OpenCharities

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

2021-03-31-accounts

BOLTON MIDDLEBROOK LEISURE TRUST FINANCIAL STATEMENTS

31 MARCH 2021

Registered charity No: 1087039 Registered company No: 04165498

BARLOW ANDREWS LLP CHARTERED ACCOUNTANTS BOLTON

BOLTON MIDDLEBROOK LEISURE TRUST

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2021

CONTENTS

Page
Reference and administrative information 1
Trustees’ report 2 – 7
Independent auditor’s report 8 – 10
Statement of financial activities 11
Group and company balance sheets 12
Group statement of cash flows 13
Notes to the financial statements 14 - 27

BOLTON MIDDLEBROOK LEISURE TRUST

TRUSTEES’ REPORT

Reference and administrative information

Charity Name: Bolton Middlebrook Leisure Trust Also trades under the name of Bolton Arena Charity registration number: 1087039 Company registration number: 04165498 Registered office and operational address: Bolton Arena Arena Approach Bolton Trustees Mr J Byrne Chair Mr J M McBrien Dr W Bhatiani Cllr K P McKeon Resigned 13 December 2020 Mr A E Jones Mrs S A Hilton Mr D Ingram Resigned 17 December 2020 Mr J R Holden Mr A Duckworth Mr A Matthaiou Mr P Holliday Mr A Zaman Appointed 14 December 2020 Secretary Mr P Bartle Resigned 15 July 2021 Mr N Hutchinson Appointed 15 July 2021 Senior Management Team Mr P Bartle Managing Director – resigned 15 July 2021 Mr N Hutchinson Managing Director – appointed 15 July 2021 Mr S Sharrock Operations Manager Mrs S Hayes Head of Partnerships & Communities Mr J Ashley Head of Commercial Mr S Kay Head of Sport Mrs K Platt Head of Human Resources

Auditor

Barlow Andrews LLP, Carlyle House, 78 Chorley New Road, Bolton

Bankers

The Co-operative Bank PLC, Knowsley Street, Bolton Santander Corporate & Commercial Banking, Bridle Road, Bootle

Solicitors

DWF Solicitors, 1 Scott Place, Manchester

1

BOLTON MIDDLEBROOK LEISURE TRUST

TRUSTEES’ REPORT

(Continued)

The trustees, who are also directors of the charity for the purposes of the Companies Act, present their annual report and the audited financial statements for the year ended 31 March 2021.

The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the company’s Memorandum and Articles of Association, the Charities Act 2011 and “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 (FRS102) (effective 1 January 2019)”.

Structure, governance and management

Governing document

Bolton Middlebrook Leisure Trust is a company limited by guarantee, incorporated on 22 February 2001 and registered as a charity on 18 June 2001. The company was established under a Memorandum of Association which established the objects and powers of the charitable company and is governed under its Articles of Association. The company meets the definition of a public benefit entity under FRS102.

Trustees

The trustees, who are also directors of the charity for the purposes of company law, who served during the year and up to the date of this report, are as listed on page 1. As the company is limited by guarantee they have no interest in share capital. The liability of members is limited to £10 per member.

All trustees give their time freely and no trustee remuneration was paid during the year. Details of trustee “out of pocket” expenses are disclosed in the accounts. Trustees are required to disclose all relevant interests and register them with the company secretary and, in accordance with the Bolton Arena policy, withdraw from decisions where a conflict of interest may arise.

Recruitment and appointment of trustees

The recruitment and appointment of Trustees at Bolton Middlebrook Leisure Trust follows the conditions established within the Company’s Memorandum and Articles of Association. Board members are made up from the following categories:

▪
Local Business
▪
Education
▪
The Borough Council of Bolton/Public Authorities (not being local Authorities)
Local Recreational and Voluntary organisations		 Maximum
5
5
10

Trustee induction and training

All trustees undergo an official induction into the workings of Bolton Middlebrook Leisure Trust. The induction covers:

Related parties

Certain trustees have an association with Companies and organisations that use the Trust’s facilities, including Emerson, Bolton Council, Age UK Bolton and Orseal. These are undertaken in accordance with the charity’s normal terms of business and on an arm’s length basis, which the charity is able to demonstrate.

2

BOLTON MIDDLEBROOK LEISURE TRUST

TRUSTEES’ REPORT

(Continued)

Organisation structure

The organisation structure of Bolton Middlebrook Leisure Trust is that the Board of Trustees is responsible for the governance of the Trust and the day to day running is the responsibility of the Managing Director and appointed managers within the predetermined levels of authority.

The Board of Trustees meets quarterly, along with the senior management team and determines the strategic direction of the charity. The Board currently has 10 members from a variety of backgrounds. The day to day responsibility and management of the Arena rests with the senior management team. The Managing Director has overall responsibility for delivering the aims and objectives of the Trust, ensuring that Bolton Arena serves all sections of the local community.

The pay and remuneration of the Managing Director is approved by the Board and reviewed on an annual basis in line with performance. The Managing Director makes annual appraisals of senior staff to assess performance against agreed objectives and reviews pay on an annual basis.

There is a wholly owned subsidiary of the Trust, Bolton Arena Trading Limited, which provides catering and retail facilities. It pays a monthly management charge to the charity and is managed by the Operations Manager of the Trust.

Other relationships

Bolton Council owns the sports and leisure premises occupied by the Trust. The Council has appointed the Trust to operate and manage the sports and leisure facilities, under a 25 year management agreement that commenced in 2001. As part of this agreement the Charity must pay an agreed amount each year into a fund held by Bolton Council, known as the sinking fund, which is to be used against future repairs of the building. Funds for repairs may be claimed from this fund in writing from the Council. During the current financial year, the Trust was not required to contribute towards this fund, given the impact of the coronavirus pandemic.

