COMPANY REGISTRATION NUMBER: 04102029
CHARITY REGISTRATION NUMBER: 1092160
Tetbury Rail Lands Regeneration Trust Limited
Company Limited by Guarantee
Financial Statements
30 November 2024

INDEX TO THE FINANCIAL STATEMENTS
PAGE
REFERENCE AND ADMINISTRATIVE DETAILS
TRUSTEES, ANNUAL REPORT
STRUCTURE, GOVERNANCE AND MANAGEMENT
AIMS, OBJECTIVES AND ACTIVITIES
PUBLIC BENEFITSTATEMENT
ACHIEVEMENTS AND PERFORMANCES
FINANCIAL REVIEW
TRUSTEES, RESPONSIBILITY STATEMENT
8-10
11-12
REPORT OF THE INDEPENDENT EXAMINER
13
STATEMENT OF FINANCIAL ACTIVITIES
14
BALANCE SHEET
15
NOTES TO THE FINANCIAL STATEMENTS
16-30

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
YEAR ENDED 30 November 2024
REFERENCE AND ADMINISTRATIVE DETAILS
Registered charity name
Tetbury Rail Lands Regeneration Trust
Charity registration number
1092160
Company registration number
4102029
Principal office and registered office
Tetbury Goods Shed
Old Station Yard
Cirencester Road
Tetbury
Gloucestershire
GL8 8EY
Directors and Trustees
The Trustees who served the company during the year and until the date of signing, and the sub-committee5 on
which they served, were as follows..
Mr P Hodson
Mr R Lark (resigned 3 January 20251
Mr D Looman
Mrs C Palon
Mr R Warrington, Chair of Trustees
Mrs R Wrighl
Mr Peter Coleman
Mrs Molanie Flenry
Ms Fiona James lappointed 15 April 20241
Mr J Durnin8 Islood down 6 April 2024 re-appointed 19 December
5,7,8
io
202413,4
Committees to the Board
Building/Estale Management111
Operations Committee Group121
Evenls Committee131
Finance/Audit Committee141
Fundraising Committee151
Volunteers Committee161
Marketing/Publicily Group171
Community Group181
Café Board Representative191
Tetbury Trail1101
H R/St'aff
Chair Vacant
Chalr Mr R Warrington
Chair MrJ Durning
Chair Mrj Durning
Chair Mr D Looman
Chair Mrs Wright
Chair Mrs C Paton
Chair Mrs C Paton
Trustee Mr P Hodson
Chair Mr P Coleman
Trustee Mrs M Henrv
Company Secretary
Mr D Walker land Treasurer- Committees 1,41

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
YEAR ENDED 30 November 2024
REFERENCE AND ADMINISTRATIVE DETAILS
Key Personnel
The management of the Trust is overseen by a team of staff employed by the Trust durinE the year to 30
November 2024. This comprised as follows..
Richard Kingdom
Kalhryn Limoi
Kairen Vann
General Manager (appointed 4 December 20241
Office. Manager
Administration Asslstant
The role of Art15tic Director, held by Nicholas Ullmann, was made redundant on 6 April 2024
In addition to the volunteer Trustees, the Trust also relies heavily on the assistance of a particular individual..
David Walker, Treasurer/ Company Secrelarv
The Trust is dependent on a team of volunteers for their support in the provision of various roles that ensure
thal Ihe Trust, trading as 'Telbury Good5 Shed,, can operate as an effective and efficient Community Arts and
Entertainment Centre.
Accountant and Independent examiner:
Ruth Herbert, FCCA
Wenn Townsend Chartered Accountants
5 Gosdi Ich Street
Cirencester
Gloucestershire
GL7 2AG
Bankers
Lloyds Bank
14 Castle Street
cirence.ster
Gloucestershire
GL7 IQJ

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
YEAR ENDED 30 November 2024
TRU5TEES' REPORT
The Truslees, who are also directors for the purposes of company law, present their annual directors, report
together with the financial staternents of the company for the year ended 30 November 2024, which are a150
prepared to meet the requirements *or Companies Act purposes.
The financial statements comply with the Charities Act 2011, the Companies Act 2006, the Memorandum and
Articles of Association, and Accounting and Reporting by Charities.. Statement of Recommended Practice
applicable to charities preparing their accounts in accordance wilh the Financial Reporting Standard applicable
in the UK and Republic of Ireland IFRS 1021 (effective l January 20191.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing Document
Tetbury Rail Lands Regeneration Trust ITRLRTI is governed by Memorandum and Articles of Association
incorporated on 3 November 2000 as amended by special resolu lion on 27 April 2002 and 5 September 2018.
The Trust was registered as a charity on 22 May 2002. During 2024 the Board has re.viewed Ihe Memorandurn
and Articles of TRLR T and proposed an amended version based on the current Charlty Commission template,
which was adopted at the AGM on 19 July 2024.
The organi5ation structure of TRLRT is that of a registered charity and a private company registere.d in England
and Wales, that is limited by guarantee and without share capital. The Trust is governed by a Board of Trustees,
all of whom are unpaid volunteers and the term of office. for individual truslees is thre.e. years, after which pp.riod
the Trustee may be able to stand for re-election to a limit of nine years, with a break of one year between the
second an(J third terms. There. i.s one Trustee appointp.d by Tp.(bury Town Council, the Trust's landlords. In
addition to the Trustees, a5 at November 2024, the management team included three paid part-time staff, who
assist with the running of the Telbury Good.G Shed Arts Ce.ntre. - an Gp.ne.rcil Mtinager, an Office. Manager and an
Administration A551Stant.
AIMS, OBJECTIVE5 AND ACTIVITIES
TRLRT wa5 established as a charity and rural social enterprise to regenerate the land and buildin8s comprising
the former railway branch line in Tetbury. Telbury Town Council granted TRLR T a 25-year lease on Ihe former
GWR goods shed in 2017. The Trust has refurbished this bu ilding, now referred to a5 the Tetbury Goods Shed
ITGSI, and has since established a 5ucces5f.ul and inclusive. community arls and enlertainmen I hub for I'hL% be.nefit
of the residents of the market town of Tetbury and surrounding villages, extending TRLR T's remit to promote
inclusion, social engagement and wellbeing in Ihe local communily through a programmp of art5-brise.d
activities, performances and a varied programrne of concerts.
As an arts centre, TGS prides Itself on its inclusive ethos and is a volunteer-led operation, whose Trustees are all
local residents. The Tru5lees developed a Three-year Development Slrategy12021122 to 20231241, which has
been reviewed and updated, but confirm5 the focus on 'Three I mperatives, that make up the 'optimal' Goods
Shed Arts Centre and links all the activities that go on at the venue - Art15tic Ambition,. Financial Sustainability,.
Community/ Public Benefit - known in the art5 world as the "Triple Bottom Line" The overall aim of TGS 15 to
become a first-class venue for the arts, a 'Gem in the Cot5wolds' attracting top performers, but also encouraging
a diverse audience spread.
Financial year 2023-24 wa5 the first since 2018-19, itself only TGS'S second full year of operations, that the
Trust was able to deliver an entire year's programme without the hangover effect of the Covid Pandemic. This
has been crucial for the Trustees to understand the capabilities and full potential of the Trust, and particularly
TGS arts centre, which has settled into its role of bringing the best possible art and culture to Tetbury and its
surrounding area. TGS is now established as a popular local amenity and allocates more than half of the
available time and resources to community-facing activities. The Trustees are very encouraged with the way
that Tetbury has supported TGS

