OpenCharities

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

2023-03-31-accounts

Northamptonshire ACRE Trustees Report and Annual Accounts 2022 – 2023

Northamptonshire ACRE is a registered charity (no. 1080038) And a Company limited by guarantee (no. 03937576)

Trustees Report & Annual Accounts 2022-2023

Mission Statement Strategic Aims

Northamptonshire ACRE, an independent charitable organisation, works with rural communities to improve their quality of life, especially for the disadvantaged. We help rural communities to help themselves, to value diversity and to work to create a vibrant, sustainable future.

Board of Trustees

Northamptonshire ACRE

(Action with Communities in Rural England)

Northamptonshire ACRE is a Rural Community Council, one of 39 members of the ACRE Network

Page 2

Charities Commission

Trustees Report & Annual Accounts 2022-2023

Contents

THE OFFICIALS OF NORTHAMPTONSHIRE ACRE
4
THE STAFF OF NORTHAMPTONSHIRE ACRE
6
VOLUNTEERS WITH NORTHAMPTONSHIRE ACRE
7
BACKGROUND
8
REVIEW OF TRANSACTIONS AND FINANCIAL POSITION
8
INDEPENDENT EXAMINER’S REPORT TO THE TRUSTEES OF
NORTHAMPTONSHIRE ACRE
11
STATEMENT OF BOARD OF DIRECTORS RESPONSIBILITIES12
STATEMENT OF FINANCIAL ACTIVITIES 2022 - 2023
13
BALANCE SHEET
14
NOTES FORMING PART OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31ST MARCH2023
16
NOTE 1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ....... 16
NOTE 2: ACTIVITIES .............................................................................. 18
NOTE 3: INCOME FROM CHARITABLE ACTIVITIES ........................... 18
NOTE 4: TOTAL EXPENDITURE ........................................................... 20
NOTE 5: RESOURCES EXPENDED INCLUDES:- ................................. 20
NOTE 6: FIXED ASSETS ....................................................................... 21
NOTE 7: DEBTORS ................................................................................ 22
NOTE 8: CREDITORS ............................................................................ 23
NOTE 9: FUND ANALYSIS ..................................................................... 23
NOTE 10: CONTROL RELATIONSHIPS ................................................ 24

Page 3

Charities Commission

Trustees Report & Annual Accounts 2022-2023

THE OFFICIALS OF NORTHAMPTONSHIRE ACRE

Northamptonshire ACRE (Action with Communities in Rural England) is an independent voluntary organisation, registered charity ( no. 1080038 ) and company limited by guarantee ( no. 3937576 ) working to support rural communities and community groups throughout the County.

President

James Saunders Watson, Lord Lieutenant for Northamptonshire

Vice-Presidents

The Right Reverend Donald Allister Bishop of Peterborough (retired 5[th] October 2022) Lord Boswell of Aynho Mr Gordon Shorley (retired 5[th] October 2022) Mr Jeffrey Greenwell Mr David Laing Mrs Catherine Lomax

Independent Examiners

Messrs Jervis & Partners

Board of Directors Chair

Mr Gareth Lugar-Mawson

Vice-Chair

Mr Ken Christy

Members

Mr David Scudamore Mr Richard Hollingum Mr Cameron Waldron Mrs Miranda Prentice

Observers

From West and North Northamptonshire Local Authorities and Voluntary Sector Agencies

Bankers

Yorkshire Bank plc

Page 4

Charities Commission

Trustees Report & Annual Accounts 2022-2023

Principal Address

The Hunsbury Hill Centre

Harksome Hill Northampton NN4 9QX

Telephone (01604) 765888

Email: acre@northantsacre.org.uk Website: www.northantsacre.org.uk Facebook: https://www.facebook.com/northantsacre/

Twitter: https://twitter.com/NorthantsACRE

Page 5

Charities Commission

Trustees Report & Annual Accounts 2022-2023

THE STAFF OF NORTHAMPTONSHIRE ACRE

Chief Executive Elaine O’Leary

Village Halls Adviser Frances Harris

Rural Officer Jennifer Hedges

Project Administrator Natasha Jimenez Sanchez (left 19[th] August 2022)

Communications Administrator

Charlene Browne

Administration Officer NACRE Sarah Clarke

Good Neighbour Fieldworkers

Joanna Browning Claire Yow

Rural Support Officer Alex Wildman

Office Manager

Kerri Marshall-Duckett (started 7[th] November 2022)