Risk management policy

The trustees have assessed the major risks to which the charity is exposed, in particular those related to the operations and finances of the Trust and are satisfied that adequate systems are in place to mitigate our exposure to the major risks.

Objectives and activities

The charity is established to provide world class facilities, programmes and events that inspire people of all ages, backgrounds and abilities to follow a lifelong passion for sport and healthy activities.

Principal activities and objectives

The activities of the charity are to provide or assist in providing facilities for recreation, physical education or other leisure time occupation for the general benefit of those living and working in Bolton and its surrounding neighbourhood. In addition, to educate and assist young persons from these areas through leisure activities, to develop their physical, mental and spiritual capacities so that their condition of life may be improved and, in furtherance of that objective, to make available to them the facilities provided by the charity, lecture classes, training and coaching facilities. The Arena has also diversified into organising and hosting major national and international events.

Each year the trustees review the objectives and activities of the charity to ensure they continue to reflect our aims. In carrying out this review, the trustees have considered the Charity Commission’s general guidance on public benefit and the trustees are more than satisfied that they do, as reflected in the achievements and performance in the year.

3

BOLTON MIDDLEBROOK LEISURE TRUST

TRUSTEES’ REPORT

(Continued)

Achievements and performance

The year has seen good progress made, although it has been far from a normal year, only gradually re-opening after the coronavirus pandemic and national lockdown period.

Bolton Arena staff should be commended for their hard work over the last year and beyond to get the Leisure Trust into the position it is in and surviving the pandemic in a relatively healthy position.

The coronavirus pandemic has still heavily impacted the year, as re-opening has been slow and gradual. Social distancing and mask wearing was in place until the 19 July, with us having to operate a one way system to comply with this requirement. This impacted on the ability to trade fully, in particular the café and vending which remained closed until after the restrictions were lifted.

The café has slowly been building trade back up to normal levels and will take several months to get back to pre-covid levels. We are now spending our time, through marketing, in re-engaging with customers who may have got out of the habit of fully using our facilities in the normal way.

Investment into the equipment and facilities

Capital investment has obviously been, in the main, on hold during lockdown and we are now speeding up our programme of maintenance and investment to catch up and ensure the building is fully operational and operating at an optimum. Several investment projects are being worked up and will be reviewed before 2022 once we see how successful our recovery is and how cashflow is being managed.

Programming and Sports Education

The development of Bolton Arena as a sporting hub for the community has been impacted through the last year with the local lockdown. Although we continued an online fitness presence, this service has its limitations. Since the end of lockdown, we have accelerated our community impact, with football teams returning strongly, with a full programme now in place. Walking football has returned, as has walking netball. We also recently hosted the Pickleball England national championships. Tennis is back to a full-time programme and is performing strongly.

We have just agreed a strategic partnership with Age UK Bolton to expand our walking football programme and bring some strength and conditioning sessions to Bolton Arena. We are also intending to collaborate on other funded projects. We are now a full member of the newly formed CIC charity GM Active, working collaboratively with other leisure trusts across Greater Manchester.

GM Active is a collective of 12 leisure and community organisations from across Greater Manchester that are all part of the same movement, to get more people physically active. The group accounts for 87 leisure and sports facilities across the region, with a combined reach of 30 million visits a year, playing a major role in the health of our communities. This will support us in growing our customer base and increasing our social value across Bolton.

Tennis

We continue to be recognised as a regional player development centre. A staff restructure and recruitment of a Head of Tennis Performance has further cemented our position as one of the UK’s leading centres. We have also maintained our increased focus upon junior courses and community outreach tennis within schools, the local parks and clubs, along with developing our own tournament schedule.

Our outreach and community tennis program encourages and facilitates multiple groups to try tennis. We continue to host large national and international tournaments throughout the year.

4

BOLTON MIDDLEBROOK LEISURE TRUST

TRUSTEES’ REPORT

(Continued)

Football and outdoor

Bolton Arena boasts nine artificial football pitches, along with an 11-a-side grass pitch and a six lane running track. Five thousand customers each week utilise the facilities for their fitness, training and competition requirements. The 5-a-side league programme is well recognised within the community for the quality of its product; 120 teams now play regularly in organised leagues throughout the week.

More recently, Arena Football has introduced a walking football programme, giving men aged 50 and over the chance to play football in a socially organised environment.

Financial Review

The Trust reported a net deficit of £190,304 on its consolidated statement of financial activities, with the charity itself reporting a net deficit of £163,659 for the year.

Principal funding sources

The majority of the Trust’s income is generated from the sporting, recreational and educational activities that take place within the facility. Included in other income is monies received from Bolton Council. Grant funding is received from the Lawn Tennis Association and is in respect of Performance Tennis. This income is included within charitable activities. Trading activities include revenue from the trading subsidiary, revenue from the management of a local school’s sports facilities which are made available to the general public, rental income from spare office space within the premises and car parking, advertising revenue and sponsorship of the Arena’s name.

Investment policy

There are currently few funds available for longer term investment, as such cash balances are managed to ensure any balances not required for daily working capital are placed in interest bearing deposit accounts. Once the Trust is in the position to consider other investment opportunities a more detailed investment policy will be considered by the Trustees.

Reserves policy

The Trust will hold in specific reserves amounts relating to a repairs and renewal fund. This ensures the general fabric of the Arena is maintained. The detailed profile for the expected value of these funds is given in the Management Agreement.

In addition, the Trust intends to target an annual surplus in the region of 4% of turnover in order to generate a general free reserve which should equate to 6 months of salary and fixed running costs. The general free reserves will be available to meet any shortfall between the anticipated income and budgeted outgoings and any unforeseen expenditure. It will also be available to assist in the funding of new activities not foreseen in future budgets. At 31 March 2021, the individual charity’s free reserves were £361,825 (being unrestricted funds less designated funds and fixed assets).

