the introduction and |
|||
| implementation od our new Cuniculum, "Planning In The |
|||
| Moment". Ag staff underwent relevant training and were |
|||
| encourage to reflect continually on the practice, making |
|||
| amendments to ensure that the new Curriculum works at |
|||
| maximum effectiveness for children and staff. An entire |
|||
| trustee meeting was devoted to this subject and included | |||
| a helpful presentation by Vicki Barmhag, a senior and |
|||
| long-serving staff member. |
|||
| This initiative has been very well received by parents and |
|||
| carers. They have taken on board the Curdiculum's central |
|||
| premises; that family and home life are involved to a | |||
| grater extent than previously and an increased focus on |
|||
| parents providing information to the school about their |
|||
| offspring's interest, any changes In domestic |
|||
| circumstances, celebrations —all od which help staff |
|||
| understand pupils' cultural capital and use this to develop |
|||
| their learning and experience. |
|||
| We have found that this way ofteaching provides a |
|||
| tremendous opportunity for staff to understand and work |
|||
| with the children more effectively. It has also been noted |
|||
| that the children seem happier and more relaxed asthere |
|||
| is no pressure ofan "end result". | |||
| Astaff reshuffle has resulted in a strong team working |
|||
| together to achieve the same ends. Staff turnover has |
|||
| remained very low, and we currently enjoy a tight, |
|||
| experienced team who get on well with each other and |
|||
| have shown great commitment during recent, difficult |
|||
| times. | |||
| The Level SSENCO award is an new qualification that |
|||
| every setting will need in the future. We received funding |
|||
| from Cornwall Council to send a member ofstaff to |
|||
| successfully achieve the qualification. |
|||
| Through a local windfarm community grant scheme we |
|||
| received E250.This was used for additional outdoor |
|||
| matting, although the cost was considerably higher. We |
|||
| will explore similar local funding opportunities next year. |
|||
| To protect and improve our Forest School area we have | |||
| embarked upon a five year programme to remove the |
|||
| knotweed that has been a problem in recent years. |
|||
| The nursery continues to run with full occupancy and with | |||
| an ever-increasing waiting list with no places available |
|||
| until the end of202S. |
| Additional information (optional) |
||
|---|---|---|
| You ma choose to include further |
statements | where relevant about: |
| Achievements against objectives set |
Para 1.41 | |
| Performance offundraising activities |
Pais 1 41 | |
| against objectives set | ||
| Investment performance against |
Pere 1.41 | |
| objectives | ||
| Other |
| Financial Review |
|||||
|---|---|---|---|---|---|
| Review ofthe charity's financial |
Para 1.21 | ||||
| osition atthe end ofthe period | |||||
| Statement explaining the policy for |
Para 1.22 | The policy on reserves | isto maintain | a minimum | reserve |
| holding reserves stating why they are | ofE5,000. | ||||
| held | |||||
| Amount ofreserves held |
Para 1.22 | ||||
| Reasons for holding zero reserves | Para 1.22 | ||||
| Details offund materially in deficit |