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
YEAR ENDED 30 November 2024
TRUSTEES, REPORT
However, as has been the situation in many if not all rur31, community arts centre5 across the country, the
vear ended again in a trading loss, which has reinforced Ihe Board of Trustee's view that TGS will always cost
more to run than it makes purely from the events and activities it puts on, although not dramatically so. This
highlights the ongoing need for fund-raising, sponsDrship and donations lo ensure the arts centre's survival.
Arts cenlres generally have to live with the perpetual balancing act of the "Triple Bottom Line"
across the three
imperatives of Artistic Ambition, Financial Sustainability, and Community/ Public Benefit. TGS has been building
a reputation for fir5t~clas5 entertainment, but also importanlly of fering a wide mix of musical genres, as well as
theatre, cinema, talks, art exhibitions, dance classes and children's events. In its relatively short lifetime, TGS
has created a venue that is popular across all age groups, Showcasing performances from artists who often play
more prestigious concert halls, whilst still delivering socially-priced community programming and activities.
Trading subsidlary
The Whistle Stop Café IWSCI was incorporatpd on 27 December 2018 and is the trading subsidiary of TRLRT,
which owns 100% of its share capilal. The café opens for 6 days each weok ITuesday lo Sunday) during the
summer months Ireducing to 5 days a week during the winter) providing high quality refrp.shme.nts for thp.
people of Tetbury and visitors to the town. The employment situation across the hospitality industry has been
challenging, but the café team have managed to provide an excpllp.nt service. The Cafe. has three. Dire.ctors,
includin8 one Trustee of TRLRT (Mr P Hodsonl, was chaired by Mrs C Morgan to 30 November 2024, is now
chaired by Mr N Berry and is mana8ed by Ms S Jenner. The turnover for the café in the year to 30 November
2024 was £234,979.
TRLR T charges the café a licence fee for the use of facilities owned by the Charity. This licence fee 15 set at £1,500
per month. Adjusted taxablp. profil's made by WSC are donated to TRLRT and in the ye.ar to 30 Novp.mbe.r 2024,
WSC made a profit before charitable 8ifts of £26,02212022/23- £14,446).
Further detai15 relating to the results of WSC can be found in note 7 of the accounts.
Trustee Recruitment and Appointment
TRLRT has an active policy of recruitment looking to bring individuals onto the Board who have specialist
knowledge or experience required to help run I'he TGS operation and to contribute to the plans for fulure
development and financial sustainability, as well as enthusiasm for the future project5 being planned. To this
end, the Board regularly review5 Its composil'ion to ensure a good balance of talenl and lo identify gaps in
available expertise. Each Trustee is allocated an area of responsibility to oversee, working with individuals who
have volun leered to assist in an area of their choice. The Board o'f TrusLees is always keen lo look for individua15
with experience in overseeing the finances of a tharity, charity fundraising, human resources and general
experience of property management. Finding individuals Wlth the appropriate skill sets that would enable the
Board to have a suitable breadth of experience, age, and diversity is an ongoing challenge.
Organisatlonal Structure
The Board of Trustees meet every month on the third Monday (with the exception of August to avoid clashes
with summer holidays). The sub-cornmittees and working groups meet regularly for instance.. StaFf meeL
weekly,. Events meet monthly,. Marketing meet at least monthly,. Fundraising meet at least monthly,. Finance/
Audit meet when considered necessary,. and Volunteers, recruitment Is a critical locus so is meeting monthly.
As previously noted, TRLRT employs 3 part-time staff - General Manager, Office Manager, and Administration
Assistant - two working three days a week,. the other four days, alongside the critically important team of
volunteers. During the period of these accounts, the Trustees decided that the role of Artistic Director should
be made redundant and a General Manager position should be created with a wider responsibility for running
TGS on a day-to day ba515. The position would mean TGS had a person 'in charge, of the operation. Recruitment

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
YEAR ENDED 30 November 2024
TRusfEES' REPORT
started in April 2024, but whilst this was underway, an interim position was filled by Mr J Du rning, who stood
down as Trustee until the new person was recruited. This was achieved by the end of the financial year
the
new General Manager Started on 4 December 2024. Mr Durning was then re-appointed as Trustee.
WSC, the trading subsidiary of the Trust, is run by a full time cook/manager and several part-time kitchen and
serving staff. The enormous contribution and support provided by our staff and vo5unteers is acknowledged
and very much appreciated by the Trustees. Volunteers offer expertise at all levels.
All events and concerts are supported by a team of trained volunteers led by a Duty Manager for each event,
and include a certified first alder, plus a small team of bar staff, when required. Daily opening (Wednesday to
Sundayl of the Goods Shed hall allows visitors to view regular art exhibitions with the reception manned by
volunteer stewards.
TGS pays for the part-tirne services of two self-employed marketing specialists, and two book-keepers, who
produce monthly financial reports on all areas of activity for both Ihe Trust and the trading subsidiary, WSC.
These report5 a551St I'he Trustees in keeping a c105e watch on income and expenditure. Our Treasurer and
Company Secretary (Mr D Walker) brings together regular reports on cash-flow and events, takings. Thè Trustees
have also aBreed to use the Services of two external contractors - an arts prograrnme consultant, who identifies
and supports booking of the artists, and a fund-raiser, who has experience of writinE grant applications and
other fund-raising documental'ion.
Other positions are filled by the Trustees covering finance, business planning human resources/staff matters,
events oversight, marketing and fund-raising. The Tru.stees allocate.d re.sponsibility for specific areas do so
voluntarily and can spend a considerable amount of time addressing their areas.
The Trustees have continued to monitor the performance of the events, programme and set target5, analyse
the results, then use the data to proje.ct. forward to provide a more. holi_stic picture. of the expe.cted conlribu lion
to TGS'S future incorne levels. The Trustees understand how well the overall events programme 15 progressing,
but are very aware. thai iho evp.nts proEramme does not cover the operational cost5 of running the arts centre,
so fundraising is a critical focus,
Pay PolScy for Key Members of Staff
The pay for the key rnembers of staff is reviewed by the Board of Trustees annually and 15 normally increased in
accordance wi Ih avera2e earnings/cost of living rises, or increased on a performancp rela Ip.d b¢lS15, if ihe re.rnit
of an individual's job role has changed. At the end of November 2024, the Board decided that a 3Yo rise was
appropriate based on the relevanl index. Across the arts world ihis level OF pay increase was nol common, but
the Trustees felt that it was still justified in the circumstances, where staff had shown loyalty and commitment
to the Trust. Performance related pay rises are still under review, but have not been introduced a5 yel.
Risk Management
The major ris1(5 to which the Trust may be exposed are reviewed by the Board during the year and systems have
been established to mitigate any risks that are identified. Health & Safety risks are reviewed regularly and the
Trust employs èn outside firm ISureTeaml to undertake an assessment Iquasi-auditl to review how risk matters
are being handled. All the necessary equipment and security checks are completed each year.
PUBLIC BENEFIT STATEMENT
The Trustees believe that they have complied with their duty to provide public benefit through this Charity.
TRLR T was established as a charity and rural social enterprise to regenerate the land and buildings comprising
the former railway branch line in Tetbury, and to give the people of Tetbury and surrounding areas the
opportunity to discover, learn, enjoy and practlse a wide range of visual, literary and performing arts by
providing a well-equipped Goods Shed arts facility along with a comprehensive programme of performances,
exhibitions, classes and discussions. The Trustees have worked hard lo extend TRLRT'S remit to promote

