| Trustees | KJ Hall | |||||
|---|---|---|---|---|---|---|
| G J Hughes | ||||||
| LHughes | ||||||
| AJ I Lowther | ||||||
| F Myers MBE | ||||||
| P P Spans | ||||||
| SJMWynn | ||||||
| R VA Carr | (Appointed | 25 April 2022) | ||||
| A Device | (Appointed | 25Apnl 2022) | ||||
| N P Higgins | (Appointed | 25April 2022) | ||||
| S LDe Rohan | (Appointed | 25 July 2023) | ||||
| P C H Thomas | (Appointed | 25 July 2023) | ||||
| Secretary | C Frowd | |||||
| CEO | BSullivan | |||||
| Charity number | 1094935 | |||||
| Company | number | 04468139 | ||||
| Registered | office | The Fred Bulmer | Centre | |||
| Wall Street | ||||||
| Hereford | ||||||
| HR4 9HP | ||||||
| Auditor | Kendall Wadley | LLP | ||||
| Grants Lodge | ||||||
| Tt Graham | Road | |||||
| Malvern | ||||||
| Worcestershire | ||||||
| WR14 2JS | ||||||
| Bankers | CAF Bank | |||||
| 25 Kings Hill |
||||||
| West Mailing | ||||||
| Kent | ||||||
| ME194JQ |
| Page | ||
|---|---|---|
| Chairman's Report |
1-2 | |
| Trustees' report |
3-7 | |
| Statement oftrustees' | responsibilities | |
| independent auditor's |
report | 9-11 |
| Statement offinancial | activities | 12-13 |
| Balance sheet | 14 | |
| Statement ofcash flows | 15 | |
| Notes to the financial | statements | 16-47 |
| Trustees | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| The trustees, | who are also the directors | for the | purpose of company |
law, and who served | during | the year and up to | |||
| the date of signature | ofthe financial statements | were: | |||||||
| 8 Davison | (Resigned | 15 | November | 2022) | |||||
| KJ Hall | |||||||||
| G J Hughes | |||||||||
| L Hughes | |||||||||
| AJ I Lowther |
|||||||||
| F Myers MBE | |||||||||
| P P Spans | |||||||||
| SJ M Wynn | |||||||||
| RVA Carr | (Appointed | 25 | April 2022) | ||||||
| A Davies | (Appointed | 25 | April 2022) | ||||||
| N P Higgins | (Appointed | 25 | April 2022) | ||||||
| S L De Rohan | (Appointed | 25 | July 2023) | ||||||
| P C H Thomas | (Appointed | 25 | July 2023) |
| Current financial year | Unrestricted | Restricted Endowment |
Restricted Endowment |
Total | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | |||||
| Notes | 2023 f |
2023 f |
2023 f |
2023f | 2022f | ||
| dl | 4,000 | 812,381 | 757,712 | 1,574,093 | 937,319 | ||
| investments Material other income |
1,098 58,938 |
3,150 | 189,462 | 193,710 58,938 |
171,371 57,331 |
||
| Total income and endowments | 64,036 | 815,531 | 947,174 | 1,826,741 | 1,166,021 | ||
| ~Edit Charitable activities |
7 | 141,752 | 647,533 | 165,200 | 954,485 | 997,723 | |
| Net gains/(losses) on investments |
11 | (9,684) | (276,714) | (286,398) | 460,099 | ||
| Net (outgoing)/incoming transfers |
resources | before | (77,716) | 158,314 | 505,260 | 585,858 | 628,397 |
| Gross transfers between |
funds | 12 | 98,170 | (72,372) | (25,798) | ||
| Net movement in funds |
20,454 | 85,942 | 479,462 | 585,858 | 628,397 | ||
| Fund balances at 1 April | 2022 | 167,177 | 337,874 | 5,829,611 | 6,334,662 | 5,706,265 | |
| Fund balances at 31 March 2023 | 187,631 | 423,816 | 6,309,073 | 6,920,520 | 6,334,662 |