Covid19 – going concern

The Coronavirus pandemic has had a major impact on the organisation, as substantial periods of enforced closure have placed significant challenges on the Trust. As a result of the strong financial position going into the pandemic the organisation has weathered the storm so far. Looking forward and taking into account our reserves and cashflow positions combined with projections for the year ahead we are confident that the Trust will be in a position to continue and return to its longer term strategic goals.

5

BOLTON MIDDLEBROOK LEISURE TRUST

TRUSTEES’ REPORT

(Continued)

Employees

Our employees are the most important ingredient in our success. We employ over 100 people and are committed to their welfare and personal development. We offer competitive terms of employment and have a robust personal appraisal system.

Disabled persons are not treated less favourably than the non-disabled persons. Reasonable adjustments are made to give a disabled person as much access to any service and the ability to be employed, trained or promoted as a non-disabled person.

We communicate regularly with our employees through monthly team meetings and bi-annual whole staff meetings to help maintain a healthy work force and promote advocates of the service we manage.

Financial Performance

The trustees consider a number of key performance indicators, both financial and non-financial

2021 2020
£ £
Turnover 1,310,736 2,511,010
Net (deficit)/surplus (190,304) 37,280
Total health & fitness members 2,256 2,814

Income has fallen by £1,200,274 which reflects a fall in charitable activities of £762,449 and in trading activities of £437,825. The fall in income reflects the impact of the coronavirus pandemic and resultant lockdown on health and fitness memberships and visits to the Arena, with the centre remaining closed for large parts of the year.

Total funds of the Group have decreased by £190,304, reflecting the fall in income at a higher rate than expenditure throughout the coronavirus pandemic. Throughout lockdown, certain overheads were unavoidable and whilst these costs continued to be incurred, income was limited.

At 31 March 2021, the Group had total reserves of £898,561 (2020: £1,088,865) of which £104,722 (2020: £59,512) were restricted funds and £334,981 (2020: £297,294) had been designated to the building maintenance fund which will be spent as and when required.

Plans for future periods

Some of the areas we will be focussing on in the coming year are:

6

BOLTON MIDDLEBROOK LEISURE TRUST

TRUSTEES’ REPORT

(Continued)

Responsibilities of trustees

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

The trustees are responsible for keeping adequate accounting records which 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 Companies Act 2006. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud or other irregularities.

Further, the trustees are responsible for preparing their Trustees’ Report which should disclose the legal and administrative details of the charity and contain a narrative report explaining the organisation’s objects, a review of the development, activities and achievements of the charity during the period and of its financial performance and position.

Statement of disclosure to auditors

So far as we are aware, there is no relevant audit information of which the company’s auditors are unaware; and as the directors of the company we have taken all steps that we ought to have taken in order to make ourselves aware of any relevant audit information and to establish that the charity’s auditors are aware of that information.

Auditor

A resolution for the reappointment of Barlow Andrews LLP as auditor is to be proposed at the forthcoming Annual General Meeting. The trustees recommend that Barlow Andrews LLP remain in office until further notice.

Your attention is drawn to the fact that the charity has prepared accounts in accordance with Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) in preference to the Accounting and Reporting by Charities: Statement of Recommended Practice issued on 1 April 2005 which is referred to in the extant regulations but has not been withdrawn.

We understand that this has been done in order for the accounts to provide a true and fair view in accordance with UK Generally Accepted Accounting Practice.

This report is approved by the trustees on 8 November 2021 and signed on its behalf by

N HUTCHINSON SECRETARY

7

INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS OF

BOLTON MIDDLEBROOK LEISURE TRUST

Opinion

We have audited the financial statements of Bolton Middlebrook Leisure Trust (the ‘parent company’) for the year ended 31 March 2021 which comprise the Consolidated Statement of Financial Activities, the Consolidated and Charity Balance Sheets, the Group Statement of Cash Flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including the Financial Reporting Standard 102, applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

Basis of opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the charitable company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the trustees’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The trustees are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Opinion on other matter prescribed by the Companies Act 2006

In our opinion based on the work undertaken in the course of our audit:

8

INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS OF

BOLTON MIDDLEBROOK LEISURE TRUST

Matters on which we are required to report by exception

In light of the knowledge and understanding of the charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors’ report included within the trustees’ report.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of trustees

As explained more fully in the statement of trustees’ responsibilities, the trustees (who are also directors of Bolton Middlebrook Leisure Trust for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the trustees are responsible for assessing the charitable company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so.

Auditor’s responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities including fraud. Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

We assessed the susceptibility of the group’s and the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

9

INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS OF

BOLTON MIDDLEBROOK LEISURE TRUST

To address the risk of fraud through management bias and override of controls, we:

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Use of our report

This report is made solely to the charitable company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit has been undertaken so that we might state to the charitable company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and the members as a body, for our audit work, for this report, or for the opinion we have formed

David A Kay (Senior Statutory Auditor) for and on behalf of Barlow Andrews LLP Chartered Accountants and Statutory Auditor

Carlyle House 78 Chorley New Road Bolton Date: 8 November 2021

10

BOLTON MIDDLEBROOK LEISURE TRUST

CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES (INCLUDING INCOME AND EXPENDITURE ACCOUNT)

