OpenCharities

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

2022-08-31-accounts

Company no. 04153673 Charity no. 1088148

Bristol Rovers Community Trust Report and Unaudited Financial Statements 31 August 2022

Bristol Rovers Community Trust

Reference and administrative details

For the year ended 31 August 2022 For the year ended 31 August 2022
Company number 04153673
Charity number 1088148
Registered office and The Memorial Stadium
operational address Filton Avenue
Horfield
Bristol
BS7 0BF
Trustees Trustees, who are also directors under company law, who served during
the year and up to the date of this report were as follows:
Martin Bisp
Helen Godwin
Tom Gorringe appointed 1 January 2023
Delroy Hibbert
Martyn Starnes resigned 1 November 2022
Rod Wesson
Chief executive officer Adam Tutton
Bankers The Cooperative Bank
P O Box 101
Balloon Street
Manchester
M60 4EP
Independent Godfrey Wilson Limited
examiners Chartered accountants and statutory auditors
5th Floor Mariner House
62 Prince Street
Bristol
BS1 4QD

1

Bristol Rovers Community Trust

Report of the trustees

For the year ended 31 August 2022

The trustees present their annual report together with the financial statements of the charity for the year ended 31 August 2022.

Reference and administrative information set out on page 1 forms part of this report. The financial statements comply with current statutory requirements, the Memorandum and Articles of Association and the Statement of Recommended Practice - Accounting and Reporting by Charities (effective from January 2019).

Structure, governance and management

Governing document

Bristol Rovers Community Trust is a company limited by guarantee, governed by its Memorandum and Articles of Association dated 30 January 2001. It is registered as a charity with the Charity Commission (registered number 1088148). Date of incorporation was 5 February 2001.

Appointment of trustees

The trustees who are directors of the company and trustees of the charity, who served during the year are set out on page 1. New trustees are appointed upon the recommendation of existing trustees. One third of the trustees must retire at each annual general meeting and offer themselves for re-election.

Organisation

The board of trustees, which shall include no less than three members, administers the charity. The board meets on a quarterly basis. Day to day responsibility rests with the Chief Executive Officer Adam Tutton and the Community Manager Matt Bennett.

Risk management

The trustees have examined the major strategic business and operational risks which the Trust faces and confirm that systems have been established to enable regular reports to be produced so that the necessary steps can be taken to lessen their risks.

Reserves

It is the policy of the Trust to maintain unrestricted funds to the level required to provide sufficient funds to cover wages and administration costs for a period of at least three months. During the period, wages and administration costs for a 3 month period amounted to £101,392 which is fully covered by the unrestricted funds held by the Trust at year end of £261,669.

Public benefit

The trustees have given due regard to the Charity Commission's general guidance on public benefit when reviewing their aims and objectives and is satisfied they meet the requirements.

Objectives and activities

The Trust's objectives are to further and assist in the education (on both a social and physical basis) of children attending schools within Bristol and the neighbouring area. This is done using the game of football and other sports activities as educational tools. In furtherance of this object, the Trust also provide facilities at The Memorial Ground and Lockleaze Sports Centre for meetings, lectures and classes for the benefit of children regardless of sex, colour, creed or ability.

The Trust's activities have been expanded to include the use of participation in sport, exercise and education to improve the lives and health, both physical and mental, of people of all ages.

2

Bristol Rovers Community Trust

Report of the trustees

For the year ended 31 August 2022

Bristol Rovers Community Trust works with the community offering social inclusion, health, education and sports participation projects to give people the opportunity of enhancing and improving their life choices. The Trust aims to engage and inspire people of all ages as well as unite the communities in which they live. The Trust works in partnership with many schools in Bristol delivering its education and health programmes which are open to boys and girls of all ages and abilities, including those with disabilities. These are designed to be enjoyable, but also challenging and rewarding. The aim is to improve the basic technical and co-ordination capabilities of the children, whilst giving them the opportunity to be energetic for one hour during the school day. The Trust employees aim to increase the children's awareness of the benefits of healthy living and an active lifestyle and how this will be beneficial in working as part of a team.

Achievements and performance

Ongoing programmes include In-School Coaching, Lunchtime and After Schools Clubs together with Saturday Team Club, Holiday Soccer Schools and Fundays.

Projects include:

Education

The Trust provides local people with routes into various education, employment and training opportunities which are individually tailored to suit their learning needs. The programmes delivered aim to improve the motivation, confidence and self-esteem of people on the courses and help to create life changing opportunities as they are supported in improving their prospects for employment.

