REGISTERED COMPANY NUMBER: 03857179 (England and Wales) REGISTERED CHARITY NUMBER: 1079452
Report of the Trustees and
Financial Statements for the Year Ended 31 March 2023
for
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Contents of the Financial Statements FOR THE YEAR ENDED 31 MARCH 2023
| Page | |
|---|---|
| Report of the Trustees | 1 to 4 |
| Independent Examiner's Report | 5 |
| Statement of Financial Activities | 6 |
| Balance Sheet | 7 to 8 |
| Notes to the Financial Statements | 9 to 16 |
| Detailed Statement of Financial Activities | 17 |
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Report of the Trustees FOR THE YEAR ENDED 31 MARCH 2023
The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 31 March 2023. The trustees have adopted the provisions of 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 2019).
OBJECTIVES AND ACTIVITIES
Objectives and Aims
The charity exists to promote the wellbeing of the local community by engaging, responding, caring and serving.
The principal activities of the trust is the operation of The Phoenix Centre and the delivery of community facing services and activities helping to meet the needs of younger and elderly members of the community and those disadvantaged by age or infirmity.
Further details of the trusts activities during year are outlined in the Chairman's Statement.
The Trustees have considered the guidance published by the Charities Commission in relation to public benefit and confirm that they adhere to this guidance. The Trustees are of the opinion that the objectives and activities of the charity ensure that it assists beneficiaries in the Bowness and Windermere area.
Page 1
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Report of the Trustees FOR THE YEAR ENDED 31 MARCH 2023
FINANCIAL REVIEW
Financial position
During the year the traditional operating activities within The Phoenix Centre have continued to be slow to return to a level sufficient to match the increasing levels of expenditure required to maintain the premises.
Our long-term tenant base of Heathwaite Football Club, Windermere Weight Trainers, Windermere Sea Scouts and other regular attendees such as Windermere Youth Project, Mayala Redondo Holistic Therapist, Rhythm Time, U3A Table Tennis and South Cumbria Breastfeeding Support group have all continued to attend the premises on a regular basis and their rents are responsible for the core level of the income generated.
The trust is however challenged by constraints regarding the extent to which hire charges can be sensibly increased to maximise income levels as many of the organisations concerned are themselves challenged financially.
Occasional users continue to rent the facilities for ad hoc events such as children's parties and these are charged out at a level competitive with other facilities available locally.
Outreach community projects have also continued to be delivered and specifically funded by a variety of local and organisational funding and successful grant applications. During the year such financial support was received from organisations such as: Windermere Town Council, Electricity North West Ltd, Windermere & Ambleside Lions Club, Electrical Safety First, Andrew Backhouse Chimney Sweep Ltd, Windermere School. Historically Cumbria County Council provided support towards our Windermeals project.
Social engagement projects involving members of our community funded by such support included:
Afternoon tea at Lakeland, The Queens 60th Jubilee Party at Windermere Jetty, Fish & Chips at The Midland Hotel, Christmas Dinner at Craig Manor Hotel,
Funding also provided for our 'All Fired Up' electrical safety project relating to the dangers of insecure electrical leads to help address dangers of poorly maintained electrical equipment in the homes of the elderly.
There continues to be a local need to respond to social isolation and the Trust intends to continue to seek funding to find innovative ways to address this issue via appropriate grant support.
The opportunity to engage with those impacted by social isolation at luncheons and similar events is a legacy of our highly successful Windermeals Project that ran during the Covid Pandemic during which approximately 11,000 meals were locally produced and delivered to residents across Bowness and Windermere.
Where feasible projects that engage people in a multi-generational environment are regarded as extremely valuable to the younger and older attendees and it is hoped that such project will be further developed in future years.
The success of these project would not have been possible without the dedication of small team of part time staff and local volunteers.
However, critical to the ongoing sustainability of the Trust, long term solutions are required to address the shortfall regarding income versus expenditure and it is the intention of the trustees to pursue opportunities to address this serious threat to long term sustainability. With The Phoenix Centre approaching its 25th anniversary it is believed likely that in the near future high-cost repairs may well be required to the heating system and other key infrastructure issues such as external and internal decoration will need to be addressed. This year unexpected costs were incurred due to failure of the door closing mechanism and it is likely that other unexpected failures will need to be addressed.
Page 2
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Report of the Trustees FOR THE YEAR ENDED 31 MARCH 2023
Finally, this year as in previous years, the Trust has seen a falling number in those responsible for its governance and this reduction now seriously impacts on the creation of a robust succession strategy to manage the Trust going forward. It is intended that a serious recruitment campaign be implemented to address this additional concern.