FOR THE YEAR ENDED 31 MARCH 2021

Note
Income from
Donations
4
Charitable activities
5
Other trading activities
6
Investments
7
Other operating income
8
Total Income
Expenditure on:
Raising funds
Charitable activities
Total expenditure
9
Net income/(expenditure) for the year
Transfer between funds
Net movement in funds
Reconciliation in funds
Total funds brought forward
Total funds carried forward		 Unrestricted
Funds
£
-
521,319
103,737
2,748
614,122
1,241,926
205,248
1,272,192
1,477,440
(235,514)
-
(235,514)
1,029,353
793,839		 Restricted
Funds
£
-
68,810
-
-
-
68,810
-
23,600
23,600
45,210
-
45,210
59,512
104,722		 2021
Total Funds
£
-
590,129
103,737
2,748
614,122
1,310,736
205,248
1,295,792
1,501,040
(190,304)
-
(190,304)
1,088,865
898,561		 Unrestricted
Funds
£
-
1,860,731
571,562
10,860
-
2,443,153
371,528
2,026,269
2,397,797
45,356
-
45,356
983,997
1,029,353		 Restricted
Funds
£
2,619
65,238
-
-
-
67,857
128
75,805
75,933
(8,076)
-
(8,076)
67,588
59,512		 2020
Total Funds
£
2,619
1,925,969
571,562
10,860
-
2,511,010
371,656
2,102,074
2,473,730
37,280
-
37,280
1,051,585
1,088,865

The Statement of Financial Activities includes all gains and losses recognised in the year.

All income and expenditure is derived from continuing activities.

11

BOLTON MIDDLEBROOK LEISURE TRUST

CONSOLIDATED AND CHARITY

BALANCE SHEETS AS AT 31 MARCH 2021

Notes
Fixed Assets
Tangible assets
14
Investments
15
Current Assets
Stock
Debtors
16
Bank and cash balances
Creditors:amounts falling due within
one year
17
Net current assets
Total assets less current liabilities
Net assets
Total funds of the charity
Unrestricted income funds
General
19
Designated
19
Restricted funds
20
Total reserves		 Group
2021
£
115,636
-
115,636
6,797
90,033
956,212
1,053,042
(270,117)
782,925
898,561
898,561
458,858
334,981
793,839
104,722
898,561		 Charity
2021
£
109,947
1
109,948
-
125,625
940,978
1,066,603
(265,075)
801,528
911,476
911,476
471,773
334,981
806,754
104,722
911,476		 Group
2020
£
158,029
-
158,029
9,900
185,176
1,107,368
1,302,444
(371,608)
930,836
1,088,865
1,088,865
732,079
297,274
1,029,353
59,512
1,088,865		 Charity
2020
£
145,840
1
145,841
-
191,053
1,093,310
1,284,363
(355,069)
929,294
1,075,135
1,075,135
718,349
297,274
1,015,623
59,512
1,075,135

As permitted by S408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £163,659 (2020: £36,937 profit).

These accounts are 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 Trustees and authorised for issue on 8 November 2021 and signed on its behalf by:

MR J BYRNE TRUSTEE

Company registration number 04165498

12

BOLTON MIDDLEBROOK LEISURE TRUST

GROUP STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED 31 MARCH 2021

Notes
Net cash used/(generated) by operating activities
22
Cash flow from investing activities:
Purchase of plant and equipment
Interest received
Net cash used in investing activities
Net change in cash and cash equivalents in reporting period
Cash and cash equivalents at 1 April 2020
Cash and cash equivalents at 31 March 2021
23		 2021
£
(144,754)
(9,150)
2,748
(6,402)
(151,156)
1,107,368
956,212		 2020
£
76,620
(21,259)
10,860
(10,399)
66,221
1,041,147
1,107,368

13

BOLTON MIDDLEBROOK LEISURE TRUST

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2021

1. Accounting policies

Company information

Bolton Middlebrook Leisure Trust (“the company”) is a charitable company limited by guarantee, incorporated in England and Wales. The registered office is Bolton Arena, Arena Approach, Bolton.

In the event of the charity being wound up, the liability in respect of the guarantee is limited to £10 per member of the charity.

The group consists of Bolton Middlebrook Leisure Trust and its subsidiary Bolton Arena Trading Limited.

1.1

Accounting convention

The financial statements have been prepared in accordance with the 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 of Ireland (FRS 102) issued in October 2019 and the Charities Act 2011 and UK Generally Accepted Accounting Practice as it applies from 1 January 2019.

The financial statements are prepared in sterling, which is the functional currency of the charitable company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared on the historic cost convention. The principal accounting policies adopted are set out below.

Bolton Middlebrook Leisure Trust meets the definition of a public benefit entity under FRS102.

1.2 Basis of consolidation

The consolidated financial statements incorporate those of Bolton Middlebrook Leisure Trust and its subsidiary. All the financial statements included in the consolidation have been made up to 31 March 2021.

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation.

1.3

Going concern

At the time of approving the financial statements, the trustees have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the trustees continue to adopt the going concern basis of accounting in preparing the financial statements.

1.4 Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the trustees in furtherance of the objects of the charity without further purpose and which have not been designated for other purposes.

Designated funds are unrestricted funds set aside by the trustees for particular purposes.

Restricted funds are subject to restrictions on their expenditure imposed by the donor. Expenditure which meets this criteria is charged to the fund together with a fair allocation of overhead costs.

14

BOLTON MIDDLEBROOK LEISURE TRUST

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2021

1.5 Income

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

The specific bases used are as follows:

1.6

Expenditure and irrecoverable VAT

Expenditure is recognised once there is a legal or constructive obligation to make a payment to a third party, it is probable that a settlement will be required 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 costs related to that category.

Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Support costs include back office costs, finance, personnel, payroll and governance costs which support the charity’s programmes and activities. These costs have been allocated between cost of raising funds and expenditure on charitable activities. The bases on which support costs have been allocated are set out in note 9.

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

1.7

Tangible fixed assets and depreciation

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures, fittings and equipment - 10-25% straight line
Computer equipment - 33% straight line
Motor vehicles - 25% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

1.8

Fixed asset investments

In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

15

BOLTON MIDDLEBROOK LEISURE TRUST

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2021

1.9 Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.10 Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials.