Para 1.24 | ||||
| Explanation ofany uncertainties |
Para 1.23 | ||||
| about the charity continuing as a |
|||||
| oin concern |
| Additional information (optional) |
Additional information (optional) |
|
|---|---|---|
| You ma choose to include further statements |
where relevant about: | |
| The chadity's principal sources of |
||
| funds (including any fundraisingj |
Para 1.47 | |
| Investment policy and objectives |
||
| including any social investment policy ado ted |
Para 1.46 | |
| A description ofthe principal risks |
||
| facin the chari |
Para 1.46 | |
| Other |
| Descdi tion ofcharity's trusts: | |||||||
|---|---|---|---|---|---|---|---|
| Type ofgoverning document |
Para 1.25 | The charity | is governed | by a constitution | adopted | on 19 | |
| (trust deed, royal charter) | June 1995 | ||||||
| How is the charity constituted? | Para 1.25 | ||||||
| ie.g unincorporated association, Cloj |
|||||||
| Trustee selection methods including |
Para 1.25 | Recruitment | oftrustees | has been achieved | by word of | ||
| details ofany constitutional | mouth. When a new trustee is required, |
the charity uses | |||||
| provisions e.g. election to post or | existing personalnetworks to publicise the |
vacancy. | |||||
| name ofany person or body entitled | Interested | persons are | then required to | submit | |||
| to appoint one or more trustees | supporting | statements | for consideration | by | the existing | ||
| board at the next meeting. | |||||||
| Additional information (optional) |
|||||||
| You ma choose to include further statements |
where relevant about: | ||||||
| Policies and procedures adopted for |
Para 1.51 | The charity | is managed | by ateam offive | trustees, | a staff | |
| the induction and training oftrustees |
member and, on occasion, a parentalrepresentative. | ||||||
| New trustees are provided with the Constitution, |
policy | ||||||
| and procedures and the Good Trustee Guide. A full |
|||||||
| induction is carried out |
at the nursery by the Nursery |
||||||
| Manager. | |||||||
| PEA policies | adopted in |
Au ust 2010 | |||||
| The charity's organisational structure |
Para 1.51 | ||||||
| and any wider network with which | |||||||
| the charity works | |||||||
| Relationshi with any related parties |
Para 1.51 | ||||||
| Other |
| Chari | name | Wheel ate |
House | Child Education | and Develo | ment Centre | ||
|---|---|---|---|---|---|---|---|---|
| Other name the chari | uses | The Valle | Nurse | School | ||||
| Re istered chari | number | 1056855 | ||||||
| Charity's | principal | address | Wheelgate | House, | ||||
| Trevowah | Road, | |||||||
| Crantock, | ||||||||
| Cornwall | ||||||||
| TR8 5ES |
| Type of | Name | Address | |||
|---|---|---|---|---|---|
| adviser | |||||
| Accountant | Trudgeon | Halting | The Platt, Wadehridge, | Cornwall, | PL27 7AE |
| Bank | HSBC | 9Bank Street, Newquay, | TR7 1EG |
| Whee/gate | Whee/gate | House Child Education and | House Child Education and | House Child Education and | House Child Education and | Charity No | Charity No | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| CHARITY COMMISSION | Develo | ment Centre | (if | an | 1056855 | ||||||
| IR ENtllANOAND WAlES |
Annual accounts for |
the | eriod | ||||||||
| Period start date |