W F Smith Chair of Trustees
Reserves policy
The Trust had free reserves (general reserves excluding fixed assets and restricted reserves) of £163,743 at 31 March 2023. The Trustees policy is to maintain a sufficient level of reserves in line with its operational and strategic needs and they consider that the reserves retained achieves that aim.
This report has been prepared in accordance with the provisions in Part 15 of the Companies Act 2006 applicable to companies subject to the small companies regime.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The Charity is controlled by its governing documents, a Memorandum of Association which establishes the objects and powers of the charitable company and its Articles of Association which constitute a limited company, limited by guarantee, as defined by The Companies Act 2006.
Recruitment and appointment of new trustees
The Trustees may appoint a person who is willing to act as a Trustee either to fill a vacancy or as an additional Trustee. The Charity may, by ordinary resolution appoint a person who is willing to act, to be a Trustee either to fill a vacancy or as an additional Trustee.
The Trustees may appoint one or more of their number to the unremunerated office of Managing Director or to any other unremunerated office under the Charity. Any such appointment may be made upon such terms as the Trustees determine. Any appointment of a Trustee to an executive office shall terminate if they cease to be a Trustee.
REFERENCE AND ADMINISTRATIVE DETAILS Registered Company number
03857179 (England and Wales)
Registered Charity number
1079452
Registered office
39 Northgate White Lund Industrial Estate Morecambe Lancashire LA3 3PA
Trustees
B J B Drury J J Richards M D Pollard retired (deceased 6/8/2022) W F Smith A Jackson E M Mullen R A Pow
Page 3
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Report of the Trustees FOR THE YEAR ENDED 31 MARCH 2023
REFERENCE AND ADMINISTRATIVE DETAILS
Independent Examiner
Gillian Telford FMAAT RFM Lancaster Limited 39 Northgate White Lund Morecambe Lancashire LA3 3PA
Solicitors
Progression Solicitors 5 Crescent Road Windermere LA23 1EA
This report has been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.
Approved by order of the board of trustees on ............................................. and signed on its behalf by:
..............................................................
W F Smith - Trustee
Page 4
Independent Examiner's Report to the Trustees of Bowness and Windermere Community Care Trust
Independent examiner's report to the trustees of Bowness and Windermere Community Care Trust ('the Company')
I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 March 2023.
Responsibilities and basis of report
As the charity's trustees of the Company (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 Company 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:
-
accounting records were not kept in respect of the Company as required by Section 386 of the 2006 Act; or
-
the accounts do not accord with those records; or
-
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
-
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.
Gillian Telford FMAAT
RFM Lancaster Limited 39 Northgate White Lund Morecambe LA3 3PA
Date: .............................................
Page 5
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Statement of Financial Activities FOR THE YEAR ENDED 31 MARCH 2023
| Unrestricted funds Notes £ INCOME AND ENDOWMENTS FROM Donations and legacies 180 Charitable activities Phoenix Centre 22,532 Other trading activities 2 (90) Investment income 3 1,303 Other income 1,200 Total 25,125 EXPENDITURE ON Raising funds - Charitable activities 4 Phoenix Centre 57,965 Luncheon Club - Public Toilets - Windermeals 1,492 Total 59,457 NET INCOME/(EXPENDITURE) (34,332) RECONCILIATION OF FUNDS Total funds brought forward 762,993 TOTAL FUNDS CARRIED FORWARD 728,661 |
Restricted funds £ - - - - - - - - - - - - - - - |
2023 Total funds £ 180 22,532 (90) 1,303 1,200 25,125 - 57,965 - - 1,492 59,457 (34,332) 762,993 728,661 |
2022 Total funds £ 9,056 32,317 - 416 1,937 43,726 1,563 50,773 312 15,184 11,101 78,933 (35,207) 798,200 762,993 |
|---|---|---|---|
The notes form part of these financial statements
Page 6
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Balance Sheet 31 MARCH 2023
| Notes FIXED ASSETS Tangible assets 9 CURRENT ASSETS Debtors 10 Cash at bank CREDITORS Amounts falling due within one year 11 NET CURRENT ASSETS TOTAL ASSETS LESS CURRENT LIABILITIES NET ASSETS FUNDS 12 Unrestricted funds: General fund Phoenix Centre Refurbishment Reserve Phoenix Centre Capital Fund Phoenix Revaluation Reserve Phoenix Centre General Project Fund TOTAL FUNDS |
Unrestricted funds £ 564,918 728 164,298 165,026 (1,283) 163,743 728,661 728,661 |
Restricted funds £ - - - - - - - - |
2023 Total funds £ 564,918 728 164,298 165,026 (1,283) 163,743 728,661 728,661 175,198 7,339 329,876 126,905 89,343 728,661 728,661 |
2022 Total funds £ 583,072 1,738 182,267 184,005 (4,084) 179,921 762,993 762,993 190,074 7,339 329,876 126,905 108,799 762,993 762,993 |
|---|---|---|---|---|
The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2023.