Food Project Worker (Fixed Term Post)

Craig Severn (Started 31st January 2022, left 5[th] September 2022)

The Hunsbury Hill Centre Ltd. Events Team Manager Elaine O’Leary

Events Co-Ordinator

Sarah Clarke

Page 6

Charities Commission

Trustees Report & Annual Accounts 2022-2023

VOLUNTEERS WITH NORTHAMPTONSHIRE ACRE

Northamptonshire Village Awards Volunteers

Village of the Year Judges

Other volunteers

Good Neighbour Volunteers Moulton College Students

Page 7

Charities Commission

Trustees Report & Annual Accounts 2022-2023

BACKGROUND

Northamptonshire ACRE has been delivering services and working with rural communities in Northamptonshire for over 76 years. We were originally known as Northamptonshire Rural Community Council and changed our name to Northamptonshire ACRE in 2000. We celebrated our 75[th] anniversary on 26[th] July 2021.

Rural Community Councils were set up by the Government, one in each county, with the aim of ensuring the needs of rural communities were known about and supported. There are 38 RCCs across England and with our national body, ACRE, we make up the ACRE Network.

Northamptonshire ACRE is a company limited by guarantee (company number3937576) and registered charity (charity number 1080038).

Northamptonshire ACRE has a strategic business and implementation plan, which is reviewed and revised regularly.

The reviews look at the success of each key activity carried out by the charity and the public benefits they have brought to the groups of people with whom we work. These reviews also help us ensure that our aims, objectives and activities remain focused on our stated purposes. We have referred to the guidance contained in the Charity Commissions General Guidance on Public Benefit when carrying out our review and in planning our future activities.

The main activities and achievements of the charity from April 2022 to March 2023 are detailed in this 2022 – 2023 Trustees Annual Report, which is also available to download from our website: http://northantsacre.org.uk/ and the Charity Commission.

REVIEW OF TRANSACTIONS AND FINANCIAL POSITION

Northamptonshire ACRE purchased The Hunsbury Hill Centre from Northampton Development Corporation in 1977 and has owned the 13-acre property since then.

The main activities and achievements of the charity from April 2022 to March 2023 are detailed in the 2022 – 2023 Trustees Annual Report, which is available to download from our website: http://northantsacre.org.uk/ and the Charity Commission.

Application and source of Funds

The charity’s income is generated from a mixture of funding streams. Through the development of an excellent working relationship with DEFRA, our national body, ACRE, has been able to secure regular funding for all the ACRE Network members. We use this funding to deliver services against DEFRA’s 8 national priorities.

The core rural work undertaken by Northamptonshire ACRE is also funded by consultancy and membership work, from project income

Page 8

Charities Commission

Trustees Report & Annual Accounts 2022-2023

(management/overheads/support fees) and rent, staff-cost contributions, and any donations from The Hunsbury Hill Centre Ltd, the charity’s trading arm, also known as The Barns at Hunsbury Hill. These funds are used to raise awareness of issues affecting people living in rural communities throughout the county and supporting community groups, including village hall committees and parish councils, on issues relating to sustainable development, transport, fund-raising and rural service provision.

Under restricted funds are the income and expenditure relating to a number of specific projects including the Northamptonshire Village Awards, the National Lottery Community Fund Good Neighbour Schemes project, the Postcode Places Trust orchard fund, Community Renewal Fund and the West Northants grassroots project.

The breakdown of unrestricted expenditure between cost of generating funds, charitable activities and governance costs is based initially on the nature of the expense and whether it falls directly in to one of these categories. Should it fall across several categories it is allocated based on either an individual staff member’s percentage allocation or the overall staff percentage allocation.

Assets

Northamptonshire ACRE’s key asset is the Hunsbury Hill Centre. The Centre provides office accommodation for Northamptonshire ACRE’s staff. It provides the community and us with an affordable and unique setting in which to host events. The Centre is professionally revalued every 5 years. It was revalued in 2018 at £1,262,000. A new valuation will be carried out in 2023/2024.

Reserves Policy

The Board established a policy where the unrestricted funds not committed or invested in tangible fixed assets (‘the free reserves’) held by the charity should ideally be equivalent to approximately three months of the resources expended. In addition, the Board established a Dilapidation (Reserves) Fund in the 2017-18 financial year, which would be used to build up reserves to cover future major repair and maintenance costs of the Hunsbury Hill Centre buildings.

