The Glastonbury Trust CIO
Charity No. 1012598
Trustees' Report and Unaudited Accounts
31 December 2022
The Glastonbury Trust CIO Contents
| Pages | |
|---|---|
| Trustees' Annual Report | 2 to 3 |
| Independent Examiner's Report | 4 |
| Statement of Financial Activities | 5 |
| BalanceSheet | 6 |
| Notes to the Accounts | 7 to 13 |
| Detailed Statement of Financial Activities | 14 to 15 |
Page 1
The Glastonbury Trust CIO Trustees Annual Report
The Trustees present their report with the unaudited financial statements of the charity for the year ended 31 December 2022.
REFERENCE AND ADMINISTRATIVE DETAILS
Charity No. 1012598
Trustees
The following Trustees served during the year:
D.M. Jones R.A. MacBeth G.R.J. Mills K.K. Von Coels
Accountants
Hele Kergozou Ltd Lilac Cottage The Street Draycott Cheddar BS27 3TH
OBJECTIVES AND ACTIVITIES
The purpose of the charity as set out in its governing document.
The main activities undertaken in relation to those purposes are to benefit the public through the advancement of religion and education generally , the advancement of citizenship and the community and the advancement of environmental protection or improvement.
The trustees have given due consideration to the Charity Commission's guidance on the public benefit requirement and all activities and grants have been in accordance with that requirement.
Grants have been made for rent support to the Library of Avalon, a registered charity. The Trust has provided free Skill Training Courses to the local community partly funded by Somerset Skills and Learning.
EVENTS IN THE YEAR
The charity incurred fees in maintenance and restoration works of a property which came back into its possession in 2021. It is intended that the property will be sold in 2023.
Statement of trustees' responsibilities in relation to the financial statements
The charity trustees are responsible for preparing a trustees' annual report and financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
The Trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and to enable them to ensure that the financial statements comply with the Charities Act 2011, the applicable Charities (Accounts and Reports) Regulations, and the provisions of the Trust deed. The Trustees are also responsible for safeguarding the assets of the charity and hence taking reasonable steps for the prevention and detection of fraud and other irregularities.
Page 2
The Glastonbury Trust CIO Trustees Annual Report
Signed on behalf of the charity's trustees
D.M. Jones Trustee 24 July 2023
Page 3
The Glastonbury Trust CIO Independent Examiners Report
Independent Examiner's Report to the trustees of The Glastonbury Trust CIO
I report to the trustees on my examination of the accounts of The Glastonbury Trust CIO for the year ended 31 December 2022 which comprise the Statement of Financial Activities, the Balance Sheet and the related notes.
Responsibilities and basis of report
As the charity's trustees you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011('the Act'). The trustees consider that an audit is not required for this year under the Charities Act 2011, s.144(2) (the 2011 Act) and that an independent examination is needed.
I report in respect of my examination of the charity's accounts carried out under section 145 of the 2011 Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.
Independent examiner's statement
I have completed my examination. I can confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in, any material respect:
-
the accounting records were not kept in respect of the charity as required by section 130 of the Act; or
-
the accounts do not accord with those records; or
-
the accounts did not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 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.
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.
J S Hele Kergozou ICAEW Hele Kergozou Ltd Lilac Cottage The Street Draycott Cheddar BS27 3TH 24 July 2023
Page 4
The Glastonbury Trust CIO Statement of Financial Activities
for the year ended 31 December 2022
| Notes Income Donations and legacies 3 Charitable Activities 3 Other Income 3 Total Expenditure on: Charitable activities 4 Other 6 Total Net gains on investments Net (expenditure)/income 7 Transfers between funds Net (expenditure)/income before other gains/(losses) Other gains and losses Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward |
Unrestricted funds 2022 £ 87,000 16,820 159 |
Total funds Total funds 2022 2021 £ £ 87,000 16,820 159 47,098 - - |
|---|---|---|
| 103,979 36,213 8,563 |
103,979 47,098 36,213 24,879 8,563 36,197 |
|
| 44,776 - |
44,776 61,076 - - |
|
| 59,203 - |
59,203 (13,978) - - |
|
| 59,203 | 59,203 (13,978) |
|
| 59,203 599,421 |
59,203 (13,978) 599,421 613,399 |
|
| 658,624 | 658,624 599,421 |
Page 5
The Glastonbury Trust CIO Balance Sheet at 31 December 2022
Charity No. 1012598
| Charity No. 1012598 Fixed assets Tangible assets 9 Investments 10 Current assets Debtors 11 Cash at bank and in hand Creditors:Amount falling due within one year 12 Net current assets Total assets less current liabilities Net assets excluding pension asset or liability Total net assets The funds of the charity Restricted funds 13 Unrestricted funds General funds 13 Reserves Total funds Approved by the trustees on 2023 And signed on their behalf by: |
2022 £ 257,969 251,754 509,723 210,000 2,751 212,751 (63,850) 148,901 658,624 658,624 658,624 - 658,624 658,624 658,624 |
2021 £ 92,200 251,754 |
|---|---|---|
| 343,954 210,000 47,130 |
||
| 257,130 (1,663) |
||
| 255,467 599,421 |
||
| 599,421 | ||
| 599,421 | ||
| - 599,421 |
||
| 599,421 | ||
| 599,421 | ||
D.M. Jones Trustee 24 July 2023
Page 6
The Glastonbury Trust CIO Notes to the Accounts
for the year ended 31 December 2022
- 1 Accounting policies
Basis of preparation
The financial statements have been prepared in accordance with Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic if Ireland (FRS 102) issued on 16 July 2014 and the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) and the Charities Act 2011.