The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2023 in accordance with Section 476 of the Companies Act 2006.
The trustees acknowledge their responsibilities for
-
(a) ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the Companies Act 2006 and
-
(b) preparing financial statements which give a true and fair view of the state of affairs of the charitable company as at the end of each financial year and of its surplus or deficit for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the charitable company.
The notes form part of these financial statements
Page 7
continued...
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Balance Sheet - continued 31 MARCH 2023
These financial statements have been prepared in accordance with the provisions applicable to charitable companies subject to the small companies regime.
The financial statements were approved by the Board of Trustees and authorised for issue on ............................................. and were signed on its behalf by:
.............................................
W F Smith - Trustee
The notes form part of these financial statements
Page 8
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Notes to the Financial Statements FOR THE YEAR ENDED 31 MARCH 2023
1. ACCOUNTING POLICIES
BASIS OF PREPARING THE FINANCIAL STATEMENTS
The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) '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 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.
Bowness And Windermere Community Care Trust is a private charitable company limited by guarantee, registered in England and Wales.
The financial statements are prepared in sterling which is the functional currency of the company and rounded to the nearest £.
INCOME
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
EXPENDITURE
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
RAISING FUNDS
Costs of generating funds comprise the costs associated with attracting voluntary income, the costs of fundraising and procuring investment income. As these costs are negligible, no figure has been attributed to this item.
CHARITABLE ACTIVITIES
Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them.
TANGIBLE FIXED ASSETS
The freehold property was valued on 22 March 2010 by professional valuers Hackney & Leigh Ltd, Windermere and is included at the re-valued amount, the difference between the net book value prior to re-valuation and the market value being taken to the Revaluation reserve included in Unrestricted reserves. The Trustees seek an informal confirmation each year when the insurance is renewed from professional valuers Hackney & Leigh Ltd, Windermere to ensure that the market value of the property is still in line with that as stated in the accounts.
Depreciation is provided on fixed assets using the following rates and methods:-
Freehold Property - 2% straight line. All other Fixed Assets - 20% reducing balance.
TAXATION
The charity is exempt from corporation tax on its charitable activities.
Page 9
continued...
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 MARCH 2023
1. ACCOUNTING POLICIES - continued
FUND ACCOUNTING
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
GOVERNMENT GRANTS
Grants have been accounted for using the performance model. The performance model requires that: - A grant that does not impose specified future performance-related conditions on the recipient is recognised in income when the grant proceeds are received or receivable.
- A grant that imposes specified future performance-related conditions on the recipient is recognised in income only when the performance-related conditions are
2. OTHER TRADING ACTIVITIES
3.
| OTHER TRADING ACTIVITIES | ||
|---|---|---|
| Rental Income INVESTMENT INCOME Interest Receivable |
2023 £ (90) 2023 £ 1,303 |
2022 £ - |
| 2022 £ 416 |
4. CHARITABLE ACTIVITIES COSTS
| CHARITABLE ACTIVITIES COSTS | |
|---|---|
| Direct | |
| Costs (see | |
| note 5) | |
| £ | |
| Phoenix Centre | 57,965 |
| Windermeals | 1,492 |
| 59,457 |
Page 10
continued...
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 MARCH 2023
5. DIRECT COSTS OF CHARITABLE ACTIVITIES
| Staff costs Rent Rates and water Insurance Utilities Telephone Cleaning Maintenance Miscellaneous + Project Costs Accountancy and independent examination fee Public Toilets overheads Covid meals Miscellaneous historical debt Depreciation NET INCOME/(EXPENDITURE) Net income/(expenditure) is stated after charging/(crediting): Depreciation - owned assets Independent examination fee |
2023 £ 12,841 1,227 2,378 4,270 596 669 11,003 1,753 6,114 - 1,492 (1,040) 18,154 59,457 2023 £ 18,154 - |
2022 £ 12,625 1,383 1,631 3,355 774 506 4,823 1,955 5,845 15,184 11,101 - 18,188 |
|---|---|---|
| 77,370 | ||
| 2022 £ 18,188 400 |
6. NET INCOME/(EXPENDITURE)
7. TRUSTEES' REMUNERATION AND BENEFITS
Let's Talk Shop Limited, a company of which W F Smith is a director and shareholder, provides administration services for which it received £1,320 (2022 £1,320). This is provided for in the Memorandum of Association.