01/08/2021 | To | Period end date |
i 31/07/2022 | |||||||
| Rest cted | |||||||||||
| Descriptions by natural |
Unrestricted | income | Endowment | Total this | Total last | ||||||
| category | z | funds | funds | funds | year | year | |||||
| E | E | E | E | E | |||||||
| Incoming resources (Note |
3) | F01 | F02 | F03 | F04 | F05 | |||||
| Fees | 276,050 | 276,050 | 268,540 | ||||||||
| Interest receivable | 45 | 45 | 16 | ||||||||
| Other operating income - funding |
250 | 250 | |||||||||
| HMRC CJR | 1,963 | ||||||||||
| Government Grants |
2,400 | 2,400 | 1,000 | ||||||||
| Tote/incoming | resources | 801 | 278,745 | 278,745 | 271,519 | ||||||
| Resources expended (Notes 4-7) |
|||||||||||
| Wages, salaries, pensions ahd Nl |
189,582 | 189,582 | 176,784 | ||||||||
| Rent end rates | 28,167 | 28,167 | 21,334 | ||||||||
| Repairs shd maintenance | 17,867 | 17867 | 10,992 | ||||||||
| Ughl ehd heat | 3,054 | 3,054 | 3,321 | ||||||||
| Teephcne postage and slalicmerr | 3,382 | 3,382 | 2,104 | ||||||||
| Legal ahd professional fees | 4,942 | 4,942 | 5,455 | ||||||||
| Bank charges and interest | 73 | 73 | 47 | ||||||||
| Insurance | 2,405 | 2,405 | |||||||||
| Food | 9,952 | 9,952 | 5,503 | ||||||||
| Motor | 3,340 | 3,340 | 2,688 | ||||||||
| Sundries | 4,737 | 4,737 | 3,985 | ||||||||
| Adverfising | 214 | 214 | 192 | ||||||||
| Depreciation, hei of profit on dispcsal |
13,365 | 13,365 | 6,858 | ||||||||
| Total resources | expended | 802 | 281,081 | 281,081 | 242,055 | ||||||
| Net incom/ng/(outgoing) | resources | ||||||||||
| before | transfers | 803- | 2,336 | 2,336 | 29,464 | ||||||
| Gross transfers between funds | 804 | ||||||||||
| Net incoming/(outgoing/ | resources | ||||||||||
| befom other recognised ga/ns/(/oases) | 2,336 | 2,336 | 29,464 | ||||||||
| Other recognised gains/(losses) |
|||||||||||
| Gains and losses on revaluation | offixed | ||||||||||
| assets for the charity's own uee |
S08 | ||||||||||
| Gains and losses on investment | assets | 807 | |||||||||
| Net movement | in funds | S08- | 2,336 | 2,336 | 29,464 | ||||||
| Total funds brought forward | Scg | 297,741 | 297,741 | 268,277 | |||||||
| Total funds cerned | forward | 810 | 2 | 5, | ,405 | 297,741 |
| Ne)e 2 | Ne)e 2 | Agedugi)wg po))e)ee |
Agedugi)wg po))e)ee |
||||||
|---|---|---|---|---|---|---|---|---|---|
| DN omndemrw oracwwnam fmfcm Ms bean sppewr byge cmr/5yarcspr RvNose Nawr Tvo' or YM' Mr/rome dgwsnt oraskwonsr paRY Inw saon wloplwf Nwl Ne isdekwsd klNs bm bsfow. |
|||||||||
| Thw lmmed In SwNabmm WFI nck IAchees ia FA)m |
|||||||||
| ~ gw chawy beaomes enghd W me wsourcas; |
|||||||||
| k la more gkely Iban not Qwt Ihe ltustess wg racehe Ihe wsourcss; and | Yes | No | N/a | ||||||
| Ihs monetwy value can be meeswed wdh «dlickml mmbgty. |
|||||||||
| 1bwe hes kaon no olhsNng ofassets and iabdeeh orinmne md expenses, unwss |
Yes | No | N/a | ||||||
| Olhaulng | /squirm! orpermitted by Ibe FRS 102SORP or FRS102. |
||||||||
| 0/slits aixl do/logo/is srs only llldiided In Ihe SoFA wliah the gerwrel Income |
Yes | No | N/s | ||||||
| Gfahw arid | duomo/N | rwwgnl5on wgerie are mal (5.10lo5.12FR 0102SORP). |
|||||||
| InI»case ofpsrlormancs rehled grants, Insoma must only be recognised to the extent Nat Ihe energy has pfovlded Ole specgwf 00084cfMlmlccs as witgeriiNit tc5ie Qfaht onb occ met/mac perkmns c mwmd condfwns are mm &Itemg 102SORP). |