1.11 Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, and deposits held at call with banks.

1.12 Financial instruments

The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the group’s balance sheet when the group becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are measured at transaction price.

Basic financial liabilities

Basic financial liabilities, including creditors, and loans from fellow group company, are recognised at transaction price. Financial liabilities classified as payable within one year are not amortised.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised at transaction price.

1.13 Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

1.14 Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.15 Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

16

BOLTON MIDDLEBROOK LEISURE TRUST

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2021

1.16 Taxation

The charity has charitable status and is thus exempt from taxation of its income and gains falling within section 505 of The Taxes Act 1988 or section 256 of the Taxation of Chargeable Gains Act 1992 to the extent that they are applied to its charitable objectives.

For the subsidiary the tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affect neither the tax profit nor the accounting profit.

2. Judgements and key sources of estimation uncertainty

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

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

3. Income from subsidiary’s trading activities

The charity owns the whole of the ordinary share capital, consisting of one ordinary share of £1, of Bolton Arena Trading Limited, which provides catering and retail facilities at Bolton Arena.

Its trading results for the year, as extracted from the audited financial statements, are summarised below:-

Turnover
Cost of sales
Administration costs
CJRS income
Operating (loss)/profit for the year		 2021
£
8,441
(64,539)
(14,962)
44,415
(26,645)		 2020
£
269,467
(226,939)
(42,185)
-
343

Details of the subsidiary’s balance sheet are given in note 15.

17

BOLTON MIDDLEBROOK LEISURE TRUST

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2021

4.
Donations
Grants
5.
Income from charitable activities
Health & fitness activities
Tennis facilities
Other sporting activities
Other events
Conference facilities
Other income
Total by fund 31 March 2020
6.
Income from other trading activities
Advertising
Rental income
Service contracts
Catering income
Sponsorship
7.
Investment income
Interest from bank deposits
8.
Other operating income
Coronavirus JRS grant		 Unrestricted
funds
£
-
Unrestricted
funds
£
155,051
154,475
144,547
-
31,133
36,113
521,319
1,860,731
Unrestricted
funds
£
8,013
62,230
6,916
8,441
18,137
103,737
Unrestricted
funds
£
2,748
2,748
Unrestricted
funds
£
614,122
614,122		 Restricted
funds
£
-
Restricted
funds
£
-
68,767
43
-
-
-
68,810
65,238
Restricted
funds
£
-
-
-
-
-
-
Restricted
funds
£
-
-
Restricted
funds
£
-
-		 Total funds
2021
£
-
Total funds
2021
£
155,051
223,242
144,590
-
31,133
36,113
590,129
Total funds
2021
£
8,013
62,230
6,916
8,441
18,137
103,737
Total funds
2021
£
2,748
2,748
Total funds
2021
£
614,122
614,122		 Total funds
2020
£
2,619
Total funds
2020
£
620,506
449,163
509,343
157,850
136,954
52,153
1,925,969
1,925,969
Total funds
2020
£
31,765
125,433
75,904
269,467
68,993
571,562
Total funds
2020
£
10,860
10,860
Total funds
2020
£
-
-

18

BOLTON MIDDLEBROOK LEISURE TRUST

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2021

9.
Total resources expended
Basis of
allocation
Current year analysis
Costs directly allocated to activities
Staff costs
Direct
Instructor costs
Direct
Equipment and materials
Direct
Equipment maint. & rental costs
Direct
Marketing
Direct
Human resources
Direct
Audit fee
Direct
Other direct costs
Direct
Support costs allocated to activities
General office & finance staff
Turnover
Premises costs
Floor area
Equipment maint. & rental costs
Turnover
Marketing
Turnover
Communications
Turnover
Human resources
Staff numbers
Legal & professional
Staff numbers
Finance costs
Turnover
Depreciation
Turnover
Corporation tax
Profit		 Health &
Fitness
activities
Tennis
facilities
£
£
178,429
287,611
11,421
40,025
-
1,115
15,994
-
815
-
-
-
-
-
6,862
115
37,577
58,003
7,813
23,440
12,779
18,399
6,677
9,614
1,369
1,971
1,211
1,638
1,614
1,924
1,012
1,457
11,064
15,933
-
-		 Other
Sporting
activities
£
277,548
-
496
-
228
389
-
1,258
35,717
31,891
11,917
6,227
1,277
2,295
3,163
943
10,318
-		 Other
events
£
46,057
-
(1,250)
-
-
-
-
-
(1,479)
7,871
-
-
-
156
82
-
-
-		 Conference
facilities

£
74,158
-
37
-
-
-
-
334
7,244
3,126
2,566
1,341
275
297
343
203
2,221
-		 Governance
£
-
-
-
-
-
-
12,500
-
-
-
-
-
-
78
83
-
-
-		 Advertising
Rental
income
Service
Contracts
Trading
costs

£
£
£
£
12,203
61,140
11,213
59,570
-
-
-
-
-
-
-
4,969
-
-
-
3,238
-
-
-
-
-
-
-
-
-
-
-
5,050
-
-
-
-
1,935
16,373
1,167
-
-
3,907
-
-
660
5,129
570
-
345
2,679
298
-
71
549
61
-
95
283
226
-
129
358
349
-
52
403
45
754
572
4,441
494
6,500
-
-
-
(580)		 2021
Total
£
1,007,929
51,446
5,367
19,232
1,043
389
17,550
8,569
156,537
78,048
52,020
27,181
5,573
6,279
8,045
4,869
51,543
(580)
294,637
461,245		 383,667 51,437 92,145 12,661 16,062
95,262
14,423
79,501		 1,501,040
Expenditure on charitable activities 1,295,792 23,600
1,477,440
1,501,040