Apart from the above, there were no Trustees' remuneration or other benefits for the year ended 31 March 2023, nor for the year ended 31 March 2022.
TRUSTEES' EXPENSES
There were no trustees' expenses paid for the year ended 31 March 2023 nor for the year ended 31 March 2022.
Page 11
continued...
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 MARCH 2023
| 8. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES Unrestricted funds £ INCOME AND ENDOWMENTS FROM Donations and legacies 9,056 Charitable activities Phoenix Centre 32,317 Investment income 416 Other income 1,937 Total 43,726 EXPENDITURE ON Raising funds 1,563 Charitable activities Phoenix Centre 50,773 Luncheon Club 312 Public Toilets - Windermeals 11,101 Total 63,749 NET INCOME/(EXPENDITURE) (20,023) Transfers between funds 5,065 Net movement in funds (14,958) RECONCILIATION OF FUNDS Total funds brought forward 777,951 TOTAL FUNDS CARRIED FORWARD 762,993 |
Restricted funds £ - - - - - - - - 15,184 - 15,184 (15,184) (5,065) (20,249) 20,249 - |
Total funds £ 9,056 32,317 416 1,937 43,726 1,563 50,773 312 15,184 11,101 78,933 (35,207) - (35,207) 798,200 762,993 |
|---|---|---|
Page 12
continued...
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 MARCH 2023
9. TANGIBLE FIXED ASSETS
| 9. TANGIBLE FIXED ASSETS |
|||
|---|---|---|---|
| Freehold Plant and property machinery £ £ COST At 1 April 2022 and 31 March 2023 901,100 7,976 DEPRECIATION At 1 April 2022 318,688 7,386 Charge for year 18,022 118 At 31 March 2023 336,710 7,504 NET BOOK VALUE At 31 March 2023 564,390 472 At 31 March 2022 582,412 590 10. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR Trade debtors VAT Prepayments 11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR Trade creditors Social security and other taxes VAT Accrued expenses 12. MOVEMENT IN FUNDS Net movement At 1/4/22 in funds £ £ Unrestricted funds General fund 190,074 (34,331) Phoenix Centre Refurbishment Reserve 7,339 - Phoenix Centre Capital Fund 329,876 - Phoenix Revaluation Reserve 126,905 - Phoenix Centre General Project Fund 108,799 (1) 762,993 (34,332) TOTAL FUNDS 762,993 (34,332) |
Office equipment £ 1,371 1,301 14 1,315 56 70 2023 £ - 728 - 728 2023 £ 1,176 107 - - 1,283 Transfers between funds £ 19,455 - - - (19,455) - - |
Totals £ 910,447 |
|
| 327,375 18,154 |
|||
| 345,529 | |||
| 564,918 | |||
| 583,072 | |||
| 2022 £ 1,340 - 398 1,738 2022 £ 2,870 403 60 751 4,084 At 31/3/23 £ 175,198 7,339 329,876 126,905 89,343 |
2022 £ 1,340 - 398 |
||
| 1,738 | |||
| 2022 £ 2,870 403 60 751 |
|||
| 4,084 | |||
| 728,661 | |||
| 728,661 |
Page 13
continued...