ZD | ||||||||
| Legseke sre Indud ed in Ihe soFA when rasa lptis pmba hie, ewt is,when there has blmi Qfelil ofpnibats, tha axocUIINI Ivlve euabyshed Ibat Ino/8 il/8 «IMsm asMIC Ifi |
|||||||||
| Ihe estate aAd miy condgolis sgachsd lo the legacy sre shier wmn Ihs conbel ofthe chaNy or nave been mak |
lZIl | ||||||||
| Tiui chare/ nas /scab/ad govsf/Niont QAmls ih Ihe /spots/ig period |
Yes | No | wa | ||||||
| GRNd recwvsble is Included in Income when there havagd ec4uagon liam me donor |
|||||||||
| TM nmlelms ~hd gibe |
on | donwlons | A/ry Gilt Aid Xi/infix rocoimed ml e domlkm Iscomldorod lo bo pert ofgiie ggl arid Is floated asm addmui loIbe 4wilo k/Ad sii Ike Ir/NSI dolle50A Villose Ihe domf afIul toff/Is ofIbe appeal ksv4 spotwod othe/wise. |
lZII | |||||
| OeriflechNI pNfohrlaruui |
Ifworll4 a/XI ralatwl QI4llw |
This ls only induded in Ihs SOFA ones Ibe chaNy hss pmvided Ina ralehd goods or sendcas or mel tha performance nhded wmdkions. alfalfa |
Yss No N/a EZZ7 |
||||||
| Donslwf goods ars measwed al fa/r vahe ghe wnounl forwhhh me asset cauld ba | |||||||||
| olxSUI/igod) UAkws I Ipraclhal todo 40. |
|||||||||
| Tho costofairy /dock ofgoods dmalod for dwtrkrigxi lo boASIclrmlw ls des/had lobo |
|||||||||
| Iho Allis/N/li ofIhMe gkls atIbo b/M ofthat/ rilmiet olld Iboy afe focogr/IMd oil rocoIPL |
|||||||||
| bl Ilo foporlvN period h wlilch tho stocks are shlbUIod, Ihlry a/e focog/iknul es ali lwpwiso /limo carr)big wrioliiil ofIb4 4tocln ill disogiirtkvi. Domlcd Qoods I'nf roMS!alo rllowlimxl vrdtki cll bigot /scag//Mori, whch Isthe |
IZZI | ||||||||
| expechd pnmeeds fnm ssle lees Ns expected oosw ofseh, and cognbuulln 'hcome liam other twang acdvtbas' vgh e»conespondlng smm mognlsed In me be)ones |
|||||||||
| sbeeL On N sah Ihe vaha ofslack h charpsd agahsl 'Income from other badlnp ecsvl5el' and me praceads IICAI sale ani slso recogwsod Iw 'I/uo/N/ final oltuir lredlrig eegvgest |
lZII | ||||||||
| Goods donated fororvmkw usa by em chwity am wognlsed eslanghh fend assets |
Yes | No | N/s | ||||||
| snd Induda8 in Ne SoFA as Inamh 0Imowces when receivable. |
|||||||||
| Gilh In Idnd Nr use byew chaNy as hcluded m the SoFAas income Sam donetkms |
Ves | No | wa | ||||||
| when mccwsmc | |||||||||
| Dohwed | swviom | arid | Dixistsd samlocs Imd facgkes a/s kwhded Ill Ibo SOFA wharf received 4tIiil value of |
Yos | No | N/a | |||
| faolkwes | Ne pst io Ihs charky pnw wad Ine vows ofNa gill can be msaswed nd ably. |
||||||||
| Donalwl «mews and fadwes thai are consumed Immetistely are nwognised es |
|||||||||
| kxxNis MNh ari ebU)vale/il wlloiiin focoQ/i/Md as eri oxpNI4O Imder ere appiripN/le |
|||||||||
| besdmg In Ibe SOF/L |
|||||||||
| D» menty hss incunad expemguw on support costs. |
Yes | No | N/s | ||||||
| Volunteer | help | The vskm ofwly vohlitaG Iudp received 14hol bckided ki Ibe scenutile hi/i Isdolcnbed Ingle kustass' aleiUel I8po* |
Yes | No | N/4 | ||||
| bwame rmm | merest, | TNC n trick/dad oi tha eccoU/ih wben receipt ls probathi 8/id Ihe «rior//it lacolvebkl cari |
Yes | No | N/a | ||||
| mywms | ahd | dlvldomw | bs ls/Nufed Nmbb. |
||||||
| IiicoilN frat/i | m4/rise/amp | Membenmip ~ xxvtptbm received ln me newre oregfh are wcognlswl in Dnne5ons |