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
YEAR ENDED 30 November 2024
TRUSTEES, REPORT
nclusion, social engagement, environmental impact, and wellbeing across the local commu nity, and the success
of the Whistle Stop Café has shown how much the community has appreciated the quality of the refreshments
available, which in turn has provided important additional income to help run TGS. The national Parkrun charity
holds its weekly running event at the Goods Shed and along the Telbu ry Trail Isee below).
The Trust has also raised funds which have allowed it to mai ntain the much-used pedestrian and cycle path, now
known as the Tetbury Trail, along the former branch-line from Tetbury to the Trouble House on the A433.
Further details of how the Trustees have met the Charity's objectives and, therefore continued to provide pu blic
benefit, can be found throughout the text of this Trustees, Report but, particularly, in relation to the next section
of this report, 'Achievement and Performance,.
ACHIEVEMENT AND PERFORMANCE
TRLR T has continued to build a successful track record of running TGS as an arts centre. Ongoing maintenance
work, and improvements to the facilities, will always be required and 15 included within TGS'S future plans. The
Trustees bought a converted shipping container, which is now a fully operational bar, so an important income
generator supplementin8 the contribution from evening events ticket 5ale5. Expansion plans to extend Ihe café
kitchen and provide indoor seating have been shared with Cotswold District Council ICDCI who have given
outline approval. Further design work has been completed to work out the costings for the kitchen refit, with
additional architectural proposals, together wilh realistic artist's impressions of how the exte.nsion will look, ta
enable the Trustees to present to potential donors - fund-raising is a critical element of the project, and the
Trust will not proceed until planning is granted and IOOY, funding is secure.d, i.e. no element will be funded from
free reserves.
The Trustees continue to look for ways to broaden the TGS appeal. Whilst anticipating that each event will cover
Its costs, but not necessarily makinE a profit, the Trustees hope Ihat by trying out new ideas thoy miEhl be.
particularly popular for differing sectors of the community. Sorne concerts may not break even, but others will
be sufficiently successful to subsidise them. All part of the Communitv/ Public Benefit imperative.
TGS havc eslablished itself as a tremendous amenity for Tetbury and the Surrounding area, plus attracting
visitors from fu rther afield. From recent audience analysis TGS has been attracting significant nu mbers f rom the
Tetbury post codes, but also people coming to events from as far afield a5 Bristol and Gloucester. Looking at the
top income 8enerating event5 over the year there is no one type or genre that has been the most popular- the
rango has included classical music cind tribute. b<inds, theatre, jazz, a book festival, cine.m<l, and comedy. In
addition, our detailed analysis show5 that there is relatively little overlap between audiences for different forms,
which tells that we are cal'ering for a very diverse range of taste5 and prefe.rences in Ihe communily.
During the past yecir, TGS staged tho Second comic.con event in October, a Pride event, a Wool Fair, a Book
Festival, several craft fairs, and a serie5 of musical and theatre performances for children. The Trustees want to
provide a variety, but at the same li me realising thal the Trust must cover its costs. During the year the 200 Club
has provided some extra funding and at the beginning of 2023, the Red Carpet Club was launched to help raise
funds with special benefits for members. The Tru5lees are always looking to maximise income, but are very
aware of pricing tickets to encourage community engagement.
The Trust continues to be indebted to its core of loyal, willing, volunteers, who give their time, energy and
expertise to TRLRT. The Trustees are not complacent and are very conscious of the enormous conlribu lion
provided by these volunteers, whose time and talents ensure the smooth running of the arts centre on a weekly
basis. Without these volunteers TGS could not survive.
A5 noted, the Trust is very aware that it cannot be sustainable on the income from events, so the café is a key
contributor to the operation, but it is also necessary to seek out donations, sponsorship, and fund5/grants from
external sources to enable the Trust to explore some of the initiatives it wishes to pursue. The Community
Benefit obligation is an important element for TGS'S future ambition, so there continues to be a focus on