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 MARCH 2023
12. MOVEMENT IN FUNDS - continued
Net movement in funds, included in the above are as follows:
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| £ | £ | £ | |
| Unrestricted funds | |||
| General fund | 25,126 | (59,457) | (34,331) |
| Phoenix Centre General Project Fund | (1) | - | (1) |
| 25,125 | (59,457) | (34,332) | |
| TOTAL FUNDS | 25,125 | (59,457) | (34,332) |
Comparatives for movement in funds
| Unrestricted funds General fund Phoenix Centre Refurbishment Reserve Phoenix Centre Capital Fund Phoenix Revaluation Reserve Phoenix Centre General Project Fund Restricted funds Public Toilets TOTAL FUNDS |
At 1/4/21 £ 187,010 7,339 347,898 126,905 108,799 777,951 20,249 798,200 |
Net movement in funds £ (2,001) - (18,022) - - (20,023) (15,184) (35,207) |
Transfers between funds £ 5,065 - - - - 5,065 (5,065) - |
At 31/3/22 £ 190,074 7,339 329,876 126,905 108,799 |
|---|---|---|---|---|
| 762,993 - |
||||
| 762,993 |
Comparative net movement in funds, included in the above are as follows:
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| £ | £ | £ | |
| Unrestricted funds | |||
| General fund | 43,726 | (45,727) | (2,001) |
| Phoenix Centre Capital Fund | - | (18,022) | (18,022) |
| 43,726 | (63,749) | (20,023) | |
| Restricted funds | |||
| Public Toilets | - | (15,184) | (15,184) |
| TOTAL FUNDS | 43,726 | (78,933) | (35,207) |
Page 14
continued...
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 MARCH 2023
12. MOVEMENT IN FUNDS - continued
A current year 12 months and prior year 12 months combined position is as follows:
| Unrestricted funds General fund Phoenix Centre Refurbishment Reserve Phoenix Centre Capital Fund Phoenix Revaluation Reserve Phoenix Centre General Project Fund Restricted funds Public Toilets TOTAL FUNDS |
At 1/4/21 £ 187,010 7,339 347,898 126,905 108,799 777,951 20,249 798,200 |
Net movement in funds £ (36,332) - (18,022) - (1) (54,355) (15,184) (69,539) |
Transfers between funds £ 24,520 - - - (19,455) 5,065 (5,065) - |
At 31/3/23 £ 175,198 7,339 329,876 126,905 89,343 |
|---|---|---|---|---|
| 728,661 - |
||||
| 728,661 |
A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| £ | £ | £ | |
| Unrestricted funds | |||
| General fund | 68,852 | (105,184) | (36,332) |
| Phoenix Centre Capital Fund | - | (18,022) | (18,022) |
| Phoenix Centre General Project Fund | (1) | - | (1) |
| 68,851 | (123,206) | (54,355) | |
| Restricted funds | |||
| Public Toilets | - | (15,184) | (15,184) |
| TOTAL FUNDS | 68,851 | (138,390) | (69,539) |
| Purpose of funds |
Phoenix Capital Fund - arose on redevelopment of the Phoenix Centre. Phoenix Revaluation Reserve - arose from revaluation of the Phoenix Centre on 22 March 2010. Phoenix Centre General Project Fund - set aside for future development of the Phoenix Centre. Phoenix Centre Refurbishment Reserve - for refurbishment of the Phoenix Centre.
Public Toilets - for operation, maintenance and management of the Public Toilets. The total income of this project has been treated as a restricted fund as some of the income received has been provided by public bodies who would be unlikely to be able to agree to the income being applied for other purposes.
Page 15
continued...
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 MARCH 2023
12. MOVEMENT IN FUNDS - continued
The Trust has started to undertake other projects, the funding for which is likely to be restricted. As these are small and not significant to the other funds as at 31 March 2023 they have not been analysed separately in the accounts.
13. RELATED PARTY DISCLOSURES
There were no related party transactions for the year ended 31 March 2023.
Page 16
BOWNESS AND WINDERMERE COMMUNITY CARE TRUST
Detailed Statement of Financial Activities FOR THE YEAR ENDED 31 MARCH 2023
| INCOME AND ENDOWMENTS Donations and legacies Donations Other trading activities Rental Income Investment income Interest Receivable Charitable activities Income Recharges for Utilities Other income Government grants Total incoming resources EXPENDITURE Other trading activities Bad debts Charitable activities Wages Rent Rates and water Insurance Utilities Telephone Cleaning Maintenance Miscellaneous + Project Costs Accountancy and independent examination fee Public Toilets overheads Covid meals Miscellaneous historical debt Freehold property Plant and machinery Computer equipment Total resources expended Net expenditure |
2023 £ 180 (90) 1,303 22,532 - 22,532 1,200 25,125 - 12,841 1,227 2,378 4,270 596 669 11,003 1,753 6,114 - 1,492 (1,040) 18,022 118 14 59,457 59,457 (34,332) |
2022 £ 9,056 - 416 2,561 29,756 32,317 1,937 43,726 1,563 12,625 1,383 1,631 3,355 774 506 4,823 1,955 5,845 15,184 11,101 - 18,022 148 18 77,370 78,933 (35,207) |
|---|---|---|
This page does not form part of the statutory financial statements
Page 17