The charity agreed that funds would be added to the Dilapidation Fund as applicable, depending upon the current economic situation. The Dilapidation Fund stood at £25,000 as at 31[st] March 2023.

The charity’s aim is to continue building up the Dilapidation Fund each year as the economic situation permits until the Fund reaches a limit of £50,000.

Risk Management

Northamptonshire ACRE has conducted its own review of the major risks to which the charity is exposed and has put in place a Risk Management Policy and systems devised to mitigate those risks. External risks to funding have been mitigated by diversification of funding and activities including a robust approach to discussions with funders with the aim of covering infrastructure

Page 9

Charities Commission

Trustees Report & Annual Accounts 2022-2023

costs i.e. full cost recovery. Internal risks are minimised by the devising and implementing of procedures for authorisation of all transactions and projects. These procedures ensure consistent quality of delivery for all operational aspects of the charitable company as well as the refinement and improvement of Human Resources and Health and Safety policies. The procedures and policies are periodically reviewed to ensure that they still meet the needs of the charity.

Financial Dependence

The charity’s income is generated from a mixture of funding streams and means it is not financially dependent on one source only.

Independent Examination

A resolution proposing that Jervis & Partners be re-appointed to conduct an independent examination of the Charity was passed at the 2023 Annual General Meeting.

Approval

The accounts were approved by the Board of Directors at the 2023 AGM on Wednesday 13[th] September 2023 and signed on their behalf:

Gareth Lugar-Mawson, Chair

Page 10

Charities Commission

Trustees Report & Annual Accounts 2022-2023

INDEPENDENT EXAMINER’S REPORT TO THE TRUSTEES OF NORTHAMPTONSHIRE ACRE

We report on the accounts of Northamptonshire ACRE for the year ended 31[st] March 2023, which are set out on pages 11 to 23.

Responsibilities and basis of report

As the charity 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 ourselves 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, we report in respect of our examination of your company’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out our examination we have followed the Directions given by the Charities Commission under section 145(5)(b) of the 2011 Act.

Independent examiner's statement

We have completed our examination. We confirm that no matters have come to our attention in connection with the examination giving us cause to believe that in any material respect:

We 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.

Jervis & Partners Chartered Accountants 30 Harborough Road Kingsthorpe Northamptonshire NN2 7AZ

Date:

Page 11

Charities Commission

Trustees Report & Annual Accounts 2022-2023

STATEMENT OF BOARD OF DIRECTORS RESPONSIBILITIES

Company Law and Charity Law requires the trustees/directors to prepare financial statements for each financial year, which give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for the year. In preparing these financial statements, the directors are required to:

The trustees/directors 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.

By order of the Board of Directors

Gareth Lugar-Mawson Chair

Page 12

Charities Commission

Trustees Report & Annual Accounts 2022-2023

STATEMENT OF FINANCIAL ACTIVITIES 2022 - 2023 (Incorporating an Income & Expenditure Account)

2022/23 2022/23 2022/23 2021/22
Note Unrestricted
Funds		 Restricted
Funds		 Total Total
£ £ £ £
Income
From Generated Sources
Hunsbury Hill Centre 61,096 0 61,096 41,774

Generated income		 52,290 0 52,290 46,893
Office Accommodation 2,300 0 2,300 2,300
Donations 2,904 0 2,904 680
118,590 0 118,590 91,647
From Charitable Activities 3 40,280 240,921 281,201 146,260
Total Income 158,870 240,921 399,791 237,907
Expenditure
Cost of Raising Funds

Hunsbury Hill Centre		 47,939 47,939 £31,419

Fundraising & Publicity		 95,879 95,879 £62,838
143,818 0 143,818 £94,257
Charitable Activities (2,003) 145,821 143,818 £94,257
Other Costs 95,879 95,879 £62,838
Total Expenditure 4 237,693 145,821 383,514 £251,353
Net Income (78,823) 95,100 16,277 (13,446)
Transfers between Funds 30,778 (30,778) 0 0
Net Income after transfers (48,045) 64,322 16,277 (13,446)
Other Recognised Gains / (Losses)

Unrealised gain on property valuation		 0 0 0
Net Movement in Funds (48,045) 64,322 16,277 (13,446)
Revaluation in year 9 0 0

Total Funds Brought forward prior year		 9 1,324,495 63,158 1,387,653 1,401,099
Total Funds carried forward at year-end 1,276,450 127,480 1,403,930 1,387,653

Continuing Operations

All income and expenditure has arisen from continuing activities. The Statement of Financial Activities includes all gains and losses recognised in the year.