The course is currently based at the Memorial Stadium and taught via online lectures, practical sessions and tutorials from USW academic teaching staff. The Trust employees provide 1:1 mentoring and support. Each year the students attend a one week residential course at the USW Sports Park to develop their coaching knowledge.

Premier League Kicks

The main aim of this project is to:

3

Bristol Rovers Community Trust

Report of the trustees

For the year ended 31 August 2022

Premier League Primary Stars

We work with a number of local primary schools to develop the skills and ambition of boys and girls aged 5 to 11 years old, both on and off the sports field. This programme provides free curriculumlinked key stage 1 and 2 classroom resources for PE, Maths and English. New PSHE (Personal, Social, Health and Economic) resources will use sports examples to promote equality and diversity, as well as encourage the development of life skills and deliver key messages such as anti-bullying.

Youth Disability

Our specialised Youth Disability football sessions for young people with disabilities offer an inclusive environment where people of all abilities can enjoy playing the beautiful game without restriction.

Working in Schools

Our PE and School Sport Partnership programme offers schools the opportunity to form a partnership with an award-winning charity and a professional football club, known for its inclusivity and community. We work closely with each partner school to provide the appropriate level of support, which will ensure our delivery has the most positive impact on pupils, staff and the wider school community that we strive to achieve. We provide paid-for services for both primary and secondary schools, where we deliver specific content required by the school. This mostly involves PE lessons, after school sport activities, lunch time club provision, other support within the curriculum and specialist projects to meet specific outcomes.

Gas Girls

The different teams that make up Bristol Rovers Women's FC provides opportunities for women aged 16+ years old to play grass roots football in an affordable, safe, fun and highly engaging environment.

Mental Health

We provide regular football sessions as well as support 'check-in' sessions to help support people's mental health. We also signpost to other providers to support individuals' wider issues.

Talk Club

Weekly male mental health support sessions. Men are welcomed to the stadium to share experiences and collectively support each other's mental health.

Fit Fans

Fit Pirates is our weight and lifestyle management programme that uses the power of football and the brand of Bristol Rovers to improve participants lifestyle habits through weekly education and physical activity sessions based at the Memorial Stadium.

Fundraising

We run events that are designed to engage our local community while also raising unrestricted funds for the charity. This could be in the form of children halloween parties, quiz nights and sponsored events.

Mascots

Young people get the chance to attend a Bristol Rovers first team game, play on the pitch before kick off and walk out of the tunnel with the team.

Matchday Experience

Junior football teams visit the Memorial Stadium and receive coaching, a stadium tour, team photo, 1st team player meet and greet, and act as the guard of honour for the match.

4

Bristol Rovers Community Trust

Report of the trustees

For the year ended 31 August 2022

Joy of Moving and Move to Learn Project

This project, funded by Ferrero Rocher, is a national school based project for children between 9 and 10 years old. The programme encourages physical activity, promotes nutritional education and builds awareness of the importance of a healthy diet and active lifestyle.

Extra Time

Extra time is a weekly group for anybody aged over 60. The weekly two hour session involves light physical activities and social opportunities. Sightseeing trips around the local area are regularly organised.

Walking Football

The Trust organises walking football sessions for adults aged over 50.

Talent Inclusion

This was for three sessions with girls from ethnic minority backgrounds to assess whether they would have suitable footballing ability to join the FA Pathway scheme.

Financial review

The results for the year ended 31 August 2022 show net income of £66,356 (2021: £36,206). Total income was £631,843 (2021: £464,333) and resources expended were £565,487 (2021: £428,127).

Statement of responsibilities of the trustees

The trustees (who are also directors of the charity for the purposes of company law) are responsible for preparing the trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102: The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

Company law requires 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 income and expenditure of the charity for that period. In preparing those financial statements the trustees are required to:

5

Bristol Rovers Community Trust

Report of the trustees

For the year ended 31 August 2022

The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charity and which enable them to ensure that the financial statements comply with the Companies Act 2006. The trustees are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

Members of the charity guarantee to contribute an amount not exceeding £10 to the assets of the charity in the event of winding up. The trustees are members of the charity but this entitles them only to voting rights. The trustees have no beneficial interest in the charity.

Independent examiners

Godfrey Wilson Limited were re-appointed as independent examiners to the charitable company during the year and have expressed their willingness to continue in that capacity.

Approved by the trustees on 9 March 2023 and signed on their behalf by

RWesson.