Change in basis of accounting or to previous accounts
There has been no change to the accounting policies (valuation rules and method of accounting) since last year and no changes have been made to accounts for previous years.
Fund accounting
Unrestricted funds These are available for use at the discretion of the trustees in furtherance of the general objects of the charity. Designated funds These are unrestricted funds earmarked by the trustees for particular purposes. Revaluation funds These are unrestricted funds which include a revaluation reserve representing the restatement of investment assets at their market values. Restricted funds These are available for use subject to restrictions imposed by the donor or through terms of an appeal.
Income
Recognition of Income is included in the Statement of Financial Activities (SoFA) when the charity income becomes entitled to, and virtually certain to receive, the income and the amount of the income can be measured with sufficient reliability. Income with related Where income has related expenditure the income and related expenditure is expenditure reported gross in the SoFA. Donations and Voluntary income received by way of grants, donations and gifts is included in the legacies the SoFA when receivable and only when the Charity has unconditional entitlement to the income. Tax reclaims on Income from tax reclaims is included in the SoFA at the same time as the donations and gifts gift/donation to which it relates. Donated services These are only included in income (with an equivalent amount in expenditure) and facilities where the benefit to the Charity is reasonably quantifiable, measurable and material. Volunteer help The value of any volunteer help received is not included in the accounts. Investment income This is included in the accounts when receivable. Gains/(losses) on This includes any gain or loss resulting from revaluing investments to market value revaluation of fixed at the end of the year. assets Gains/(losses) on This includes any gain or loss on the sale of investments. investment assets
Page 7
The Glastonbury Trust CIO Notes to the Accounts
Expenditure
Recognition of Expenditure is recognised on an accruals basis. Expenditure includes any VAT expenditure which cannot be fully recovered, and is reported as part of the expenditure to which it relates. Expenditure on These comprise the costs associated with attracting voluntary income, fundraising raising funds trading costs and investment management costs. Expenditure on These comprise the costs incurred by the Charity in the delivery of its activities and charitable activities services in the furtherance of its objects, including the making of grants and governance costs. Grants payable All grant expenditure is accounted for on an actual paid basis plus an accrual for grants that have been approved by the trustees at the end of the year but not yet paid. Governance costs These include those costs associated with meeting the constitutional and statutory requirements of the Charity, including any audit/independent examination fees, costs linked to the strategic management of the Charity, together with a share of other administration costs. Other expenditure These are support costs not allocated to a particular activity.
Taxation
The charity is exempt from tax on its charitable activities.
Freehold investment property
Investment properties are measured initially at cost and subsequently at fair value at each balance sheet date and are not depreciated. All gains or losses are taken to the Statement of Financial Activities as they arise.
Stocks
Stock is included at the lower of cost or net realisable value. Donated items of stock are recognised at fair value which is the amount the charity would have been willing to pay for the items on the open market.
Trade and other 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 and cash equivalents
Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less and bank overdrafts. In the statement of financial position, bank overdrafts are shown within borrowings or current liabilities. In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the company's cash management.
Trade and other creditors
Short term creditors are measured at the transaction price. Other 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.
Page 8
The Glastonbury Trust CIO Notes to the Accounts
Research and development
Expenditure on research and development is written off in the year in which it is incurred.
Foreign currencies
Monetary assets and liabilities denominated in currencies other than the functional currency of the charity are translated at the rates of exchange prevailing at the end of the reporting period. Transactions in currencies other than the functional currency of the charity are recorded at the rate of exchange on the date that the transaction occurred.
All exchange differences are are taken into account in arriving at net income/expenditure.
Leased assets
Where the charity enters into a lease which entails taking substantially all the risks and rewards of ownership of an asset, the lease is treated as a finance lease.