Page 13

Charities Commission

Trustees Report & Annual Accounts 2022-2023

BALANCE SHEET As at 31st March 2023

----- Start of picture text -----
As at As at
Note
31/3/23 31/3/22
£
Fixed Assets
Tangible Fixed Assets 6 1,262,000 1,262,000
Investment in Subsidiary 6 1 1
1,262,001 1,262,001
Current Assets
Debtors 7 35,653 66,891
Short Term Deposits 21,377 21,280
Cash at Bank & in Hand 131,962 92,095
188,992 180,266
Liabilities: amounts falling due within one year 8 47,063 54,614
Net Current Assets / (Liabilities) 141,929 125,652
Assets Less Current liabilities 1,403,930 1,387,653
Liabilities: amounts falling due after one year 8 0 0
Total Net Assets 1,403,930 1,387,653
Funds
Unrestricted - General/dilapidation 9 84,629 132,674
Unrestricted - Capital 9 1,191,820 1,191,820
Total Unrestricted 1,276,449 1,324,494
Restricted 9 127,481 63,159
Total Funds 1,403,930 1,387,653
----- End of picture text -----

Page 14

Charities Commission

Trustees Report & Annual Accounts 2022-2023

BALANCE SHEET (CONTINUED)

The directors’ statements required by Section 475(2) and (3) are shown below, which form part of this balance sheet.

In approving these financial statements as directors of the charitable company we hereby confirm:

These financial statements have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.

The financial statements were approved by the Board of Directors on 13[th] September 2023 and signed on its behalf by:

Gareth Lugar-Mawson Chair

Page 15

Charities Commission

Trustees Report & Annual Accounts 2022-2023

NOTES FORMING PART OF THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31[st] March 2023

NOTE 1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

a) General information and basis of preparation

Northamptonshire ACRE is a registered charity and a company limited by guarantee registered in England. In the event of the charity being wound up, the liability in respect of the guarantee is limited to £1 per trustee of the Charity. The address of the registered office is given in the charity information on page 5 of these financial statements. The nature of the charity’s operations and principal activities are given in the report of the Directors/Trustees on pages 7 – 8.

The charity constitutes a public benefit entity as defined by FRS 102. The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable in the UK and Republic of Ireland (FRS 102) issued on 16 July 2014 (as updated through Update Bulletin 1 published on 2 February 2016), the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102), the Charities Act 2011, the Companies Act 2006 and UK Generally Accepted Accounting Practice.

The charity has applied Update Bulletin 1 as published on 2 February 2016 and does not include a cash flow statement on the grounds that it is applying FRS 102 Section 1A.

The financial statements are prepared on a going concern basis under the historical cost convention, modified to include certain items at fair value. The financial statements are presented in sterling, which is the functional currency of the charity.

The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented unless otherwise stated.

b) Fund accounting

General funds are unrestricted funds that are available for use at the discretion of the trustees in furtherance of the general objectives of the Charity and which have not been designated for other purposes.

Designated funds comprise unrestricted funds that have been set aside by the trustees for particular purposes. The aim and use of each designated fund is set out in the notes to the financial statements.

Restricted funds are funds that are to be used in accordance with specific restrictions imposed by donors or which have been raised by the Charity for particular purposes. The cost of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.

Page 16

Charities Commission

Trustees Report & Annual Accounts 2022-2023

c) Income

All incoming resources are included in the statement of financial affairs (SOFA) when the Charity is legally entitled to the income and the amount can be quantified with reasonable accuracy. For legacies, entitlement is the earlier of the Charity being notified of an impending distribution or the legacy being received.

Gifts in kind donated for distribution are included at valuation and recognised as income when they are distributed to the projects. Gifts donated for resale are included as income when they are sold. Donated facilities are included at the value to the Charity where this can be quantified and a third party is bearing the cost. No amounts are included in the financial statements for services donated by volunteers.

d) Expenditure

All expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all costs 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 the resources.