|||||||
| ~irbacrfpgolN | wld Legedss. | ||||||||
| Mililibof4AIP wilwc/IPIons wiiich gives e rllohibef Ihs light Io bily Mlviccs or olhef |
|||||||||
| benektl are nmomcsed as Income earned fmm Ihe mnvlsion ofgoods and swv/mw es |
Yes | No | N/a | ||||||
| kcome liam chewable mwrdes. | |||||||||
| Semem mml clwma |
Insunmw dehis as anly induded hlha SoFA Wrens g~lmeme /MM S' cwarls we mel (510toI12FRS102SORf9end ars Induded ss an 'dam ofother inaome h the SoFA. |
||||||||
| Icmsmom 0wm | am | kwoos | Tbh Indudes any rea4lsd or mreaesed gains orlosses on the wm ofInvesbnenh and any gain orlass resug'mg born revahing investments lo market vahe elIba end otthe |
ves | No | ws | |||
| Imif. | |||||||||
| 2.3EXPENDITURE AND LIABIUTIES | |||||||||
| LNUQRT ~NMS | |||||||||
| Lwbgdes «» mognised whwe Itis more gksly Nen not Ihst dern lca legal or |
|||||||||
| cot/scud)re absgwm corliriirwrig Ihe clurrlty to fm/ oul fesoiaces arid No allN/rill ofIIXI |
|||||||||
| CIXMSSM cwl bo llioaN/rsd islgi raasoriablo MflshS. |
|||||||||
| Gov4luwico cosh |
«Ml | support | Support sosh bove been agouww bstaesn governance cosh and oger support Govemarme cosh comprhe ag cwus Involving publh accourea Wky orem chewy and hs |
Yes | No | N/e | |||
| cmriplhriml whl fogelabch 8/x! Quod pracNo. |
|||||||||
| swi port cMIs Irlckldo ecru/id flnimkui4 a/id hove bosh apocslod lo Iwsilh cost |
|||||||||
| wnsgwke onatests nslstent wkh Sw usa ofrashness, ag ahmsang prnpany cans |
|||||||||
| by Ikmr arses, or per capita, stall costs byge Ime spent snd omar costa by Ihelr usage. |
| Sranls with pmformance cehdNeM |
whwe me chewy pwca sgrant vkh conwNons fcr Hs payment heing a speckc level of semke ol oulpUt to be provided, mich gleal6 efe CAN fecogneed 8Iha soFA CAce the leclPI4nt ofItal 0/eht he4 Provided ale 6P4cgmf sotvse ol oldPUL |
Yes | No | N/a |
|---|---|---|---|---|
| Ormus payama without pelfohaerlce condN0M |
Whe/e grefa sle M cmldbkNI6 MechblQ loIhs grant Ihal enBbfe6 Ihe doMI chsfhlf br reagsbcagy avokl the ccmmkmenL e behldy forIhe fug funding obfigaten must be fecognfsed. |
Yes | No | fwa |
| ROIUNMMY mml | The chwgy made ho llulwldencf psknwlts dulkQ Ihe lepodklg peMd. |
Yes | No | tpa |
| No foals/1st float ofdeferred Iruwnlo hlN boeA fllc4ded Ih the accolmfs. |
Yes | No | N/a | |
| Credhore | 1he chewy has msdNars which me mescunm st sakamenl amounts less any Irade |
Yes | No | N/s |
| dlsCOUIN6 | ||||
| Provkfolw for gablNOO | A Sablsb/ ls IMasloed on fecoQhboll IU Hs hlslolkaf cost Bird Inch sldlMqusnlflr nlessuled al ths host O4foMbl otthe an NNIIH Imp amf to soNO the 0mg agohst Ihe |
Yes | No | Nra |
| fapolgng date | ||||
| SMfC ffheIICIIIf IM Mlttmlts | The chsrSy «Moots forbask linancial instruments on inibef reccgnlbon as par psremap h 107FRS102SORP. Subsequent mes6wmn ant isas per paragraphs 11.11 lo11.10,FRS102SORP. |
|||
| 2.4A(68ETS | ||||
| Tangfke lixed noesis foruss | These am cspNsgsed Nthey cen be used for mors then ona year, and cost al tenet |
|||
| by charHy | ||||
| They sle ve4ed st cosL | Yes | No | fwa | |
| The deprscistmn rates arid mettmds used are disdosed in note 02. |
||||
| fnlmIQINO flMd MMIs | The chwhlf floe klteflQmis fixsd assets, Ilelkl, CIHACMMT sssets Ihal do Imlhsvo |
|||