19

BOLTON MIDDLEBROOK LEISURE TRUST

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2021

9.
Total resources expended
(continued)
Basis of
allocation
Prior year analysis
Costs directly allocated to activities
Staff costs
Direct
Instructor costs
Direct
Equipment and materials
Direct
Equipment maint. & rental costs
Direct
Marketing
Direct
Human resources
Direct
Audit fee
Direct
Other direct costs
Direct
Support costs allocated to activities
General office & finance staff
Turnover
Premises costs
Floor area
Equipment maint. & rental costs
Turnover
Marketing
Turnover
Communications
Turnover
Human resources
Staff numbers
Legal & professional
Staff numbers
Finance costs
Turnover
Depreciation
Turnover
Corporation tax
Profit		 Health &
Fitness
activities
Tennis
facilities
£
£
96,301
121,179
42,324
84,460
-
306
50,244
-
3,804
1,618
2,290
-
-
-
16,288
2,327
156,296
130,212
28,953
86,852
20,410
17,004
21,109
17,552
1,504
1,253
4,017
3,434
989
845
5,714
4,761
14,229
11,855
-
-		 Other
Sporting
activities
£
340,845
-
1,481
1,775
6,465
2,970
-
41,562
129,184
118,698
16,870
17,454
1,427
7,288
1,793
4,723
11,761
-		 Other
events
£
127,297
-
27,700
-
158
-
-
7,880
39,759
29,111
5,192
5,288
383
791
195
1,454
3,620
-		 Conference
facilities

£
120,223
-
-
-
-
-
-
8,657
34,497
11,580
4,505
4,572
332
900
221
1,261
3,141
-		 Governance
£
-
-
-
-
-
-
10,695
-
-
-
-
-
-
189
46
-
-
-		 Advertising
Rental
income
Service
Contracts
Trading
costs

£
£
£
£
9,215
10,194
9,677
98,677
-
-
-
-
-
-
-
128,262
-
-
-
8,156
-
-
-
-
-
-
-
-
-
-
-
2,500
-
-
7
-
7,669
30,283
18,326
115
-
14,475
-
-
1,045
4,126
2,497
-
976
4,297
2,464
96
77
305
184
-
310
478
997
-
76
118
245
-
293
1,155
699
1,514
728
2,876
1,741
6,224
-
-
-
580		 2020
Total
£
933,609
126,784
157,749
60,175
12,045
5,260
13,195
76,721
546,341
289,669
71,649
73,808
5,465
18,404
4,528
21,574
56,175
580
464,471
483,658		 704,298 248,828 189,889 10,930 20,389
68,307
36,836
246,124		 2,473,730
Expenditure on charitable activities 2,102,074 75,933
2,397,797
2,473,730

20

BOLTON MIDDLEBROOK LEISURE TRUST

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2021

10. Net incoming resources for the year

This is stated after charging:
Depreciation
Auditor’s remuneration
Audit fee
Other services
Operating leases: Equipment
11. Staff costs
Salaries
Social security costs
Pension costs
The average number of employees:
Sports and fitness instructors
Facility support staff
Marketing
Management and administration
Company
Catering
Group		 2021
£
51,543
15,050
2,500
25,362
2021
£
969,523
60,371
92,094
1,121,988
No.
37
36
1
6
80
5
85		 2020
£
56,175
13,195
2,258
16,975
2020
£
1,134,460
72,446
94,002
1,300,908
No.
46
43
2
7
98
9
107

No employees received employee benefits (excluding employer pension costs) of more than £60,000 during the year.

12. Pension costs

The company operates a defined contribution pension scheme in respect of the staff. The scheme and its assets are held by independent managers. The pension charge represents contributions due from the company.

21

BOLTON MIDDLEBROOK LEISURE TRUST

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2021

13. Trustee – disclosures

The charity has spent £274 (2020: £379) in the purchase of insurance to indemnify the trustees against the consequences of any neglect or default in relation to the charity.

No remuneration or expenses, out of the funds of the charity, was paid or payable during the period to any trustee or to any persons known to be connected to them. However, the facilities of the company are made freely available to the trustees, when not required by paying customers.

14. Tangible fixed assets

Cost
At 1 April 2020
Additions
Disposals
At 31 March 2021
Depreciation
At 1 April 2020
Charge in the year
Disposals
At 31 March 2021
Net Book Value
At 31 March 2021
At 31 March 2020		 Fixtures &
fittings
£
474,767
-
(9,756)
465,011
336,789
39,507
(9,756)
366,540
98,471
137,978		 Computer
equipment
£
113,994
5,825
-
119,819
106,140
5,182
-
111,322
8,497
7,854		 Motor
Vehicles
£
18,797
3,325
(8,535)
13,587
18,789
354
(8,535)
10,608
2,979
8		 Charity
Total
£
607,558
9,150
(18,291)
598,417
461,718
45,043
(18,291)
488,470
109,947
145,840		 Subsidiary
fixtures &
fittings
£
126,531
-
-
126,531
114,342
6,500
-
120,842
5,689
12,189		 Group
Total
£
734,089
9,150
(18,291)
724,948
576,060
51,543
(18,291)
609,312
115,636
158,029

22

BOLTON MIDDLEBROOK LEISURE TRUST

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2021

15. Fixed asset investments Shares in
Subsidiary
undertaking
Cost £
At 1 April 2020 and at 31 March 2021 1

The charity holds 100% of the equity of the following company:

Description
Subsidiary undertaking of holding Nature of business
Bolton Arena Trading Limited Ordinary Provision of catering and conference facilities at
Bolton Arena

The registered office of the trading subsidiary is that of its parent and the company number is 04175883.