| Prior financial | year | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total | ||||
| funds | funds | funds | |||||
| 2022 | 2022 | 2022 | 2022 | ||||
| Income from: | Notes | 6 | 6 | 6 | 6 | ||
| Donations and Investments Material other |
legacies income |
3,130 3 57,331 |
719,092 6,662 |
215,097 164,706 |
937,319 171,371 57,331 |
||
| Total Income | and endowments | 60,464 | 725,754 | 379,803 | 1,166,021 | ||
| Charitable activities |
97,241 | 711,695 | 188,787 | 997,723 | |||
| Net gains/(losses) on investments |
21,259 | 438,840 | 460,099 | ||||
| Net (outgoing)/incoming | resources before transfers | (36,777) | 35,318 | 629,856 | 628,397 | ||
| Gross transfers | between | funds | 12 | 95,946 | (17,966) | (77,980) | |
| Net movement | in funds | 59,169 | 17,352 | 551,876 | 628,397 | ||
| Fund balances | at 1 Apr/I | 2021 | 108,008 | 320,522 | 5,277,735 | 5,706,265 | |
| Fund balances | at 31 March 2022 | 167,177 | 337,874 | 5,829,611 | 6,334,662 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Notes | 6 | 6 | ||||
| Fixed assets Intangible assets Tangible assets Investments |
13 14 15 |
6,717 1,571 6,197,571 |
2,123 5,800,807 |
|||
| 6,205,859 | 5,802,930 | |||||
| Current assets Stocks Debtors Cash at bank and in |
hand | 17 18 |
6,468 71,035 688,336 |
132,924 752,470 |
||
| 765,839 | 885,394 | |||||
| Creditors: amounts one year |
falling due within | 19 | (51,178) | (353,662) | ||
| Net current assets | 714,661 | 531,732 | ||||
| Total assets less current liabilities | 6,920,520 | 6,334,662 | ||||
| Capital funds Endowment funds - |
general | 21 | 6,309,073 | 5,829,611 | ||
| Income funds Restricted funds Ijnrestncted funds |
22 | 423,816 187,631 |
337,874 167,177 |
|||
| 6,920,520 | 6,334,662 |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 6 | 6 | |||||
| Cash flows from operating | activities | ||||||
| Cash generated from operations |
26 | 434,150 | 210,772 | ||||
| Investing activities |
|||||||
| Purchase ofintangible assets Purchase oftangible fixed assets |
(6,717) | ||||||
| Purchase of investments Proceeds on disposal of investments Investment income received |
(3,084,789) 2,401,627 191,595 |
(2,208) (3,871,590) 3,841,561 169,256 |
|||||
| Net cash (used in)/generated | from | ||||||
| investing activities |
(498,284) | 137,019 | |||||
| Net cash used in financing | activities | ||||||
| Net (decrease)/Increase in cash and |
cash | ||||||
| equivalents | (64,134) | 347,791 | |||||
| Cash and cash equivalents at |
beginning | ofyear | 752,470 | 404,679 | |||
| Cash and cash equivalents | at end of | year | 688,336 | 752,470 |
| 3 | Dona&ms | and legacies | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 E Unrestricted funds |
2023 E Restricted funds |
Endowment funds general 2023 6 |
2023 5 Total |
ZD22 Unrestricted funds |
Resalcted funds 2D22f |
Endowment funds genslal 2022f |
Total 2D22 E |
|||
| Donations Grants |
end gifts | 4,DDD | 323,625 400,766 |
757,712 | 1,006,337 400,750 |
3,13D | 171,630 547,456 |
215,097 | 308,063 547,456 |
|
| 4,DDD | 012,381 | 757,712 | 1,574,D93 | 3,130 | 710,D02 | 215,D97 | 037,318 | |||