| Phwlknl substance but eh!Identsleme snd efo cotleuhed by the chaldy Ivough clwiotk' |
Yes | No | fya | |
| or legal lights The emorgsabon rake and methods usetf «s disdosed in rota 0.5 |
||||
| 11w/ me unbred eltxtst | YO6 | No | 4/a | |
| The OINIAN hes hemeglt Bssefs, Ilef8, NNHnonBIew e46els WNI Nslohc, ellhbc, |
||||
| soenNc, tech cfcglcaf, geophyskal or emnnmmentef queNes thol are held and |
||||
| IMIIHNMd plhltfpab/kf Iheff cofltflbugon to lcnledge Bnd cU/bits The deprsdahon |
||||
| rates and memmts used as disdosed in now Q.e.1.4. |
||||
| lhelf efo ve4ed etcosL | ||||
| Feted sssal Illv4sbnents Ih lwctmf shares, tladml bohds Bod Blmlkll IwesblNlht4 efo |
||||
| vaked et inNlssy stcost end subsequensy al fmr vefua (gwb mwkst value) at me year |
||||
| eml. Ths!MINI tloelhlwh Is eppfNNI to UnsshNI Illw!4blntlds UAfess fall value ceflflol be |
||||
| IlloemllBd mmbk bl which cMO It 16tries soled elcost fess IlepelfelelIL |
||||
| InvasbnerHs held for resow crpending stair sale wld cash snd cash squire/a/lts wNI a |
Yes | No | N/a | |
| Iwlhelb/ date offess theh IFMme tmsod es cU/fehl smNH arvwttlMfH6 |
||||
| Stocks end work In progress | stocm kdd tw sale er pan ornoochamebfe ends wa maasurmt at sw kmer orcost or net |
|||
| Coeds ofNNvfces fNovlded as Pell ofe efhebfo ocfhik ele IIIMslued elnef leefneble value |
Yss | No | N/a | |
| INwed ohIts Mfvloe polengel provided by HMls ofslock. |
||||
| work kl progress 8vs/trad elcost IBM mbr fofeseeebfe loss that Is skah tooccuf on Ihe conlANL |
Yes | No | N/a | |
| Demms (inmuding Irade dsblws wld kans racehabki we messwed on lnigel reccgnkon al |
||||
| seskmmlt emcunl after sny Irede discounts ormnount advanced byIle cherby. SubswluerNy Swy wa measured st Ihe cash or ogmr conwderagcn Bqwcted 4be mcmved |
||||
| The chsnly hes has Inve6bnams wtech cholds lor resale orpendklp Ihsir sak and cmlh and |
||||
| CU/mnt MMI IllvesblwnlS | cash equhrelsnls wkl e malunly dele less Ihen one year. These Inmude cash on deposb and cash equh/elelds wkl smokdk dek ofless Ihen CINr TMI hskl fofkvMIfllent PUIPcses Adhef |
|||
| meh to theat short trna cssfl coalmlbnenls as thai/ fat dUO. |
||||
| They ws veksd al fair value axospt whws they qualify as bat/c lfnenmsl instruments. |
||||
| POLHCtES ADOPTED | ||||
| AODfllONAL TOOR |
||||
| DIFFERENT FROM THOSE | ||||
| nfl/N/8 |
| Incoming resoumes mey be further analysed |
Incoming resoumes mey be further analysed |
Incoming resoumes mey be further analysed |
Incoming resoumes mey be further analysed |
Incoming resoumes mey be further analysed |
Incoming resoumes mey be further analysed |
Ifthis would | help | the mader ofthe | accounts. | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | restricted | This year | Last year | ||||||||
| Ana | sls | 2 | 6 | 6 | |||||||
| Donations | AS SOFA | ||||||||||
| and | |||||||||||
| fundralsing | |||||||||||
| Total | |||||||||||
| AS SOFA | |||||||||||
| Total | |||||||||||
| Government | CJR HMRC | 1 963 | |||||||||
| Grants | Comwall | Council | - Education | and | Skills | 2400 | 2400 | 1,000 | |||
| Cuban and Crantock Community | Benefit Trust | 250 | 250 | ||||||||
| Total | |||||||||||
| interest | AS SOFA | ||||||||||
| receivable | |||||||||||
| Total | |||||||||||
| School bags | AS SOFA | ||||||||||
| and uniforms | |||||||||||