The assets and liabilities of the subsidiary were:

Tangible fixed assets
Current assets
Creditors:amounts falling due within one year
Representing:
Share capital
Profit and loss account		 2021
£
5,689
26,688
32,377
(45,291)
(12,914)
1
(12,915)
(12,914)		 2020
£
12,189
37,019
49,208
(35,477)
13,731
1
13,730
13,731

Details of the subsidiary’s Profit and Loss Account are given in note 3.

16. Debtors

Trade debtors
Other debtors
Prepayments and accrued income		 2021
Group
£
Charity
£
39,131
35,054
-
40,249
50,902
50,322
90,033
125,625		 2020
Group
£
Charity
£
105,799
92,941
-
18,938
79,377
79,174
185,176
191,053		 2020
Group
£
Charity
£
105,799
92,941
-
18,938
79,377
79,174
185,176
191,053
191,053

23

BOLTON MIDDLEBROOK LEISURE TRUST

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2021

17. Creditors – amounts falling due within one year

Trade creditors
Tax and social security
Accruals and deferred income
Other creditors
Corporation tax payable
8. Analysis of Group net assets between funds
Current year at 31.03.21
Tangible fixed assets
Stock
Debtors
Cash at bank and in hand
Creditors
Prior year at 31.03.20
Tangible fixed assets
Stock
Debtors
Cash at bank and in hand
Creditors		 2021
Group
£
Charity
£
46,438
46,196
15,719
15,719
191,265
186,465
16,695
16,695
-
-
270,117
265,075
Restricted
Funds
£
General
Fund
£
-
115,636
-
6,797
(621)
90,654
105,343
515,888
-
(270,117)
104,722
458,858
Restricted
Funds
£
General
Fund
£
-
158,029
-
9,900
11,050
174,126
48,462
761,632
-
(371,608)
59,512
732,079		 2020
Group
£
Charity
£
102,984
102,977
45,386
35,220
212,162
206,376
10,496
10,496
580
-
371,608
355,069
Designated
Fund
£
2021
Total
£
-
115,636
-
6,797
-
90,033
334,981
956,212
-
(270,117)
334,981
898,561
Designated
Fund
£
2020
Total
£
-
158,029
-
9,900
-
185,176
297,274
1,107,368
-
(371,608)
297,274
1,088,865		 2020
Group
£
Charity
£
102,984
102,977
45,386
35,220
212,162
206,376
10,496
10,496
580
-
371,608
355,069
Designated
Fund
£
2021
Total
£
-
115,636
-
6,797
-
90,033
334,981
956,212
-
(270,117)
334,981
898,561
Designated
Fund
£
2020
Total
£
-
158,029
-
9,900
-
185,176
297,274
1,107,368
-
(371,608)
297,274
1,088,865
355,069
2021
Total
£
115,636
6,797
90,033
956,212
(270,117)
898,561
2020
Total
£
158,029
9,900
185,176
1,107,368
(371,608)
1,088,865

18. Analysis of Group net assets between funds

24

BOLTON MIDDLEBROOK LEISURE TRUST

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2021

19. Unrestricted funds: Movements in the year

Current year:
Designated funds:
Building maintenance
General funds
Charity
Subsidiary
Group total
Prior year:
Designated funds:
Building maintenance
General funds
Charity
Subsidiary
Group total		 Balance at
1 April
2020
Income
Expenditure
Transfers
Balance at
31 March
2021
£
£
£
£
£
297,274
-
37,707
-
334,981
297,274
-
37,707
-
334,981
718,349
1,189,071
(1,435,647)
-
471,773
1,015,623
1,189,071
(1,397,940)
-
806,754
13,730
52,856
(79,501)
-
(12,915)
1,029,353
1,241,927
(1,477,441)
-
793,839
Balance at
1 April
2019
Income
Expenditure
Transfers
Balance at
31 March
2020
£
£
£
£
£
348,034
48,776
(99,536)
-
297,274
348,034
48,776
(99,536)
-
297,274
622,576
2,147,910
(2,052,137)
-
718,349
970,610
2,196,686
(2,151,673)
-
1,015,623
13,387
269,467
(269,124)
-
13,730
983,997
2,466,153
(2,420,797)
-
1,029,353

The trustees have designated funds for repairs which may be required for the maintenance of the property and Sports Education Theatre.

Each year the Trust contributes a sum of money to Bolton Council, as part of a service agreement. This money goes into a sinking fund, which is monitored by Bolton Council. The fund is held to ensure that The Arena can be maintained to an expected standard. Bolton Middlebrook Leisure Trust does not have access to this fund. The Council waived the current year contribution, due to the impact of the coronavirus pandemic and the prior year contribution was also credited during the year.

25

BOLTON MIDDLEBROOK LEISURE TRUST

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2021

20. Restricted funds: Movements in the year

Current year:
Tennis grants
Other activities
Prior year:
Tennis grants
Other activities		 Balance at
1 April
2020
Income
Expenditure
Transfers
Balance at
31 March
2021
£
£
£
£
£
54,622
68,767
(23,000)
-
100,389
4,890
43
(600)
-
4,333
59,512
68,810
(23,600)
-
104,722
Balance at
1 April
2019
Income
Expenditure
Transfers
Balance at
31 March
2020
£
£
£
£
£
60,058
63,917
(69,353)
-
54,622
7,530
3,940
(6,580)
-
4,890
67,588
67,857
(75,933)
-
59,512

21. Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases as follows:

2021 2020
£ £
25,362 30,178

22. Reconciliation of net income to net cash flow from operating activities

Net (expenditure)/income for the reporting period as per
the statement of financial activities
Adjustments for:
Investment income
Depreciation
Decrease/(increase) in stocks
Decrease/(increase) in debtors
(Decrease)/increase in creditors
Net cash (used)/generated by operating activities		 2021
£
(190,304)
(2,748)
51,543
3,103
95,143
(101,491)
(144,754)		 2020
£
37,280
(10,860)
56,175
(378)
(22,085)
16,488
76,620

26

BOLTON MIDDLEBROOK LEISURE TRUST

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2021

23. Analysis of cash and cash equivalents

Cash in hand
Notice deposits
Total cash and cash equivalents		 2021
£
1,299
954,913
956,212		 2020
£
1,344
1,106,024
1,107,368

24. Key management personnel

The key management personnel include the Managing Director, Operations Manager, and heads of departments.