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
YEAR ENDED 30 November 2024
TRUSTEES, REPORT
engaging with local schools to encourage arts and entertainment involvement, in particular pupil participation,
and hopefully then boost attendance in the you nger age-groups.
Development Plan
As noted previously, the Trustees have been working to a Development Strategy through to 2024, with the
'Three Imperatives, 35 the backbone to reachinE our goals. The Trustees are pleased to see that TGS has
established itself as a very important resource for Tetbury to enjoy- music and the arts Support the well-being
of the community.
The year of 2023/24 has been for consolidation and proving that TGS is growing it5 reputation as a sought-after
venue in the Cotswolds. It h35 been important for the Trustees to understand a large number of operational
metrics and indicators in order to identify opportunities, but also avoid potential pitfalls.
Research and analysis of the Trust's data show that approximate.ly over 10,000 individuals were beneficiaries of
the TGS offerings through the past year, ranging from freelance musicians and local artists to the audiences of
young parents and the.ir children, a wide range of local residents and senior citizens.
ReEarding e.ve.nt profitability ther@ is always a potential pressure poinl relating to customer affordability - how
much should each ticket cost? Again, doe5 this alter dependent on musical genre? Then, how much does the
ancillary bar income impact the overall evp.nt profitabili'lv? Such challenges over financial sustainability could
influence the types of musicianslbands TGS decides to put on - but the Trustees are of the view that variety and
diversity are important factors in the success for TGS, not just the financial focus. Artistic Ambition 15 definitely
an equal imperative to Flnanclal Sustainability.
The work being done, reviewinB the 'trading performance, of TGS and the Trust, has highlighted that TGS and
the Café are close to the upppr limits for trading income potential, given the rural location and subsequent
population constraints. There is a natural cap on ticket prices that our customers will pay, there is also a finite
level of volunteer resources, and finally local café compe'tition.
Through 2023124 we have manage.d to incroase our events turnover by £31,142 to £138,918, but we know we
rely on grants, donations and sponsorship to a great degree. The continued support from the David Thomas
Trust, the Martin Smilh Foundalion, Perry Bishop and in this last year the CDC $106 grant and funds from Lennox
Hanney have eased the pressure on the Trust to meet our key objective of providlng a diverse range of event5,
whils't the Trustees hrl.ve kept their eye on oporalion<il profitabilily. It is nol always possible lo be profitable
event by event for some less popular muslcal genres. All these generous grant5/donations have kept the Trust's
head above waler to conlinue wilh our ambilion lo be a Gem in Ihe Cotswolds, for ihe arls.
Therefore, the future Development Plans will be focused on how to raise further funds to Support TGS
operations. We intend to offer 5pon50rship opportunities, encourage other donations, and look for other fu nd-
raising routes lo enable the Trust lo remain as a Community Arts Centre whilst broadening the choice of. art15tic
activity and reaching as diverse a customer/ user base as p055ible in our location.
FINANCIAL REVIEW
Principal Sources of Funding
TRLRT generates its income from running events/concerts/exhibitions, hiring the hall for local businesses li.e.
dance classes, meetings, Wl, U3AI, cinema, and from the Cafe contribution.
The Trust relies on Erants and donations from other organisations and individuals.
During the period under review, grants were received, but importantly, unrestricted donations were given by
the David Thomas Trust, the Martin Smith Foundation, Lennox Hanney and local Tetbury business, Perry Bishop,
as well as sponsorship sums from Uley Brewery and Renishaw, for which the Trustees are extremely grateful as

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
YEAR ENDED 30 November 2024
TRUSTEES, REPORT
unrestricted funds enable TGS to operate on a day-to-day basis and deliver the arts and entertainment
programme it endeavours to do.
During the year, a donation of £750 was received to be added to the Restricted Fund allocated to the Tetbury
Trail. Work has been limited during 2023124, but further donations are expected in 2025 to enable the
resurfacing work to continue towards Newnton Hill.
Fundraising will always be an important element to support the financial sustainability of the Trust.
Results.
In the year under review, the Trust recorded an unrestricted fund surplus of £3,090 before the write off the
original leasehold improvements of £108,962 leaving a deficit of £103,02612024'. surplus of £1,235) before
transfers from the restricted funds. This was deducted f rom the brought forward reserves of £293,3 1812022..
£292,083) to leave a carried forward balance of £187,446 {2023'. £293,0181 held in the unrestricted funds at the
year end.
During a review of the detailed figure5 over the last financial year, the Trustees have realised that a grant of
£126,700 made to Tetbury Town Council in December 2016, was a grant to furthp.r the. aims of the. Trus1 bv
regenerating the rails lands and had wrongly been entered into the TRLR T accounts as a fixed asset, a leasehold
improvement at that lime. As the grant had in no way been a payment for a lease and as it has no present
contlnuing value to the Trust, the Trustees agreed that the accounts should be adjusted by writing-off thi5
specious asset.
A surplus of £75012023 £3,062) was addpd to the brought forward reserves of £27,17112022'. £23,569) which
after transfers leaves a carried forward balance of £25,07512023- £27,171) in restricted fu nds at the year end.
The lotal funds held by the Trust at the year-end amounted to £215,36712023'. £320,489). Further details on
reserves can be found in notes 18, 19 and 20,
Reserve5 Policv
At the end of the year under review, the Trusl held unrestricted funds of £187,44612023.' £293,018). Of this
amount, £92,52612023'. £211,362) were represented by fixed assets, leaving a balance of £94,92012023'.
£81,656) as free reserves. Trustees review the Trusl's reserves and workinB capital requireme.nts on a rp.gulcir
ba515 to ensure they are adequate to support the Charity's needs at that point in time. Cu rrently the Truslees
have set a target of free rcserves of between 153k and £66k. This target is base.d on Ihe following requirement.G
for reserves..
Target for free reserves
Lower level
Upper level
Reserve to meet ongoing obligations relating to staff,
lease commitments, creditors etc
Reserve to meet ongoing maintenance
Reserve to meet fixed cost5 during restricted operations
17,000
5,000
31,000
22,000
8,000
36,000
53,000
66,000
As the level of free reserves held by the Charity was £94k at the year-end, the Trustees feel that this level of
reserve5 15 adequate for the needs of the organisation at that point in time. However, the Trustees are mindful
of the fact that in the year under review the surplus retained by the Charity was minimal. The Trustees recognise
that to ensuie its long-term future, the Charity needs to be in a position where it is able to continue to invest in

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
YEAR ENDED 30 November 2024
TRUSTEES, REPORT
development projects to improve the 'offer' to the public and with thi5 in mind, the Trustees will continue to
look for ways to increase its free reserves through ihe generation of unrestricted fund surpluses and they hope
to achieve this through a combination of fundraising and hosting events that will generate surpluses.
Further details on reserves can be found in notes 18, 19 and 20.
Investment Policy
The Trust does not hDld any investments othpr than in the forrn of short notice bank deposit accounts and it5
shareholding in it5 trading subsidiary, the Whisile Stop Café15ee note 7 for further details).
10