| 4 | Ilwestments | |||||||||
| Unrestricted funds 2023 E |
2D23 E Restricted funda |
Endowment funds general 2023 5 |
Total 2023 f. |
Unrestncted funds 2022 E |
Restricted funds |
Endowment funda general 2D22 E |
Total 2022f |
|||
| Investment | income | 1,098 | 3,150 | 109,462 | 193,710 | 3 | 0,662 | 104,706 | 171,371 |
| Unrestricted | Total | Unrestricted | Total | ||
|---|---|---|---|---|---|
| funds | funds | ||||
| 2023 f |
2023 6 |
2022 5 |
2022 5 |
||
| Management | fees | 58,938 | 58,938 | 57,331 | 57,331 |
| 58,938 | 58,938 | 57,331 | 57,331 |
| Charitable activitie |
s | |||||
|---|---|---|---|---|---|---|
| Resources | Resources | |||||
| expended | expended | |||||
| on | crt | |||||
| charitable | charitable | |||||
| activities | activities | |||||
| 2023 | 2022 | |||||
| Notes | 5 | 5 | ||||
| Staff costs Rent and service charge Postage and stationery Sundry expenses Fees, sobs and training Bank charges Computer running costs Grants paid out |
28 | 99,595 2,424 371 1,920 3,643 216 12,389 812,733 36 |
72,846 2,425 676 1,561 3,851 347 8,536 900,482 950 |
|||
| Advertising Cherie voucher and donation |
fees | 2,750 | ||||
| 936,077 | 991,674 | |||||
| Share ofgovernance | costs | (see nots 8) | 18,408 | 6,049 | ||
| 954,485 | 997,723 | |||||
| Analysis by fund Unrestricted funds Restricted funds Endowment funds |
- general | 141,752 647,533 165,200 |
97,241 711,695 188,787 |
|||
| 954,485 | 997,723 |
| 8 | Supportcosts | ||||||
|---|---|---|---|---|---|---|---|
| Support costs f |
Governance costs f |
2023Support costs f f |
Governance costs |
2022 | |||
| Depreciation | 552 | 552 | 85 | 85 | |||
| Audit fees Legal and professional Insurance |
4,740 12,467 649 |
4,740 12,467 649 |
5,010 305 649 |
5,010 305 649 |
|||
| 18,408 | 18,408 | 6,049 | 6,049 | ||||
| Analysed between |
|||||||
| Charitable activities |
18,408 | 18,408 | 6,049 | 6,049 |
| The average monthly number ofemployees during th |
e year was: | |
|---|---|---|
| 2023 | 2022 | |
| Number | Number | |
| 5 | 4 | |
| Employment costs |
2023f | 2022 5 |
| Wages and salaries Social security costs Other pension costs |
95,758 2,279 1,558 |
70,818 1,105 923 |
| 99,595 | 72,846 |
| 11 | Net gains on | investments | ||||||
|---|---|---|---|---|---|---|---|---|
| Restricted funds 2023 8 |
Endowment funds general 2023 |
Total 2023f |
Restricted funds 2022 E |
Endowment funds general 2022 6 |
Total 2022 f |
|||
| Revaluation investments |
of | (9,684) | (276,714) | (286,398) | 21,259 | 438,840 | 460,099 |
| Intangible fixed asse |
ts | Software 8 |
|---|---|---|
| Cost | ||
| At 1 April 2022 | 6,717 | |
| Additions -separately |
acquired | |
| 6,717 | ||
| At 31 March 2023 | ||
| Amortlsatlon and Impairment |
||
| At 1 April 2022 and 31 March 2023 | ||
| Canylng amount |
6,717 | |
| At 31 March 2023 | ||
| At 31 March 2022 |
| 14 | Tangible | fixed assets | fixed assets | fixed assets | |
|---|---|---|---|---|---|
| Cost | Fixtures and fittingsf | ||||
| At 1 April | 2022 | ||||
| 3,456 | |||||
| At 31 March | 2023 | ||||
| 3,456 | |||||
| Depreciation | and impairment | ||||
| At 1 April | 2022 | ||||