2021 2020
The remuneration of key management personnel is as follows: £ £
Total key management compensation 174,320 270,632

25. Related party transactions

Bolton Council

Each year the Trust contributes a sum of money to Bolton Council, as part of a service agreement. This money goes into a sinking fund, which is monitored by Bolton Council. The fund is held to ensure that The Arena can be maintained to an expected standard. Bolton Middlebrook Leisure Trust does not have access to this fund. During the current financial year, the Trust was not required to contribute towards this fund, given the impact of the coronavirus pandemic. In addition, a credit of £50,760 was given in relation to the previous year’s accrued contribution.

26. Analysis of changes in net funds

The Trust had no debt during the year.

27

BOLTON MIDDLEBROOK LEISURE TRUST

MANAGEMENT INFORMATION

FOR THE YEAR ENDED 31 MARCH 2021

Appendix 1

BOLTON MIDDLEBROOK LEISURE TRUST

STATEMENT OF FINANCIAL ACTIVITIES (INCLUDING INCOME AND EXPENDITURE ACCOUNT) OF THE CHARITY ONLY

FOR THE YEAR ENDED 31 MARCH 2021

Incoming from
Donations
Charitable activities
Other trading activities
Investments
Other operating income
Total Income
Expenditure on:
Raising funds
Charitable activities
Total expenditure
Net income/expenditure before transfers
Transfer between funds
Net movement after transfers
Reconciliation in funds
Total funds brought forward at 1 April 2020
Total funds carried forward 31 March 2021		 Unrestricted
Funds
£
-
521,319
95,296
2,748
569,707
1,189,070
125,746
1,272,193
1,397,939
(208,869)
-
(208,869)
1,015,623
806,754		 Restricted
Funds
£
-
68,810
-
-
-
68,810
-
23,600
23,600
45,210
-

45,210
59,512
104,722		 2021
Total Funds
£
-
590,129
95,296
2,748
569,707
1,257,880
125,746
1,295,793
1,421,539
(163,659)
-
(163,659)
1,075,135
911,476		 Unrestricted
Funds
£
23,000
1,860,731
302,095
10,860
2,196,686
133,037
2,018,636
2,151,673
45,013
-
45,013
970,610
1,015,623		 Restricted
Funds
£
2,619
65,238
-
-
67,857
128
75,805
75,933
(8,076)
-
(8,076)
67,588
59,512		 2020
Total Funds
£
25,619
1,925,969
302,095
10,860
2,264,543
133,165
2,094,441
2,227,606

36,937
-

36,937
1,038,198
1,075,135

Appendix 2

BOLTON MIDDLEBROOK LEISURE TRUST

EXPENDITURE OF THE CHARITY ONLY

YEAR ENDED 31 MARCH 2021

Basis of
allocation
Costs directly allocated to activities
Staff costs
Direct
Instructor costs
Direct
Equipment and materials
Direct
Equipment maint. & rental costs
Direct
Marketing
Human resources
Direct
Audit fee
Direct
Other direct costs
Direct
Support costs allocated to activities
General office & finance staff
Turnover
Premises costs
Floor area
Equipment maint. & rental costs
Turnover
Marketing
Usage
Communications
Usage
Human resources
Staff nos
Legal & professional
Usage
Finance costs
Usage
Depreciation
Turnover
Total		 Health &
Fitness
activities
Tennis
facilities
£
£
178,429
287,611
11,421
40,025
-
1,115
15,994
-
815
-
-
-
-
-
6,862
115
37,577
58,003
7,813
23,440
12,779
18,399
6,677
9,614
1,369
1,971
1,211
1,638
1,614
1,924
1,012
1,457
11,064
15,933		 Other
Sporting
activities
£
277,548
-
496
-
228
389
-
1,258
35,717
31,891
11,917
6,227
1,277
2,295
3,163
943
10,318		 Other
events
£
46,057
-
(1,250)
-
-
-
-
-
(1,479)
7,871
-
-
-
156
82
-
-		 Conference
facilities

£
74,158
-
37
-
-
-
-
334
7,244
3,126
2,566
1,341
275
297
343
203
2,221		 Governance
£
-
-
-
-
-
-
12,500
-
-
-
-
-
-
78
83
-
-		 Advertising
Rental
income
Service
Contracts
2021
Total
2020
Total

£
£
£
£
£
12,203
61,140
11,213
948,359
763,604
-
-
-
51,446
126,784
-
-
-
398
29,487
-
-
-
15,994
52,019
-
-
-
1,043
12,045
-
-
-
389
5,260
-
-
-
12,500
10,695
-
-
-
8,569
76,721
1,935
16,373
1,167
156,537
617,553
-
3,907
-
78,048
289,669
660
5,129
570
52,020
71,649
345
2,679
298
27,181
73,712
71
549
61
5,573
5,465
95
283
226
6,279
18,404
129
358
349
8,045
4,528
52
403
45
4,115
20,060
572
4,441
494
45,043
49,951
294,637
461,245		 383,667 51,437 92,145 12,661 16,062
95,262
14,423
1,421,539
2,227,606
484,791
429,259		 721,091 253,997 194,373 10,930 21,429
72,414
39,322
2,227,606