Fundraising costs includes the expenditure costs of disseminating information in support of the charitable activities. Support costs are those costs incurred directly in support of expenditure on the objects of the Charity and include project management carried out at Headquarters. Management and administration costs are those incurred in connection with administration of the Charity and compliance with constitutional and statutory requirements.

e) Tangible fixed assets and depreciation

Tangible fixed assets are capitalised at cost including any incidental expenses of acquisition

Depreciation is provided on all tangible fixed assets at rates calculated to write off the cost on a straight line basis over their expected useful economic lives as follows: -

Description Depreciation Period
Hunsbury Hill Centre (freehold) Nil
Office equipment Over 2 to 10 years
Trophies Nil
IT equipment 100% in year of purchase
Fixtures & fittings Over 5 to 10 years

As detailed in note 6, certain fixed assets have been re-valued in previous years. These valuations have been adopted as the historical costs.

Depreciation is not charged on the buildings at the Hunsbury Hill Centre, as the residual value is considered to be not less than the carrying value.

Page 17

Charities Commission

Trustees Report & Annual Accounts 2022-2023

f) Investment

The Charity owns The Hunsbury Hill Centre Limited, which was incorporated on 26th March 2013. The investment represents the entire share capital of that company.

g) Going Concern

The financial statements have been prepared on a going concern basis, which assumes that the Charity will have sufficient resources to continue its charitable activities for the foreseeable future.

NOTE 2: ACTIVITIES

The activities of this organisation, which is a registered Charity (registered no. 1080038), continue to be the support of the rural communities of Northamptonshire through the provision of advice and support on issues affecting them.

NOTE 3: INCOME FROM CHARITABLE ACTIVITIES

----- Start of picture text -----
Unrestricted Restricted Total Total
Funds Funds 2022/23 2021/22
£ £
DEFRA - ACRE 40,280 40,280 40,280
Northants Village Awards 4,940 4,940 0
NLCF GNS project 95,014 95,014 87,928
Defra LA food fund 0 0 8,606
NBC grass roots grant 0 0 3,000
Peoples Trust - orchard 0 0 6,446
Community Renewal Fund 85,967 85,967
Household Support Fund 3 55,000 55,000
40,280 240,921 281,201 146,260
----- End of picture text -----

The charity’s charitable activities are either ringfenced or the funding goes into the core (General) fund. The Department of the Environment, Food and Rural Affairs (DEFRA) funding covers core activities. Defra funds each Rural Community Council through the ACRE network to deliver projects and outcomes against 8 priority areas. Each RCC, such as Northamptonshire ACRE, uses the DEFRA funding to provide support to rural communities in as many of the priority areas as possible. Information on our work against the priorities is provided to DEFRA by each RCC in quarterly reports, collated by national ACRE. DEFRA (and other departments) is able to use this rural evidence in developing future government policies. Please contact Northamptonshire ACRE for more details.

The Northamptonshire Village Awards funding is the final year of funding from CPRE Northamptonshire and covers the awards for 2022. It also includes fees from awards entries. The funding from CPRE finished at the end of 2022.

Page 18

Charities Commission

Trustees Report & Annual Accounts 2022-2023

Our National Lottery Community Fund Good Neighbours project was a 3-year programme that began on 1[st] April 2020. The funding from The National Lottery Community Fund distributes money raised by National Lottery players for good causes - it is the largest community funder in the UK. The funding was used to employ two fieldworkers who are tasked with setting up 30 Good Neighbour schemes in North Northamptonshire over a 3-year period. These schemes are run by local volunteers providing day to day low level support to fellow residents in their community to meet individual local needs. By the end of March 2023, 23 schemes had been set up in North Northants and 2 in West Northants as the National Lottery had agreed we could also support the set up of the schemes in West Northants. GNS support may involve informal general help, befriending or activities, either on an occasional or regular basis.

2022-23 is the last year of the GNS funding but as there was an underspend on the project, the National Lottery has agreed this could be carried forward into 2023-24. The project will finish at the end of January 2024.

We were successful in obtaining funding from the UK Community Renewal Fund for the North Northants Sustainable Food Network, which is a partnership of organisations working to improve the food chain in the north of the county. NACRE set up the network with Made in Northamptonshire in January 2021 and is currently the chair of the network. The CRF funding was used to pay for a fixed term food worker to develop an interactive food map, report on the gaps in the food chain and provide licences for food apps to help businesses reduce waste and their carbon footprint. It also covered the cost of funding the licences and to develop the North Northants Sustainable Food Network website for the network. Work on the CRF project finished at the end of December 2022.