| Depreciation | charged | in the year | 1,333 | ||
| 552 | |||||
| At 31 March | 2023 | ||||
| 1,885 | |||||
| Carrying | amount | ||||
| At 31 March | 2023 | ||||
| 1,571 | |||||
| At 31 March 2022 | |||||
| 2,123 |
| 5 |
Fixed asset inves | tments | ||||
|---|---|---|---|---|---|---|
| Listed | ||||||
| Investments | ||||||
| E | ||||||
| Cost or valuation | 5,800,807 | |||||
| At 1 April 2022 | 3,084,789 | |||||
| Additions | (286,398) | |||||
| Valuation changes |
(2,401,628) | |||||
| Disposals | ||||||
| 6,197,571 | ||||||
| At 31 March 2023 | ||||||
| Carrying amount |
6,197,571 | |||||
| At 31 March 2023 | ||||||
| 5,800,807 | ||||||
| At 31 March 2022 | ||||||
| 2023 | 2022 | |||||
| 16 | Financial instruments |
E | E | |||
| Carrying amount of financial assets Instruments measured at fair value through |
proiit or loss | 6,197,571 | 5,800,807 | |||
| 17 | Stocks | 2023 | 2022 | |||
| 2 | E | |||||
| Finished goods | and goods for resale | 6,468 | ||||
| 16 | Debtors | 2023 | 2022 | |||
| E | E | |||||
| Amounts falling due |
within one year: | |||||
| 18,934 | 10,559 | |||||
| Trade debtors | 52,101 | 122,365 | ||||
| Other debtors | ||||||
| 71,035 | 132,924 | |||||
| 19 | Creditors: amounts | falling due within | one year | 2023 | 2022 | |
| E | E | |||||
| Other taxation and social security Accruals and deferred income |
1,893 49,285 |
1,429 352,233 |
||||
| 51,178 | 353,662 |
| 20 | Deferred income | ||||
|---|---|---|---|---|---|
| Deferred income is | included in the financial statements |
as follows: | |||
| Movements in the year: |
|||||
| Deferred income at 1 April 2022 Released from previous periods Resources deferred in the year |
223,216 (223,216) |
41,231 (41,231) |
|||
| 223,216 | |||||
| Deferred income at | 31 March 2023 | ||||
| 223,216 |
| Endowment funds |
Endowment funds |
Endowment funds |
Endowment funds |
Endowment funds |
Endowment funds |
|||||
|---|---|---|---|---|---|---|---|---|---|---|
| Endowment fund* represent assets which must bs held permanently by the Charity Income arising on ot the Charity and ls indudad as unmstrlded Income Any capgal gains orlosses arising on tha assets |
ths endowment form part ofthe |
funds csn be fund. |
used in accordance with the ob]eds |
|||||||
| Bilrrrrcs et I April 2031 |
Incorrrlrrg resources |
Movement ln funds Resources yr nifcr R expended 8 6 |
ducnms osiris ind hhss 5 |
Bihnii at 1Aprn 3022 |
h omlng resources |
Movement In Rsicurcii expended 6. |
funds Itsnsfiri Rsviluiuons 9iln\ snd 31 Icssra 6 6 |
aihnw at uumh 2033 8 |
||
| Permsnentendowm Becket Bvllrrar Richard Bulmar John Morgen H erg est Glencore Coneygrae CPRE Jack Hughes Bulmer Ggmour H.E.C |
ants 1,085,662 2D9,398 33,389 74,164 168,653 27,081 30,033 45,300 74,473 217,993 |
34,536 8,419 642 2,326 4,931 837 BD2 1,334 2,289 14,295 |
(3?„942) (7,274) (419) (1,750) (3,541) (910) (210) (37D) (5,303) (17,558) (3,305) (533) (1,185) (2,649) (428) (481) (730) (1,203) (3,510) |
93,629 17,389 2.552 6,305 13,368 2,269 2,173 3.652 6,277 18,050 |
1,173,327 221,637 35,931 79,860 170,862 28,859 32,527 49,346 81,466 241,525 |