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
YEAR ENDED 30 November 2024
TRUSTEES, REPORT
FINANCIAL REVIEW (continued)
TRUSTEES, RESPONSIBILITIES STATEMENT
The Trustees Iwho are also the Directors of TRLRT for the purposes of company lawl are responsible for
preparing the Trustees Annual Report and financial statements in accordance with applicable law and United
Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company law requires the Trustees to prepare financial statements for each flnancial year which give a true and
fair view of the state of affairs of the Trust and of the incoming resources and application of resources, including
income and expenditure, of the Trust for the year. In preparing these f1nanclal statements, the Trustees are
required to..
select suitable accounting policies and apply them consistently,.
observe the methods and prlnciples in the Charities SORP;
make judgements and accountin8 estimates that are reasonable and prudent,,
state whether applicable UK Accounting Standard5 have been followed, subject to any material departure5
disclosed and explained in the financial sta lemcnts,. and
prepare the financial statements on the going conccrn basis unless it is in¢ippropriatc to presume that the
company will continue in operation.
The Trustee5 are responsible for keeping adequate accounting record5 that disclose with reasonable accuracy
at any time the financial position of tho. Trust and enablo I'hem to ensure that the financial sLatements comply
with the Companies Act 2006. They are also responsible for safeguarding the assets of the Trust and hence for
taking reasonable 5tep5 for the prevention and detection of fraud and other irregularilies.
The Trustees are responsible for the maintenance and inl'ogri'ly of the corporate and financia1 informal.ion
included on the Trust's web51te. Legislation in the United Kingdom governing the preparation and dissemination
of financial statements may differ from legislation in other jurisdictions.
STATEMENT AS TO DISCLOSURE TO OUR INDEPENDENT EXAMINER
I n $0 far as the Trustees are aware at the time of approving the Tru5tees' annual report..
there is no relevant accounting information of which the Trust's independent examincr is unaware,. and
the Truslees, having made enquiries of fellow Trustees thal they ought to have individually laken, have each
taken all steps that he/she is obliged to take as a director in order to make themselves aware of any relevant
accounting information and to establish that the independent examiner is aware of that information.
11

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
YEAR ENDED 30 November 2024
TRUSTEES, REPORT
INDEPENDENT EXAMINER
The Trustees appointed Ruth Herbert, a Chartered Certified Accountant as the independent examiner for the
Trust.
The Trustees A
al Report was approved by the Trustees on the 28 April 2025 , and signed on their behalf, by.'_
Richard Warrington
Chair
12

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
YEAR ENDED 30 November 2024
INDEPENDENT EXAMINER'S REPORT
Independent Examinerfs Report to the Trustees Tetbury Rail Lands Regeneration Trust Ltd I'the Charity'l
I report to the Trustees on my examination of the accounts of the Charity for the year ended 30 November 2024.
Responslbllltles and Basis of Report
As the Trustees of the Charity land also its directors for the purposes of company lawl you are responsible for
the preparation of the accounts in accordance with the requirements of the Companies Act 20061'the 2006
Act'l. Having Satisfied myself that the accounts of the Compciny are not required to be audited under Part 16 of
the 2006 Act and are eligible for independent examination, I report in respect of my examination of your
charity's accou nts as carried out u nder section 145 of the Charities Act 2011 I'the 2011 Act'l. In carrying out my
exarnination I have followed the Directions given by the Charity Commission under section 145151 Ibl of the 2011
Act.
Independent Examiner's Statement
Since the Charity's consolidated gross income excooded £250,000 your examiner must bo ti mo.mber of a bodv
listed in section 145 of the 2011 Act. I confirm that l am qualified to undertake the examination because l am a
member of Chartered Institule of Certified Accountanls, which is ono ol the listed bodies.
I have completed my examination. I confirm that no matters have. come to my attention in connoction with the
examination giving me cause to believe..
accounting records were not kept in respect of the Company as required by section 386 of the 2006
Acl,. or
the accounts do not accord with those records,. or
the accounts do not comply with Ihe accounting requirements of seclion 396 of the 2006 Act olher
than any requirement that the accounts give a 'true and fair view which Is not a matter considered as
part of an independent examinalion,. or
the accounts have not been prepared in accordance with the method5 and prlnclples of the Statement
of Recommended Praclice for accounling and reporting by charilies lapplicdble to charilies preparing
their accounts in accordance with the Financial Reportlng Standard applicable in the UK and Republic
of Ireland IFRS 10211.
I have no concerns and have come acro55 no other matters in connection with the examination to which
attention should be drawn in thi5 report in order to enable a proper understanding of the accounts to be
reached.
Ruth Herbert, FCCA
Wenn Townsend Chartered Accountants
5 Gosditch Street
Cirencester
Gloucestershire
GL7 2AG
Date.. 28 April 2025
13

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
YEAR ENDED 30 November 2024
STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING THE INCOME AND EXPENDITURE ACCOUNT)
Unrestricted
Funds
Restricted
Funds
Total Funds
2024
Total Funds
2023
Notes
INCOME
Donations, sponsorship & subscriptions
Grants receivable
Incomefrom charitoble activities..
Event5 income- music and arts
Event income- cinema
Income from other trading octivities..
Bar sales
Facilities hire and market trading
Facilities licence fee charge to trading
subsidiarv
Donation from trading sub5idiarv
Other incomo
45,011
16,704
750
45,761
16,704
71,570
135,165
3,753
135,165
3,753
97,302
10,474
35,296
9,304
35,296
9,304
27,469
9,351
18,000
31,507
1,170
18,000
31,507
1,170
18,000
17,465
572
TOTAL INCOME
295,910
750
296,660
252,203
EXPENDITURE
Expenditure on charitable activities..
Tetbury Trail
The Signal Box
Café Canopy
Evont.£ costs - music and arts
Events Costs - cinema
Expenditure on raisingfunds:
Bar purchases
Facilities hire & markel I'radinR cosI"s
Facilities licence fee charge to tradlng
subsidiary
114,5461
14,546
142,600
18,481
170,813
11,438
170,813
11,438
77,301
15,267
77,301
15,267
53,921
14,364
18,000
18,000
18,000
TOTAL EXPENSES
292,820
292,820
247,366
NET INCOME BEFORE TRANSFERS
3,090
750
3,840
4,837
LOSS ON D15POSALS
1108,9621
1108,9621
TRANSFERS BETWEEN FUNDS
18,19
2,846
12,8461
NET MOVEMENT IN FUNDS
1103,0261
12,0961
1105,1221
4,837
RECONCILIATION OF FUNDS
Total funds brought forward
18,19
293,318
27,171
320,489
315,652
TOTAL FUNDS CARRIED FORWARD
190,292
25,075
215,367
320,489
The Statement of Financial Activities includes all gains and losses in the year and therefore a statement of total
recognised gains and105ses has not b@en prepared. All of the above amounts relate to continuing activities. The
accompanying accounting policies and notes, on pages 15 to 29, form an integral part of these financial
Statements.
See note 12 for fund accounting comparative figures.
14