North Northants awarded us £55k in February 2023 to help residents in rural areas in the north who were experiencing energy issues or needed support to purchase food. The funding will cover the period from February 2023 to the end of December 2023 and will be used to provide a small amount of funding to help pay for energy costs and food vouchers of between £20 to £60 for individuals and families in need.

Page 19

Charities Commission

Trustees Report & Annual Accounts 2022-2023

NOTE 4: TOTAL EXPENDITURE

----- Start of picture text -----
Fund Charitable Governan. Total Total
HHC
raising Activities other costs 2022/23 2021/22
£ £ £ £ £
Staff Costs 51,789 77,683 51,789 25,894 207,154 140,234
Premises 7,801 11,701 7,801 3,900 31,202 16106
Insurance 3,758 5,636 3,758 1,879 15,030 14,501
Professional Services 11,231 16,847 11,231 5,616 44,924 3,312
Telephones 718 1,076 718 359 2,870 2,725
Postage, Printing &
676 1,013 676 338 2,702 1,143
Stationery
Equipment & Materials 1,386 2,079 1,386 693 5,545 6,066
Advertising 1,598 2,396 1,598 799 6,390 1,274
Other Expenses 14,408 21,612 14,408 7,204 57,631 58,683
Subscriptions inc. ACRE 2,256 3,384 2,256 1,128 9,024 7,309
Loan interest 261 391 261 130 1,042 0
95,879 143,818 95,879 47,939 383,514 251,353
----- End of picture text -----

Total expenditure on Charitable Activities includes expenditure from restricted funds. Refer to Note 9 for breakdown of expenditure from restricted funds.

Staff costs include the costs spent on core NACRE staff as well as the expenditure on salaries for restricted projects (i.e. National Lottery Good Neighbour scheme project, Northants Village Awards, Postcode Places Trust and Grassroots project).

NOTE 5: RESOURCES EXPENDED INCLUDES:-

No employee had emoluments in excess of £60,000 in the year or preceding year.

2022/23 2021/22
The average number of employees calculated on a full
time equivalent basis was:-		 5 5
NACRE Staff Costs 2022/23 2021/22
£
Salaries 123,528 112,959
Employers National Insurance 1,961 2,308
Payroll provision costs 576 444
PensionContribution 2,023 1,749

Page 20

Charities Commission

Trustees Report & Annual Accounts 2022-2023

Training 179 540
Travel mileage allowance 0 39
Travel-other costs (train, parking) 0 39
Recruitment costs 0 0
128,267 118,078
Other Expenses 2022/23 2021/22
£ £
The director/trustees receive no emoluments but were paid
expenses		 1,533 911
Independent Examiners Fee 1,680 1,530

NOTE 6: FIXED ASSETS

----- Start of picture text -----
HHC F&F Office Equip Trophies Total 2022/23 Total 2021/22
£ £ £ £ £ £
Cost/Valuation As at 1 April 2022 1,262,000 3,072 11,639 4,531 1,281,242 1,281,242
Additions 0 0 0 0 0 0
Disposals 0 0 0 0 0 0
Revaluation in the year 0 0 0 0 0 0
As at 31 March 2023 1,262,000 3,072 11,639 4,531 1,281,242 1,281,242
Depreciation As at 1 April 2022 0 3,072 11,639 4,531 19,242 19,242
Provided in Year 0 0 0 0 0 0
Disposals 0 0
As at 31 March 2023 0 3,072 11,639 4,531 19,242 19,242
Net Book Value As at 1 April 2022 1,262,000 0 0 0 1,262,000 1,262,000
As at 31 March 2023 1,262,000 0 0 0 1,262,000 1,262,000
----- End of picture text -----

Page 21

Charities Commission

Trustees Report & Annual Accounts 2022-2023

Investments
As at
31/03/23		 As at
31/03/22
£ £
Investment
in
the
wholly
owned
subsidiary
company		 1 1

Northamptonshire ACRE owns the whole of the issued share capital of the Hunsbury Hill Centre Limited, a company incorporated in England. The company’s principal activity is the provision of event facilities.