34,961 6,578 1,032 2,395 5,036 864 912 1,448 2,430 7,456 |
(43,821) (5,000) (4,800) (1,000) (10,118) |
(18,476) (3,151) (518) (1,142) (2,402) (413) (469) (708) (1,169) (3,423) |
(67,692) (ID,720) (1,570) (3,885) (8,235) (1,398) (1,336) (2,099) (3,570) (10,41D) |
1,090,299 2D9,344 34,876 77,228 160,461 27,912 31,636 47,986 78,157 225,D32 |
| Harefordshlre Country Fwr Joenles |
76,871 2,226,774 |
2,189 88,988 |
(71,805) (1,238) (23,836) |
6,031 186,883 |
83,865 2,388,202 |
2,434 71,726 |
(74,619) | (1,207) (22,562) |
(3,421) (107,354) |
81,670 2,265,386 |
| Iron Fund Endowment |
336,139 | 183,919 | (7;IBB) | 28,283 | 521,175 | 757,712 | (10,646) | (34,291) | 1,233,951 | |
| Hereford Cdlags ofArt I-ICF Care Fund |
70,171 43,D51 |
2,121 2,377 |
(1,089) (I,135) (698) |
5,820 3,435 |
76,977 47,073 |
2,308 1,347 |
(1,755) | (1,106) (663) |
(3,289) (2,114) |
74,869 43,888 |
| Clfwd | 4,717,162 | 308,313 | (125,413) (65,555) |
398,126 | 5,232,632 | 898,64D | (141,110) | (M,053) | (261,386) | 5,872,723 |
| (Continued) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,717,162 | 308,313 | (125,413) | (65,555) | 398,126 | 5,232,632 | 898,64D | (141,110) | (66,053) | (251,386) | 5,672,723 | |
| Judith Shrimpton | |||||||||||
| Endowment HCF Sports Fund Much Marde t)need Fund George's Fund Diamond Juhgee Trow Endowflleflt High Shanti |
33,737 4,654 103,878 13,198 |
1,017 116 3,039 |
(2,176) (583) (341) (13,198) |
(520) (88) (1,872) |
2,758 315 8,235 |
34,817 4,434 113,139 |
1,032 127 3,281 782 |
(1,0DD) (2,500) |
(490) (64) (1,624) 49,317 |
(1,699) (194) (5,069) (87l |
32,659 4,3D4 107,228 50,012 |
| Endowment The Chadolta Emma SaDard |
205,218 | 52,742 | (42,077) | (6,973) | 16,948 | 225.858 | 13985 | (17176) | (3637) | (10682) | 208 338 |
| Trust Fund Chades &Anne Saunders Fmraly |
18,416 | (297) | 1,486 | 2D,153 | 587 | (289) | (915) | 19,536 | |||
| Fulul HCF Arts Fund AONS Endowment HCF MHF |
46,170 4,833 54,532 75,938 |
7,184 144 1,666 5,032 |
(5,000) | (753) (78) (882) (1,182) |
3,852 389 4,520 2,211 |
51,453 5,288 59,838 81,999 |
14,868 154 12,D21 1,697 |
(1,611) (1,8D3) |
(786) (76) (978) (1,117) |
(2.435) (240) (2,576) (1,421) |
61,488 5,127 66,5D1 81,158 |
| 5,277,735 | 378,8D3 | (188,787) | (77,980) | 438,840 | 5,829,811 | 947,174 | (165,200) | (25,798) | (276,714) | 6,309,073 |
| Restricted funds |
Restricted funds |
Restricted funds |
||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| The Income funds ofthe chadly Indude | rssddad | funds comprising | the following | unexpended | balances | of donations | end grants hakl | on tnlst for specdc purposes: | ||||||||
| gslanca «t I April tc21 |
Inc Irang rlmomcsa |
Movement ROC ceca **psrldad In |
funds Tnmrtm R E |
slrmuorm, gain and lmse 5 |
galanm at I Apm 2522 |
Incomlnp nlsovcms |
Movement In ROComc85 axpandad |
funds Tr\naf855 Rsvamatlcna, Dalna and 51 Ioc ms E |
science m March 2ets E |
|||||||
| Addresmng Fuel |
18,000 | 18,000 | ||||||||||||||
| Poverty Fund | ||||||||||||||||
| Herefordshire Lgeslyles Herefordshire RSN Survtdng Vvlnter Odey Fund TVYP Iron Fund Flow- Through Ross Tennis Club AONB Restrldad Emergency Appeal Fund NET Fund Georgds Fund Heston Fund |