Rod Wesson - Trustee

6

Independent examiner's report

To the trustees of

Bristol Rovers Community Trust

I report to the trustees on my examination of the accounts of Bristol Rovers Community Trust (the charitable company) for the year ended 31 August 2022, which are set out on pages 8 to 22.

Responsibilities and basis of report

As the trustees of the charitable company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’).

Having satisfied myself that the accounts of the charitable company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of the charitable company's accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act.

Independent examiner’s statement

Since the charitable company’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of the Institute of Chartered Accountants in England and Wales (ICAEW), which is one of the listed bodies.

I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.

Alison Godfrey

Date: 14 March 2023 Alison Godfrey FCA Member of the ICAEW For and on behalf of: Godfrey Wilson Limited Chartered accountants and statutory auditors 5th Floor Mariner House 62 Prince Street Bristol BS1 4QD

7

Bristol Rovers Community Trust

Statement of financial activities (incorporating an income and expenditure account)

For the year ended 31 August 2022

Note
Income from:
Donations
3
Charitable activities
Education
Health
Inclusion
Participation
Total income
Expenditure on:
Raising funds
Charitable activities
Total expenditure
5
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
Net income / (expenditure) and net
movement in funds		 Restricted Unrestricted
£
£
-
143,685
-
295,923
25,321
-
62,000
-
40,000
64,914
127,321
504,522
-
65,762
146,929
352,796
146,929
418,558
(19,608)
85,964
19,608
175,705
-
261,669		 2022
2021
Total
Total
£
£
143,685
105,755
295,923
225,120
25,321
5,590
62,000
42,500
104,914
85,368
631,843
464,333
65,762
40,131
499,725
387,996
565,487
428,127
66,356
36,206
195,313
159,107
261,669
195,313

All of the above results are derived from continuing activities. There were no other recognised gains or losses other than those stated above. Movements in funds are disclosed in note 13 to the accounts.

8

Bristol Rovers Community Trust

Balance sheet

As at 31 August 2022

Note
Fixed assets
Tangible assets
9
Current assets
Debtors
10
Cash at bank and in hand
Liabilities
Creditors: amounts falling due within 1 year
11
Net current assets
Net assets
12
Funds
13
Restricted funds
Unrestricted funds
Designated funds
General funds
Total charity funds		 £
37,338
219,943
257,281
(3,676)		 2022
£
8,064
253,605
261,669
-
100,000
161,669
261,669		 2021
£
11,991
30,937
168,204
199,141
(15,819)
183,322
195,313
19,608
78,000
97,705
195,313

The directors are satisfied that the company is entitled to exemption from the provisions of the Companies Act 2006 (the Act) relating to the audit of the financial statements for the year by virtue of section 477(2), and that no member or members have requested an audit pursuant to section 476 of the Act.

The directors acknowledge their responsibilities for:

These accounts have been prepared in accordance with the special provisions applicable to companies subject to the small companies' regime.

Approved by the trustees on 9 March 2023 and signed on their behalf by

RWesson.

Rod Wesson - Trustee

9

Bristol Rovers Community Trust

Statement of cash flows

For the year ended 31 August 2022

Cash used in operating activities:
Net movement in funds
Adjustments for:
Depreciation charges
Increase in debtors
Increase / (decrease) in creditors
Net cash provided by operating activities
Cash flows from investing activities:
Purchase of tangible fixed assets
Net cash used in investing activities
Increase in cash and cash equivalents in the year
Cash and cash equivalents at the beginning of the year
Cash and cash equivalents at the end of the year		 2022
£
66,356
6,363
(6,401)
(12,143)
54,175
(2,436)
(2,436)
51,739
168,204
219,943		 2021
£
36,206
4,003
(18,000)
12,113
34,322
(7,590)
(7,590)
26,732
141,472
168,204

The charity has not provided an analysis of changes in net debt as it does not have any long term financing arrangements.

10

Bristol Rovers Community Trust

Notes to the financial statements

For the year ended 31 August 2022

1. Accounting policies

a) Basis of preparation

The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities in preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.

Bristol Rovers Community Trust meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy notes.

b) Going concern basis of accounting

The accounts have been prepared on the assumption that the charity is able to continue as a going concern, which the trustees consider appropriate having regard to the current level of unrestricted reserves. There are no material uncertainties about the charity's ability to continue as a going concern.

c) Income

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

Income from the government and other grants, whether 'capital' grants or 'revenue' grants, is recognised when the charity has entitlement to the funds, any performance conditions attached to the grants have been met, it is probable that the income will be received and the amount can be measured reliably and is not deferred.