| Total | |||||||||||
| Milk and | AS SOFA | ||||||||||
| lunches | |||||||||||
| Total |
| Unmstdcted 8 |
mstrktsd 8 |
Thh year E |
Last year 8 |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Wages, salaries, | Wa es | 184529 | 184529 | 172912 | |||||||||
| pensions and | Nl | Stag | inin | e | re snd cou | 1982 | 1 982 | ||||||
| Pension | - Em | lo | rcontribution | 3071 | 3071 | 2 763 | |||||||
| Total | 189,5 2 | 176,784 | |||||||||||
| Rent, rates snd | Rent | 21 000 | 2100 | 15000 | |||||||||
| Insurance | Rates | 567 | |||||||||||
| tsffaccomm | 66 0 | 680 | |||||||||||
| Repalm and | Gleaning | 1,468 | 1 468 | 204 | |||||||||
| maintenance | Garden | maintenance | 6,856 | ||||||||||
| Repair and maintenance | 8,990 | 8990 | 7,716 | ||||||||||
| Wrils off | 552 | 552 | 2,422 | ||||||||||
| Total | |||||||||||||
| Llghtand heat |
E | 2626 | 2828 | 2 939 | |||||||||
| L sand |
coal | 428 | 428 | 382 | |||||||||
| Telephone | Posts e | stsfio | snd | rinOn | 319 | 319 | 250 | ||||||
| posiagsand | Tele honeandin | mst | 3063 | 3083 | |||||||||
| sbigoiisry | |||||||||||||
| otal | |||||||||||||
| Legalsnd | Accountancy | 1,767 | 1767 | 1,666 | |||||||||
| professional | Bookkeeping | and | admin | 1,695 | 1 895 | 2,309 | |||||||
| fees | 1,480 | 1 480 | 1,480 | ||||||||||
| Bank charges | Bank | 41 | 15 | ||||||||||
| and Internet | 32 | 32 | |||||||||||
| Insurance | Iii ii |
2042 | 2042 | 2553 | |||||||||
| Subscd | 5ons | 241 | |||||||||||
| Sundries | Sundries | 235 | 235 | 753 | |||||||||
| T s books and | ui ment | 4503 | 4503 | 2,912 | |||||||||
| Childrens | enlsrlainment | 320 | |||||||||||
| otal |
| This year | Last year |
|---|---|
| NONE | NONE |
| ran o |
rants to | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| institutions | individuals | ||||||||
| Pur | ose | for | which | rants | made | Total amount | Total amount | ||
| None | |||||||||
| Total |
| Freehold | land | Other land | & | Plant, | Fixtures, | Payments | on | Total | |||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 buildings | bugdlngs | machinery | and | fittings and | accountand | ||||||
| motor | equipment | assets under | |||||||||
| vehicles | construction | ||||||||||
| Balance brought | 78,054 | 25,745 | 105,639 | 209,438 | |||||||
| forward | |||||||||||
| Additions | 1,226 | 2,848 | 4,074 | ||||||||
| Revaluations | |||||||||||
| Disposals | 2,772 | 2,772 | |||||||||
| Transfers * | |||||||||||
| Balance carried | 79,279 | 25,745 | 105,715 | 210,739 | |||||||
| forward | |||||||||||
| 8.2Accumulated | depreciation | and | impairment | provisions | |||||||
| Basis | SL | RB | RB | ||||||||
| Rate | 2% | 25% | 15%-33% | ||||||||
| Balance brought | 8,610 | 6,436 | 82,922 | 97,969 | |||||||
| forward | |||||||||||
| Depreciation | charge | 1,586 | 6,436 | 4,586 | 12,608 | ||||||
| foryear | |||||||||||
| Impairment | provisions | ||||||||||
| Revaluations | |||||||||||
| Disposals | 2,015 | 2,015 | |||||||||
| Transfers | |||||||||||
| Balance carried | 10,196 | 12,873 | 85,494 | 'I08,562 | |||||||
| forward | |||||||||||
| 8.3Net book value | |||||||||||
| Brought forward | 69,443 | 19,309 | 22,717 | 111,469 | |||||||
| Carried forward | 69,083 | 12,872 | 20,221 | 102,177 |
| Carrying (market) value at beginning ofyear |
|---|