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
YEAR ENDED 30 November 2024
BALANCE SHEET
2024
2023
Notes
FIXED ASSETS
Tangible assets
I nvestment in trading subsidiary
13
14
92,526
loo
211,362
loo
92,626
211,462
CURRENT ASSETS
Stocks
Debtors and prepayments
Cash at bank and in hand
2,147
177
139,255
2,710
12,048
106,065
15
141,579
120,823
CREDITORS: Amounts falllng due wlthln one year
16
118,8381
111,7961
NET CURRENT ASSETS
121741
109,027
TOTAL ASSETS LESS CURRENT LIABILITIES
215￿7
320,489
CREDITORS: Amounts falllng due In more than one year 17
TOTAL NET ASSETS
215,367
320,489
FUNDS
Reslricted f unds
Unrestricted funds
18,20
19,20
25,075
190,292
27,171
293,318
TOTAL FUNDS
215,367
315,652
For the year ending 30 November 2024, the company was entitled to exemption from audit under section 477
of the Companies Act 2006 relating to small companies.
No members have required the company to obtain an audit of its accounts for the year in question in accordance
with section 476 of the Companie5 Act 2006.
The director5 acknowledge their responslbllity for complying with the requirements of the Act wlth respect to accounting
records and for t.he preparation of account5.
These accounts have been prepared In accordance with the provisions applicable to companles subject to the small
companies, regime.
These financia
and are si
emenls were approved by the Board of Trustee5 and authorised for issue on 28 April 2025
heir behalf by..
Richard Warringto
Chair
The accompanying accounting policies and notes, on pages 15 to 29, form an integral part of these financial
statement5
15

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
ACCOUNTING POLICIES
The principal accounting policies adopted, judgements and key sources of estimation uncertainty in the
preparation of the financial statements are as follows..
Basis of accounting
The financial Statements have been prepared in accordance with 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 IFRS 1021 (effective ljanuary
20191- (Charities SORP IFRS 10211, the Financial Reporting Standard applicable in the UK and Republic of
Ireland IFRS1021 and the Companies Act 2006.
Telbury Rail Lands ReEeneration 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.
The Trust's functional and presentational currency is pounds sterling.
Golng concern
The Trustees believe that the Charity's financial statements have been prepared on a Eoing concern basis,
The Trustees have confidence in the Charity's ability to continue as a going concern.
Judgements and key sources of estimation
The only areas where estimates and judgements have been made in the preparation of the financial
statements 15 for expense accruals which total less than £10,000. Expenses accrual.s hcive been b<isod on
invoices received after the end of the year.
Fund accountlng
Unrestricted funds are available for use at the discretion of the trustee5 to further any of the Charity's
purposes.
Reftricted funds are subjected to reslriclions on their expendilure declarod by 'lhe donor or through the
terms of an appeal and fall into one of two sub-clas5es'. restricted income funds or endowment funds.
16

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
Incoming resources
All incoming resources are included in the statement of financial activities when entitlement has passed to
the charity,. it is probable that the economic benefits associated with the transaction will flow to the charitv
and the amount can be rellably measured. The following specific policies are applied to particular
categories of income..
income from donations or grants is recognised when there is evidence of entitlement to the gift, receipt
15 probable, and its amount can be measured reliably.
leEa¢y income is recognised when receipt is probable, and entitlement is established.
income from donated goods is measurod at the fair value of the goods unless this is impractical to
measure reliably, in which case the value is derived from the c05.1 lo the donor or the estimated resale
value. Donated facilities and services are rp.cognised in the. accounts when received if the value. can be
reliably measured. No amounts are included for the contribution of general volunteers.
Income from contracts for the supply of services is recognised wlth the delivery of the contracted
service. This is classified as unrestricted funds unless there is a contractual requirement for it to be. spp.nt
on a particular purpose and returned if unspent, in which case it may be regarded as restricted.
Resources expended
Expenditure is recognised on an accruals basis as a liability is incurred. Expendltu re Includes any VAT which
cannot be fu Ily recovered, and is classified under headings of Ihe slalemenl of financial activities to which
it relates-
expenditure on raising funds Includes the costs of all fundralsin8 actlvlties, events, non-charitable
Irading activities, and the sale OF donated goods.
expendilure on charil.able activities includes all costs incurred by a charity in undertaking activities that
further its charitable aims for the benefit of its beneficiaries, including those support costs and costs
relating to the governance of the charity apporlioned to charitable activities.
other expenditure includes all expenditure that is neither related to raising funds for the charity nor
part of its expenditure on charltable activities.
All costs are allocated to expenditure categories reflecting the use of the resource. Direct C05t5 attributable
to a single activity are allocated directly to Ihat activity. Shared costs are apportioned between the activities
they contribute to on a reasonable, justifiable and con515tent basis.
Operatlng leases
Lease payments are recognised a5 an expense over the lease term on a straight-line basis. The aggregate
benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line
basi5.
17

TET8URY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated
depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the
fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent
accumulated impairment losse5.
An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other recognised
gain5 and losse5, unless it reverses a charge for impairment that has previously been recognised a5
expenditure within the statemenl of financial activities. A decrease in the carrying amou nt of an asset a5 a
result of revaluatSon, Is recognised in other recognised gains and lossos, except to which it offsets any
previous revaluation gain, in which case the loss is shown within other recognised gains and losses on Ihe
statement of financial activities.
Depreclatlon
Depreciation is calculated so as to write. off the cost or valuation af an asset, less Its residual value, over the
Useful economic li fe of Ihat asset as follows..
Leasehold propertv
Fixtu res and fittings
Grand Piano
Equipment
2Yo Straight line improvements
15/a reducing balance
5Yo Straight line
25Yo reducing balance
Impalrment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount
being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount,
the a55et 15 impaired accordingly. Prior impairments are also reviewed for po55iblo rp.ve.rsal at each
reporting date.
For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an
individual asset, an estimate is made of the recoverable ¢imoun l of the cash-eeneratinF unit to which the
asset belong5. The ca5h-generating unit is the smallest identif iable group of assets that includes the asset
and generates cash inflows that largely independent of the ta5h inflows from other assets or groups of
assets.
For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition
date, allocated to each of the cash~Beneraling units that are expected to bencfit From the synergies of the
combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Stocks
Stocks are measured at the lower of c05t and estimated sel ling price less costs to complete and sell. Cost
includes all cost5 of purchase, costs of conversion and other costs incurred in bringing the stock to it5
present location and condition.
18