Income received in advance of provision is deferred until criteria for income recognition are met.

d) Interest receivable

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity: this is normally upon notification of the interest paid or payable by the bank.

e) Funds accounting

Unrestricted funds are available to spend on activities that further any of the purposes of the charity. Designated funds are unrestricted funds of the charity which the trustees have decided at their discretion to set aside to use for a specific purpose. Restricted funds are donations which the donor has specified are to be solely used for particular areas of the charity's work or for specific projects being undertaken by the charity.

11

Bristol Rovers Community Trust

Notes to the financial statements

For the year ended 31 August 2022

1. Accounting policies (continued)

f) 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 settlement will be required and the amount of the obligation can be measured reliably.

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

g) Allocation of support and governance costs

Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Governance costs are the costs associated with the governance arrangements of the charity, including the costs of complying with constitutional and statutory requirements and any costs associated with the strategic management of the charity’s activities. These costs have been allocated between cost of raising funds and expenditure on charitable activities on the following basis, which is an estimate of staff time spent on activities:

2022 2021 Charitable activities 86.0% 90.7% Raising funds 14.0% 9.3%

h) Tangible fixed assets

Depreciation is provided at rates calculated to write down the cost of each asset to its estimated residual value over its expected useful life. The depreciation rates in use are as follows:

Computer equipment 3 years straight line Office equipment 25% reducing balance

Items of equipment are capitalised where the purchase price exceeds £500.

i) Debtors

Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

j) Cash at bank and in hand

Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

k) Creditors

Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.

12

Bristol Rovers Community Trust

Notes to the financial statements

For the year ended 31 August 2022

1. Accounting policies (continued) l) Financial instruments

The trust only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently recognised at amortised cost using the effective interest method.

m) Pension costs

The company operates a defined contribution pension scheme for its employees. There are no further liabilities other than that already recognised in the SOFA.

n) Finance and operating leases

Assets that are held by the charity under leases which transfer to the charity substantially all the risks and rewards of ownership are classified as being held under finance leases. Leases which do not transfer substantially all the risks and rewards of ownership to the charity are classified as operating leases.

Operating lease payments are recognised as an expense on a straight-line basis over the lease term.

o) Accounting estimates and key judgements

In the application of the charity's accounting policies, the trustees are required to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and underlying 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

The key sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements are depreciation as described in note 1 (h) above.

13

Bristol Rovers Community Trust

Notes to the financial statements

For the year ended 31 August 2022

2. Prior period comparatives

Income from:
Donations
Charitable activities
Education
Health
Inclusion
Participation
Total income
Expenditure on:
Raising funds
Charitable activities
Total expenditure
3.
Income from donations
Charity Football Match
FLT Community: Core
Gift Aid
Business Development Grant
Bristol City Council
Brunel Insurance
Medequip
HMRC JRS Grant (see note 4)
Bristol Rovers Supporters Trust
Charity Run
Limbs and Things
Other < £2,000
Total income from donations
Net income / (expenditure) and net
movement in funds		 Restricted
£
£
-
105,755
-
225,120
5,590
-
42,500
-
53,868
31,500
101,958
362,375
-
40,131
134,253
253,743
134,253
293,874
(32,295)
68,501
2022
Total
£
49,300
34,832
25,919
8,000
7,140
2,000
2,000
-
-
-
-
14,494
143,685
Unrestricted		 2021
Total
£
105,755
225,120
5,590
42,500
85,368
464,333
40,131
387,996
428,127
36,206
2021
Total
£
-
27,804
-
-
-
-
-
53,838
8,000
6,386
5,000
4,727
105,755

All income from donations during the current and prior year was unrestricted.

14

Bristol Rovers Community Trust

Notes to the financial statements

For the year ended 31 August 2022

4. Government grants

The charitable company receives government grants to help fund charitable activities. In the year ending 31 August 2022, government grant funding came from Bristol City Council. In the prior year government grant funding was received from the Coronavirus Job Retention Scheme. The total value of these grants was £7,140 (2021: £53,838). There are no unfulfilled conditions or contingencies attached to these grants in 2021/22.