| Add: additions to investments at cost |
| Less: disposals at carrying value |
| Add/(deduct): net gain/(loss) on revaluation |
| Carrying (market) value st end ofyear |
| 9.2 | 9.3 | |
|---|---|---|
| Market value at | Income from | |
| year end | investments | forthe |
| year |
| Investment properties |
||
|---|---|---|
| Investments listed on a recognised |
stock exchange or held in common | |
| investment funds, open ended investment companies, |
unit trusts orother | |
| collective investment schemes |
||
| Investments in subsidiary or connected undertakings |
and companies | |
| Securities not listed on a recognised | Stock Exchange | |
| Cash held as part ofthe investment | portfolio | |
| Other investments |
| Analysis ofdebtors | Analysis ofdebtors | Amounts within |
falling due one ear |
falling due one ear |
falling due one ear |
Amounts falling due after morethanone ear |
Amounts falling due after morethanone ear |
Amounts falling due after morethanone ear |
Amounts falling due after morethanone ear |
||
|---|---|---|---|---|---|---|---|---|---|---|---|
| This year | Last year | This year | Last year | ||||||||
| R | E | E | |||||||||
| Trade debtors | 8,518 | 10,271 | |||||||||
| Amounts due |
from subsidiary | and associated | |||||||||
| undertakings | |||||||||||
| Other debtors | |||||||||||
| Prepayments | and accrued income | ||||||||||
| Total |
| ease compee s noe 11.1Analysis ofcreditors |
te carty as a | ny creto | oreccrua | a. | a. | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Amounts | falling | due | Amounts | falling due after | ||||||
| within | one | ear | mom | than | one | ear | ||||
| This year | Last year E |
This year f |
Lastyear R |
|||||||
| Loans and overdrafts | ||||||||||
| Trade creditors | 987 | |||||||||
| Amounts due to subsidiary |
and associated | |||||||||
| undertakings | ||||||||||
| Other creditom | 1,949 | 2,199 | ||||||||
| Accruals and deferred income | 7,431 | 6,935 | ||||||||
| Total |
| Fund | Name | Type PE,EE, ROf Othcf |
Purpose and mstrictions |
|---|---|---|---|
| un | un | |||||||
|---|---|---|---|---|---|---|---|---|
| balances | balances | |||||||
| brought | Incoming | Resources | Gains and | carried | ||||
| forward | msources | expended | Transfem | losses | forward | |||
| Fund | names | E | E | E | E | E | E | |
| TotalFunds |
| 12.3Transfers between | funds | |||
|---|---|---|---|---|
| Please give detags ofany | hunsfws | between i'unde. |
||
| Fmm Fund Name |
To | Fund Name |
Reason | Amount |
| other | related | p | arties b | y t | he chari | ty orany | institution or company connecte |
d with it. |
|---|---|---|---|---|---|---|---|---|
| Name | of | trustee | or | related | party | Legal authority (eg order, governing document) |
This year E Last year f Amounts paid or benefit value |
|
| None |
| Name oftrustee or related party |
Legal authority | This year Amount |
Last year owing |
||
|---|---|---|---|---|---|
| E | E | ||||
| Due totrustees | and | None | |||
| related parties | |||||
| Due from trustees | None | ||||
| and related oarties |
| related party | has amat |
erialinteisst. |
||||
|---|---|---|---|---|---|---|
| Name ofthe | trustee | Relationship | to | Description ofthe | This year | Last year |
| or related | a | chari | transaction s | E | E | |
| None |