Leases which do not transfer substantially all the risks and rewards of ownership to charity are classified as operating leases.
Assets held under finance leases are initially recognised as assets of the charity at their fair value at the inception of the lease or, if lower, at the present value of the minimum lease payments. The corresponding liability to the lessor is included in the balance sheet date as a finance lease obligation. Lease payments are apportioned between finance expenses and reduction of the lease obligation so as to achieve a constant rate of interest on the remaining balance of the liability. Finance expenses are recognised immediately, unless they are directly attributable to qualifying assets, in which case they are capitalised in accordance with the charity's policy on borrowing costs.
Assets held under finance leases are depreciated in the same way as owned assets.
Operating lease payments are recognised as an expense on a straight-line basis over the lease term. In the event that lease incentives are received to enter into operating leases, such incentives are recognised as a liability. The aggregate benefit of incentives is recognised as a reduction of rental expense on a straight-line basis.
Pension costs
The charity operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the charity pays fixed contributions into a separate entity. Once the contributions have been paid the charity has no further payments obligations. The contributions are recognised as expenses when they fall due. Amounts not paid are shown in accruals in the balance sheet. The assets of the plan are held separately from the charity in independently administered funds.
Receipt of donated goods, facilities and services
All donated goods, facilities and services received are recognised within incoming resources and expenditure at an estimate of the value to the charity.
Page 9
The Glastonbury Trust CIO Notes to the Accounts
- 2 Statement of Financial Activities - prior year
| Income and endowments from: Donations and legacies Total Expenditure on: Charitable activities Other Total Net income Net income before other gains/(losses) Other gains and losses: Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward 3 Income from donations and legacies Gift Aid Charitable Activity – Training courses Other Income – Bank compensation Government Furlough Grant 4 Expenditure on charitable activities Training Courses – costs to run Salaries and staff costs Grants made |
Unrestricted £ 87,000 16,820 159 - 103,979 7,236 25,340 3,637 36,213 |
Unrestricted funds 2021 £ 47,098 47,098 24,879 36,197 61,076 (13,978) (13,978) (13,978) 613,399 599,421 Total 2022 £ 87,000 16,820 159 - 103,979 7,236 25,340 3,637 36,213 |
Total funds 2021 £ 47,098 |
|---|---|---|---|
| 47,098 24,879 36,197 |
|||
| 61,076 | |||
| (13,978) | |||
| (13,978) | |||
| (13,978) 613,399 |
|||
| 599,421 | |||
| Total 2021 £ 42,743 - - 4,355 |
|||
| 47,098 | |||
| 3,673 - 21,206 24,879 |
Organisers
Page 10
The Glastonbury Trust CIO Notes to the Accounts
- 5 Analysis of grants
| 5 | Analysis of grants | ||||
|---|---|---|---|---|---|
| Grants to | |||||
| Activity or programme | Institutions | Total | Total | ||
| 2022 | 2021 | ||||
| £ | £ | £ | |||
| Rental Support | 3,637 | 3,637 | 9,590 | ||
| CommunityProjects | - | - | 11,616 | ||
| 3,637 | 3,637 | 21,206 | |||
| Activities | Grant |
||||
| undertaken | funding of |
||||
| Activity or programme | directly | activities | Total | Total | |
| 2022 | 2021 | ||||
| £ £ |
£ | £ | |||
| Rental Support | 3,637 - |
3,637 | 9,590 | ||
| CommunityProjects | - - |
- | 11,616 | ||
| 3,637 - |
3,637 | 21,206 | |||
| 6 | Other expenditure | ||||
| Unrestricted | |||||
| Total | Total | ||||
| 2022 | 2021 | ||||
| £ | £ | £ | |||
| Employee costs | 6,312 | 6,312 | 8,688 | ||
| Premises costs | 1,017 | 1,017 | 20,924 | ||
| General administrative costs | 84 | 84 | 50 | ||
| Legal and professional costs | 1,150 | 1,150 | 6,535 | ||
| 8,563 | 8,563 | 36,197 | |||
| 7 | Net (expenditure)/income before transfers | ||||
| 2022 | 2021 | ||||
| This is stated after charging: | £ | £ | |||
| Independent Examiner's fee | 850 | 775 | |||
| 8 | Staff costs | ||||
| Salaries and wages | 30,897 | 8,688 | |||
| 31,747 | 8,688 | ||||
| No employee received emoluments in excess | of £60,000. | ||||
| The average monthly number of full time equivalent employees during the year was as follows: | |||||
| 2022 | 2021 | ||||
| Number | Number | ||||
| Administration | 1 | 2 | |||
| Charitable activities | 2 | - | |||
| 3 | 2 |
Page 11
The Glastonbury Trust CIO Notes to the Accounts
9 Tangible fixed assets
| Cost or revaluation At 1 January 2022 Costs in renovating freehold property At 31 December 2022 Net book values At 31 December 2022 At 31 December 2021 10Investments Cost or revaluation At 1 January 2022 At 31 December 2022 Net book values At 31 December 2022 At 31 December 2021 |
£ 92,200 165,769 257,969 257,969 92,200 Other investments - Unlisted £ 251,754 251,754 251,754 251,754 |
£ 92,200 165,769 |
|---|---|---|
| 257,969 | ||
| 257,969 | ||
| 92,200 | ||
| Total £ 251,754 |
||
| 251,754 | ||
| 251,754 251,754 |
Unlisted investments consist of £231,754 for 100% of the share capital of Glastonbury Courtyard Ltd which had revenue reserves of £173,532 at year ended 31 December 2022 (2021 £174,185). Additionally £20,000 is invested in other local not for profit enterprises.