In the financial year to 31[st] March 2023 the Hunsbury Hill Centre Ltd made a profit of £19,182 but as it was carrying a deficit of £52,167 from the previous financial year of 2021/22, the total equity was a deficit of £32,985. During 2020 the trading arm was unable to hold any Weddings due to a nationwide Covid-19 Pandemic. The deficit was a result of this pandemic and the cancellation of all weddings and events in 2020-21.

NOTE 7: DEBTORS

----- Start of picture text -----
2022/23 2021/22
£ £
1100 Control account 401 20,507
Amounts due from subsidiary 0 0
2107 HHC Loan account 35,252 46,384
35,653 66,891
----- End of picture text -----

£35,252 is the amount owed by the trading arm, Hunsbury Hill Centre Ltd for the Bounce Back Loan to Northamptonshire ACRE. This was originally £50,000 and is paid back each year.

Page 22

Charities Commission

Trustees Report & Annual Accounts 2022-2023

NOTE 8: CREDITORS

----- Start of picture text -----
2022/23 2021/22
£ £
HHC Loan account 7,080 0
Creditors control account 284 972
RIA - PCl subs 2022/2023 35 1,400
RIA - VH subs 2022/2023 160 2,570
RIA - Donations 2022/2023 0 110
RIA - NVA 2022/23 0 730
RIA - Other 0 20
Accruals 3,531 1,850
PAYE creditors 7 0
Pension creditors 714 578
Amounts due to Subsidiary 0
Yorks. Bank Bounce Back Loan 35,252 46,384
47,063 54,614
NOTE 9: FUND ANALYSIS
Balances
b/forward 1 Incoming Outgoing Incoming Outgoing Net
Revaluation c/forward 31
April 2022 Resources Resources Transfers Transfers Transfers
March 2023
£ £ £ £ £ £ £ £
Unrestricted Funds
General fund 107,674 158,870 237,693 30,778 0 30,778 59,629
Capital Fund 1,191,820 0 0 0 1,191,820
Dilapidation/Reserves Fund 25,000 0 0 25,000
Total Unrestricted 1,324,494 158,870 237,693 0 30,778 0 30,778 1,276,449
Restricted Funds
Northants Village Awards (739) 4,940 3,461 0 0 740 (740) £0
Nat Lottery GNS project 61,508 95,014 63,638 0 18,785 (18,785) £74,099
DEFRA food fund 400 0 86 0 314 (314) £0
Grass roots grant 1,516 0 74 0 0 0 0 £1,442
Peoples Postcode Lottery 474 0 161 0 313 (313) £0
Community Renewal Fund 0 85,967 78,091 7,876 (7,876) £0
Household Support Fund 3 0 55,000 310 2,750 (2,750) £51,940
Total Restricted 63,159 240,921 145,821 0 0 30,778 (30,778) £127,481
Total Funds 1,387,653 399,791 383,514 0 30,778 30,778 0 1,403,930
----- End of picture text -----

Fund Analysis Explanation

Unrestricted Funds

The General Fund represents the free funds of the charity, which are not designated for particular purposes. The General Fund is used to cover the charity’s core costs.

The General Fund is made up from several sources including membership fees from our Parish Council and Community Facility members, a yearly grant

Page 23

Charities Commission

Trustees Report & Annual Accounts 2022-2023

from DEFRA (made through the national ACRE network), the donation from the trading arm, office rentals and the bulk oil membership scheme that Northamptonshire ACRE runs for off gas rural communities.

The Hunsbury Hill Centre is an established event venue and was incorporated as a trading arm, The Hunsbury Hill Centre Limited, to take over the nonprimary activities of the charity. The trading arm is marketed as The Barns at Hunsbury Hill.

The Capital Fund represents the fixed asset revaluation fund for tangible fixed assets that were re-valued as required by the Companies Act of 2006. The reserve reflects the amount by which the fixed assets exceed their historical cost.

As at 31st March 2023 the Dilapidation (Reserves) Fund was in surplus by £25,000. The reserve will be capped at £50,000. As at 31st March 2023, the General Fund was in surplus by £59,629.

Restricted Funds

These are funds received by the charity to deliver a specific project. Refer to Note 3 for details about the restricted funds the charity received and the projects delivered during 2022 and 2023.

NOTE 10: CONTROL RELATIONSHIPS

The charitable company is controlled by the Board of Directors/Trustees.

Page 24

Charities Commission