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
Financial instruments
A financial asset or 3 financial liability is recognised only when the cornpany becomes a party to the
contractual provisions of the instrument.
Basic financial instruments are initially recognised at the amount receivable or payable including any related
transactlon costs.
Current assets and current liabilities are subsequently measured at the cash or other consideration
expected to be paid or received and not discounted.
Pension costs
Under the terms of auto enrolment, the Charity makes contributions into a defined contribu'tion scheme
for all qualifying staff. This scheme Is operated for all qualifying staff who choose to opt into the scheme.
The employer's contribution rate was 3Y..
The total pension contributions made by the Charity in Ihe year amounted to £81912023.. ESOOI. No
penslon payments were outstanding at the year-end12023'. None outstandingl.
DONATIONS, SPONSORSHIP AND SUBSCRIPTIONS
Unrestrlcted
Funds
Restricted
Funds
Total Funds
2024
Total Funds
2023
Donations
Restrlcted
Tetbury Trail
The Signal Box
Canopy
Unrestricted
David Thomas Trust
The Foyle Foundation
Tesco
Other
Sponsorship
750
750
10,000
10,000
10,000
20,000
1,125
12.015
13,331
13,331
Perry Bishop
Martin Smith Foundation
The Lennox Hannay
Subscriptions
200 Club
Red Carpet Club
500
15,000
1,000
500
15,000
1,000
500
20,000
180
5,000
180
5,000
1,530
6,400
45,011
750
45,761
71,570
19

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
GRANTS RECEIVABLE
Unrestricted
Funds
Restricted
Funds
Total Funds
2024
Total Funds
2023
Colswold District Council
Gloucestershire County Council
Tetbury Town Council
16,704
16,704
16,704
EVENTS INCOME- MUSIC AND ARTS
Unrestricted
Funds
Total Funds
2024
Tolal Funds
2023
Llve performances
Exhibitions
Art, crafts and workshops
Talks
106,067
2,942
15,593
10,203
106,067
2,942
15,953
10,203
72,944
3,299
12,990
8,069
135,165
135,165
97,302
BAR SALES
Unrestricted
Funds
Total Funds
2024
Total Funds
2023
Event bar sales
35,296
35,296
27,469
35,296
35,296
27,469
20

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
FACILITIES HIRE AND MARKETTRADING
Unrestricted
Funds
Total Funds
2024
Total Funds
2023
Hall hire
9,304
9,304
9,351
9,304
9,304
9,351
DONATION FROM TRADING SUBSIDIARY
Tetbury Rail Lands Regeneration Trust own5 3 trading subsidiary called The Whistle Stop Café which is a
private company, limited by shares, registered in England and Wale.s, registration number 11741459. The
registered addre55 of the trading subsidiary Is Thè Goods Shed, Cirencester Road, Tetbury, Gloucestershire.
GL8 8EY.
The Charity owns IOOYO of the issued share capi lal, being 100 shares of £1 each.
The results of the Irading subsidiary aro detailed below..
Year to
30 November
2024
Year to
30 November
2023
Turnover
Cost of sales
234,979
189,9591
216,953
187,6041
Gross profit
Wa8es and salaries
TRLR T license fee
Other cosls
145,020
181,7821
118,0001
145,2381
129,349
179,4041
118,0001
117,4791
Su rplus before donation to TRLRT
Donation to TRLR T
26,022
131,5071
14,466
117,4651
Retained profil
15,4851
12,9991
OTHER INCOME
Unrestricted
Funds
Total Funds
2024
Total Fund5
2023
Miscellaneous
Bank interest
1,170
1,170
572
1,170
1,170
572
21

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
ANALYSIS OF TOTAL RESOURCES EXPENDED
2024
Direct
Cost5
Wages and
Salaries Depreciation
Allocated
Overheads
Total
2024
Charltable Actlvities
Telbury Trail
The Signal Box
Café Canopy
Events - music and art5
Events- cinema
11,145
5,280
52,064
2,008
8,524
328
99,080
3,822
170,813
11,438
Raising Fund5
Bar costs
Facililies hire & market trading
Facilities costs for subsidiary
19,382
18,886
4,978
3,092
815
1,577
35,941
9,474
16,423
77,301
15,267
18,000
35,807
77,936
14,336
164,740
292,820
2023
Direct
Costs
WaBes and
Salaries Depreciation
Allocated
Overheads
Total
2023
Charltable Activlties
Tetbury Trail
Tho Signal Box
Cafe Canopy
Events - music and arts
Event5- cinema
114,5461 114,5461
14,546
48,127
5,181
14,546
142,600
18,481
63,074
2,392
20,438
9,728
10,961
1,180
Raising Funds
Bar costs
Facilities hire & market trading
Facilities costs for subsidiary
11,727
3,094
1,054
2,028
13,587
4,624
15,972
53,921
14,364
18,000
8,686
77,193
64,365
18,317
87,491
247,366
In analysinE the expenditure by the Charity some costs have been apportioned. The costs were apportioned
to appropriate costs categories, usinE income generated as the basis for apportionment. The cost5 allocated
to the trading subsidiary licence fee were capped at the value of the licence fee income, being in 2024 £18,000
12023.. £18,000).
22

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
ANALYSIS OF TOTAL RESOURCES EXPENDED {continued)
APPORTIONMENT OF OVERHEAD COSTS
2024
Wages and
Salaries Depreciation
Total
2024
Income
Overheads
Charltable Actlvltles
Telbury Trail
Grand Piano
Events - music and arts
Events- clnema
N/A
N/A
135,165
3, 753
52,064
2,008
8,524
328
99,080
3,822
159,668
6,158
Rolslng Funds
Bar cos'ls
Facilities hire & market trading
Facilities costs for subsidiary
35,296
9,304
18,000
18,886
4,978
3,092
815
1,577
35,941
9,474
16,423
57,919
15,267
18,000
77,936
14,336
164,740
257,012
2023
Wages and
Salarios Depreciation
Total
2023
Income
Overheads
Charitable Actlvltles
Tetbury Trail
Grand Piano
Events - music and arts
Event5 - cinema
N/A
N/A
97,302
10,474
10,961
1,180
48,127
5,181
59,088
16,089
9,728
Raising Fund5
Café and bar costs
Facilities hire & market trading
Facilities costs for subsidiary
27,469
9,351
18,000
25,513
8,686
3,094
1,054
2,028
13,587
4,624
15,972
42,194
14,364
18,000
43,927
18,317
87,491
149,735
23