5. Total expenditure

Total expenditure
Staff costs (note 7)
Other staff costs
Kit and equipment
Travel and subsistence
Facilities hire
Refreshments
Student bursaries
Other charitable activities
Accounting and bookkeeping
Office costs
EFL administration costs
Depreciation
Advertising
Education
Sub-total
Total expenditure
Allocation of support and
governance costs		 Raising
funds
£
39,811
-
-
-
-
-
-
-
-
9,152
-
-
-
-
48,963
16,799
65,762		 Charitable
activities
£
244,514
16,904
18,778
33,102
67,399
6,332
3,680
5,841
-
-
-
-
-
-
396,550
103,175
499,725		 Support and
governance
costs
£
42,900
-
-
-
-
-
-
-
14,137
34,430
3,720
6,363
12,357
6,067
119,974
(119,974)
-		 2022
£
327,225
16,904
18,778
33,102
67,399
6,332
3,680
5,841
14,137
43,582
3,720
6,363
12,357
6,067
565,487
-
565,487

Total governance costs were £2,760 (2021: £2,580).

15

Bristol Rovers Community Trust

Notes to the financial statements

For the year ended 31 August 2021

5. Total expenditure (continued) Prior period comparative

Total expenditure (continued)
Prior period comparative
Staff costs (note 7)
Other staff costs
Kit and equipment
Travel and subsistence
Facilities hire
Refreshments
Education rebuild
Student bursaries
Other charitable activities
Accounting and bookkeeping
Office costs
EFL administration costs
Depreciation
Advertising
Sundry
Sub-total
Total expenditure
Allocation of support and
governance costs		 Raising
funds
£
21,800
-
-
-
-
-
-
-
-
-
4,067
-
-
5,664
-
31,531
8,600
40,131		 Charitable
activities
£
211,892
10,491
16,194
10,795
34,888
680
12,048
2,640
4,777
-
-
-
-
-
-
304,405
83,591
387,996		 Support and
governance
costs
£
41,800
-
-
-
-
-
-
-
-
12,830
15,301
3,960
4,003
5,897
8,400
92,191
(92,191)
-		 2021
£
275,492
10,491
16,194
10,795
34,888
680
12,048
2,640
4,777
12,830
19,368
3,960
4,003
11,561
8,400
428,127
-
428,127

16

Bristol Rovers Community Trust

Notes to the financial statements

For the year ended 31 August 2022

6. Net movement in funds

This is stated after charging:

Depreciation
Operating lease payments
Trustees' remuneration
Trustees' reimbursed expenses
Independent examiners' remuneration
▪Independent examination (including VAT)
▪Corporation tax (including VAT)		 2022
£
6,363
6,274
Nil
Nil
2,760
300		 2021
£
4,003
6,250
Nil
Nil
2,580
Nil

7. Staff costs and numbers

Staff costs were as follows:

Salaries and wages
Social security costs
Pension contributions		 2022
£
300,534
20,713
5,978
327,225		 2021
£
252,674
17,428
5,390
275,492

No employee earned more than £60,000 during the year.

The key management personnel of the charitable company comprise the Trustees, Chief Executive Officer, and the Community Manager. The total employee benefits of the key management personnel were £95,865 (2021: £82,698).

Average head count 2022
No.
14		 2021
No.
12

8. Taxation

The charity is exempt from corporation tax as all its income is charitable and is applied for charitable purposes.

17

Bristol Rovers Community Trust

Notes to the financial statements

For the year ended 31 August 2022

9.
Tangible fixed assets
Cost
At 1 September 2021
Additions in year
At 31 August 2022
Depreciation
At 1 September 2021
Charge for the year
At 31 August 2022
Net book value
At 31 August 2022
At 31 August 2021
10. Debtors
Trade debtors
Other debtors
11. Creditors : amounts due within 1 year
Trade creditors
Accruals
Other creditors		 £
6,965
-
6,965
2,144
1,185
3,329
3,636
4,821
Office
equipment		 £
22,907
2,436
25,343
15,737
5,178
20,915
4,428
7,170
2022
£
17,421
19,917
37,338
2022
£
-
2,760
916
3,676
Computer
equipment		 Total
£
29,872
2,436
32,308
17,881
6,363
24,244
8,064
11,991
2021
£
28,020
2,917
30,937
2021
£
12,048
2,580
1,191
15,819