11 Debtors
| Other debtors 12Creditors: amounts falling due within one year Accruals and deferred income Short term loans |
2022 £ 210,000 210,000 2022 £ 850 63,000 63,850 |
2021 £ 210,000 |
|---|---|---|
| 210,000 | ||
| 2021 £ 1,663 - 1,663 |
Page 12
The Glastonbury Trust CIO Notes to the Accounts
13 Movement in funds
| Restricted funds: Unrestricted funds: General funds Total funds 14 Analysis of net assets between funds Fixed assets Investments Net current assets 15 Reconciliation of net debt Cash and cash equivalents Net debt |
At 1 January 2022 599,421 599,421 |
Incoming resources (including other gains/loss) £ 103,979 130,979 At 1 January 2022 £ 47,130 47,130 47,130 |
Resources expended £ (44,776) (44,776) Unrestricted funds £ 257,969 251,754 148,901 |
At 31 December 2022 £ 658,624 658,624 Total £ 257,969 251,754 255,467 599,421 At 31 December 2022 £ 2,751 2,751 2,751 |
|
|---|---|---|---|---|---|
| 658,624 Cash flows £ (44,379) (44,379) (44,379) |
|||||
Page 13
The Glastonbury Trust CIO Detailed Statement of Financial Activities
for the year ended 31 December 2022
| Income from: Donations and legacies Gift Aid Charitable Activities Other Income Government Furlough Grant Total income Expenditure on: Charitable activities Training Courses Salaries and staff costs Grants made Total of expenditure on charitable Activities Employee costs Salaries/wages Premises costs Premisesinsurances Premises repairs and maintenance General administrative costs Bank charges Legal and professional costs Independent examination fees Solicitor's fees Other legal and professional Total of expenditure of other costs Total expenditure |
Unrestricted funds 2022 £ 87,000 16,820 159 - 103,979 7,236 25,340 3,637 36,213 6,312 6,312 418 599 1,017 84 84 850 - 300 1,150 8,563 44,776 |
Unrestricted funds 2022 £ 87,000 16,820 159 - 103,979 7,236 25,340 3,637 36,213 6,312 6,312 418 599 1,017 84 84 850 - 300 1,150 8,563 44,776 |
Total funds 2022 £ 87,000 16,820 159 - 103,979 7,236 25,340 3,637 36,213 6,312 6,312 418 599 1,017 84 84 850 - 300 1,150 8,563 44,776 |
Total funds 2022 £ 87,000 16,820 159 - 103,979 7,236 25,340 3,637 36,213 6,312 6,312 418 599 1,017 84 84 850 - 300 1,150 8,563 44,776 |
Total funds 2021 £ 42,743 - - 4,355 |
Total funds 2021 £ 42,743 - - 4,355 |
|---|---|---|---|---|---|---|
| 47,098 3,673 - 21,206 |
||||||
| 24,879 8,688 |
||||||
| 8,688 | ||||||
| 308 20,616 |
||||||
| 20,924 | ||||||
| 50 | ||||||
| 50 | ||||||
| 775 5,720 40 |
||||||
| 6,535 | ||||||
| 36,197 | ||||||
| 61,076 |
Page 14
The Glastonbury Trust CIO Detailed Statement of Financial Activities
| Net (expenditure)/income Net (expenditure)/income before other gains/(losses) Other Gains Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward |
- 59,203 599,421 658,624 59,203 59,203 |
- 59,203 599,421 658,624 59,203 59,203 |
(13,978) |
|---|---|---|---|
| - (13,978) |
|||
| (13,978) | |||
| 613,399 | |||
| 599,421 |
Page 15