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
10. ANALYSIS OF STAFF COSTS AND EMOLUMENTS, TRUSTEE REMUNERATION AND EXPENSES, AND THE
COST OF KEY MANAGEMENT PERSONNEL
Total staff costs were as follows:
2024
2023
Wages and salaries
Social security costs
Other pension costs
76,498
1,438
819
62,364
1,501
500
78,755
64,365
No employees, remuneration exceeded £60,000 withln the year or the previous ye.ar. The salary costs have
increased in the current year because a new events co-ordinator was employed part way through I'he year.
11. STAFF NUMBERS
The average number of employees and workers durin8 the year, calculated based on full-time equivalents,
was as follows..
2024
No
2023
No
Number of employed
The averaEe number of employees and workers during the year, on a per head basis, was as follows..
2024
No
2023
No
Number of employed
24

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
12. PREVIOUS YEAR FUND ACCOUNTING COMPARATIVES
Unrestricted
Funds
Restricted
Funds
Total Funds
2023
INCOME
Donations, sponsorship & subscriptions
Grants receivable
Income from ¢horitoble activities..
Evenls income - rnusic and arts
Event Income-cinema
Income from other truding octivitie5,'
Café and bar sales
Facilities hire and market trading
Facilities licence fee charge to tradlng
subsidiary
Donation from trading subsidiarv
Bank interest received
71,570
71,570
97,302
10,474
97,302
10,474
27,469
9,351
27,469
9,351
18,000
17,465
572
18,000
17,465
572
TOTAL INCOME
2J2,203
252,203
EXPENDITURE
Expenditure on charitable octivities..
Tetbury Trail
The Signal Box
Cafe Canopy
Events Costs - music and arts
Event.5 costs - cinema
Expenditure on rai5ingfurJds:
Café and bar purchases
Facilities hire & market trading cost5
Facilitip.s licence fee charge to tradin8
subsidiary
114,5461
114,5461
14,546
14,546
142,600
18,481
142,600
18,481
53,921
14,364
53,921
14,364
18,000
18,000
TOTAL EXPENSES
247,366
247,366
NET INCOME BEFORE TRANSFERS
4,837
4,837
TRANSFERS BETWEEN FUNDS
13,6021
3,602
NET MOVEMENT IN FUNDS
1,235
3,602
4,837
RECONCILIATION OF FUNDS
Total funds brought forward
292,083
23,569
315,652
TOTAL FUNDS CARRIED FORWARD
293,318
27,171
320,489
25

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
13. TANGIBLE FIXED ASSETS
Equipment
Grand Fixtures & & Railway
Piano
flttlngs
Carriage
Leasehold
Improvements
Total
COST
At l December 2023
Additions
Disposals
139,230
42,680
120,047
96,087
4,462
398,044
4,462
1126,7001
1126,7001
At 30 November 2024
12,530
42,680
120,047
100,549
275,806
DEPRECIATION
At l December 2023
Charge for the year
Write back on disposals
18,864
251
117,7381
12,804
2,134
75,599
6,667
79,415
5,284
186,682
14,336
117,7381
At 30 November 2024
1,378
14,938
82,266
84,699
183,280
NET BOOK VALUE
At 30 November 2024
11,152
27,742
37,782
15,850
92,526
At 30 November 2023
120,366
29,876
44,448
16,672
211,362
The tangible fixed assets are all used for the charitable purposes of the Trust, In the Trustees, opinion,
there have bcen no even'ts or circumstances which indicate that the carrying value ol fixed assets may have
been impaired.
See page 9 regarding Leasehold disposal.
14. INVESTMENT
The Charily owns a IOOYO shareholding of a trading subsidiary called The Whistle Stop Café. See note 7 for
further details.
2024
2023
100 ordinary Class A shares at £1 nominal value
loo
loo
26

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
15. DEBTORS AND PREPAYMENTS
2024
2023
Trade debtors
Amounts due from trading subsidiary
Other debtor5
27
27
12,021
150
177
12,048
16. CREDITORS: Amounts falllng due within one year
2024
2023
Trade creditors
Accruals and deferred Income
Amounts due to tradin8 subsidiary
Other creditors
7,821
6,302
3,845
870
5,581
5,067
1,148
18,838
11,796
27

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
17. RESTRICTED FUNDS
Balance at
l Dec 2023
Incoming
resources
Outgoing
resources
Balance at
30 Nov 2024
Transfers
Tetbury Trail, used to
fund costs relating to
the regeneration of the
railway line
18,147
750
501
Piano fund, used for the
purchase and
maintenance of the
grand piano
5,342
13,0441
2,298
Piano series fund, used
to meet some of the
costs relaling lo piano
recitals
3,682
13031
3,379
27,171
750
12,8461
25,075
Since its inception, TRLRT has been very fortunate to have received significant funding from external
sources. Funding has been received from commercial enl'i'lies, charitable and Government bodies as well
as indiviLluals in support of a variety of projects that have been undertaken by the Trust in relation to the
refurbishment of The Goods Shed lincluding, in previous years, the auditorium seating, cinp.m
equipment and hearing loop), the regeneration of the railway line through the creation and extension of
the Tetbury Trail, the refurbishment of the railway carriage and the purchase of a grand piano for Ihe
concert hall.
28

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
18. UNRESTRICTED FUNDS
Balance at
l DÈC 2023
Incoming
resources
Outgoing
resources
Balance at
30 Nov 2024
Transfers
Fixed asset
designated fund
Free reserves
211,362
81,956
1118.8361
1282,9461
92,526
97,766
295,910
2,486
293,318
295,910
1401,7821
2,486
190,292
The fixed a55et designated fund represents the fixed assets of the Trust.
The free reserves represent the unrestricted fu nds of the Trust that are not represented by fixed assets or
designated for a specific purpose.
19. ANALYSIS OF NET ASSETS BETWEEN FUNDS
AS AT 30 November 2024
Tangible
flxed asset5
Net current
assets
Investments
Total
Restricted funds
25,075
25,075
Unrestrirted funds
Fixed Asset designated fund
Free reserves
92,526
92,526
97,766
loo
97,666
92,526
loo
97,666
190,292
Total funds
92,526
loo
122,741
215,367
29

TETBURY RAIL LANDS REGENERATION TRUST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 November 2024
20. ANALYSIS OF NET ASSETS BETWEEN FUNDS {continued)
AS AT 30 NOVEMBER 2023
Credltors due
Net current more than I
assets
Tangible
fixed assets Investments
year
Total
Restricted funds
27,171
27,171
Unrestricted funds
Fixed Asset
designated lund
Free reserves
211,362
221,362
81,956
loo
81,856
211,362
loo
66,247
293,318
Total funds
211,362
loo
108,727
320,489
21. LIMITED BY GUARANTEE
The Charity does nol. have any share capital having been incorporated under guarantee. In Ihe event of an
insolvent windin8 UP the liabillty of the Members is limited to £1 each.
30