18

Bristol Rovers Community Trust

Notes to the financial statements

For the year ended 31 August 2022

12. Analysis of net assets between funds

Tangible fixed assets
Net current assets
Net assets at 31 August 2022
Prior year comparative
Tangible fixed assets
Net current assets
Net assets at 31 August 2021
13. Movements in funds
At 1
September
2021
£
Restricted funds
Premier League Kicks
11,765
Premier League Primary Stars
7,843
Fit Fans
-
Joy of Moving
-
Talent Inclusion
-
Total restricted funds
19,608
Unrestricted funds
Designated funds:
Reserve fund
78,000
Total designated funds
78,000
General funds
97,705
Total unrestricted funds
175,705
Total funds
195,313		 £
£
-
-
-
100,000
-
100,000
£
£
-
-
19,608
78,000
19,608
78,000
Income
£
£
60,000
(71,765)
40,000
(47,843)
9,295
(9,295)
16,026
(16,026)
2,000
(2,000)
127,321
(146,929)
-
-
-
-
504,522
(418,558)
504,522
(418,558)
631,843
(565,487)
Expenditure
Restricted
funds
Restricted
funds
Designated
funds
Designated
funds		 £
8,064
153,605
161,669
£
11,991
85,714
97,705
£
-
-
-
-
-
-
22,000
22,000
(22,000)
-
-
Transfers
between
funds
General
funds
General
funds		 Total
funds
£
8,064
253,605
261,669
Total
funds
£
11,991
183,322
195,313
£
-
-
-
-
-
At 31
August
2022
-
100,000
100,000
161,669
261,669
261,669

19

Bristol Rovers Community Trust

Notes to the financial statements

For the year ended 31 August 2022

13. Movements in funds (continued) Purposes of restricted funds

Premier League Kicks

The main aim of this project is to use the power of football and the value of sports to help reach youngsters in high need areas.

Premier League Primary This is a national curriculum linked education programme using the Stars appeal of the Premier League and professional football clubs to inspire children to learn, be active and develop important life skills.

Fit Fans Fit Fans is a programme run by EFL Trust (Football League Community Limited), which uses interest in football to attract adults to a 12 week healthy lifestyle programme delivered by coaching staff at their local professional football club community trust. Bristol Rovers Community Trust is a licensed delivery partner of this programme.

Joy of Moving This programme is designed to help children develop their physical, cognitive and social skills in a fun and educational way.

Talent Inclusion This was for three sessions with girls from ethnic minority backgrounds to assess whether they would have suitable footballing ability to join the FA Pathway scheme.

Purposes of designated funds

Reserve fund The trustees have set aside an amount of £100,000 to cover the estimated costs should the charity cease trading.

20

Bristol Rovers Community Trust

Notes to the financial statements

For the year ended 31 August 2022

13. Movements in funds (continued) Prior year comparative

Restricted funds
Premier League Kicks
Premier League Primary Stars
Tackling Loneliness
Fit Fans
Joy of Moving
Total restricted funds
Designated funds:
Reserve fund
Total designated funds
General funds
Total unrestricted funds
Total funds
Unrestricted funds		 At 1
September
2020
£
30,000
20,000
1,903
-
-
51,903
78,000
78,000
29,204
107,204
159,107		 Income
£
42,500
26,667
27,201
2,090
3,500
101,958
-
-
362,375
362,375
464,333		 £
(60,735)
(38,824)
(29,104)
(2,090)
(3,500)
(134,253)
-
-
(293,874)
(293,874)
(428,127)
Expenditure		 £
-
-
-
-
-
-
-
-
-
-
-
Transfers
between
funds		 £
11,765
7,843
-
-
-
At 31
August
2021
19,608
78,000
78,000
97,705
175,705
195,313

21

Bristol Rovers Community Trust

Notes to the financial statements

For the year ended 31 August 2022

14. Operating lease commitments

The charity had operating leases at the year end with total future minimum lease payments as follows:

Amount falling due:
Within 1 year
Within 1 - 5 years		 2022
2021
£
£
6,307
3,646
9,986
-
16,293
3,646

The operating lease is for rental of a minibus.

15. Related party transactions

Martyn Starnes, trustee, was a director of Bristol Rovers Football Club Limited until 30 November 2021. During the year to 31 August 2022, purchases totalling £24,973 (2021: £5,700) were made from Bristol Rovers Football Club Limited in respect of rent, kit and equipment, recharged wages and other services provided. No amounts were outstanding at year end.

Martin Bisp, trustee, is the Chief Executive Officer and Co-founder of Empire Fighting Chance. During the period, purchases totalling £3,070 (2021: £nil) were made in respect of educational support sessions.

Adam Tutton, CEO, is a Director and Trustee of Lockleaze Sports Centre Trust Ltd. During the period, the Trust paid Lockleaze Sports Centre Ltd £66,129 (2021: £34,851) for sports facilities hire.

22