1,049 4,820 4,77D 2,533 133,419 101,852 1,763 2,917 42,536 11,936 12,925 |
2 22,341 1 3,315 103,588 76 500 15,124 6 |
(1,049) (2D,588) (1,000) (25,080) (117,670) (bse) (2,00D) |
(2,122) (100) (2,508) (11,658) (6) (151) (16) |
11,139 10,120 |
4,822 4,4DD 1,434 12D,285 86,231 1,208 841 43,038 27,D44 12,931 |
85 26,876 17 2,817 205,504 58,132 229 |
(461) (500) (40,2ee) (1,000) (65,529) |
19,873 (50) (4,027) (64) (100) (50,028) (63,982) |
(5,219) (4,465) |
4,906 50,688 901 73,591 157,779 1,208 41,938 33,160 13,160 |
|||||
| Hol'efonlshlro | ||||||||||||||||
| Youth Sodal | 33,723 | (33,723) | ||||||||||||||
| Acgon iwgl Iwgl matched |
(33,723) | 33,723 | ||||||||||||||
| funding CNwd |
32D,522 | 144,862 | (167,937) | (16,662) | 21,258 | 302,234 | 343,385 | (175,979) | (64,632) | (9,684) | 396,323 |
| Restricted funds | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Continued) | |||||||||||
| Blfwd Community & Personal |
320,622 | 144,952 | (167,937) | (16,562) | 21,259 | 302,234 | 343,385 | (175,979) | (64,632) | (9,684) | 395,323 |
| Resglence | |||||||||||
| Emergency Food Provision |
197,275 | (197,275) | |||||||||
| Help For Refugees Longtown Early Years Education |
7,751 | (4,400) | (32) | 3,319 | 34,725 1,490 |
(34,725) (1,632) |
(2,972) | 205 | |||
| FUnd Knde Angd of Hereford The Queen' s Green Canopy Get Active-Green Spaces Community & |
17,860 15,000 1,458 207,378 |
(1,112) (198) (207,378) |
(750) (26) |
17,950 13,138 1,233 |
3,398 | (16,155) (838) (2,077) |
(1,795) (750) (242) |
11,551 2,311 |
|||
| Pe Iso Iml | |||||||||||
| Rsagsnce Lets Crests |
265,773 | (265,773) | |||||||||
| Jubgee Fund Christmas Appeal |
27,561 | (27,551) | |||||||||
| Fund Made By Sport Commun(ban In |
6,188 31,753 |
(5.592) (31.753) |
(596) | ||||||||
| Cdals | |||||||||||
| Household Euppon Fund |
8,900 | (8,900) | |||||||||
| 320,522 | 725,754 | (71(.695) | (17,966) | 21,259 | 337,874 | 186,'133 815,531 |
(175,068) (647.533) |
(72,372) | (9,684) | 11,065 423,818 |
|
| -39- |
| 22 | Restricted hmds |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sae the prev/ous nots for the narragve |
regarding | the natura | of funds. | ||||||||
| 23 | Analysis ofnet assets between funds | t/nresbfcted fr/ h de 2023 6 |
Restrfctad funds 2023 5 |
Endowment funds 2023 f |
Total 2023 5 |
Unrestrlded funds 2022f |
Restrided funda 2D22 f |
Endowment funda 2022 f |
Total 2022f |
||
| Fund balances at 31 March 2023 are | represented | ||||||||||
| by; lrltangibla fixed assets Tangible assets Investments Current assets/giebgltlas) |
6,717 1,571 179,343 |
127,549 296,267 |
8,070,022 239.051 |
6,717 1,571 6, 197,571 714,661 |
2.123 165,D54 |
129,343 2D8,531 |
5,671,464 158,147 |
2,123 6,800,807 531,732 |
|||
| 187,631 | 423,816 | 8,309,073 | 6,920,520 | 167,177 | 337,874 | 5,829,611 | 8,334,862 |
| 2023 | 2022 | |
|---|---|---|
| E | E | |
| Within one year Between two and five years |
1,848 3,696 |
1,848 5,544 |
| 5,544 | 7,392 |
| ere were no disdosable related party |
tra | nsactions d |
uring the year (202 |
2 -none). | ||
|---|---|---|---|---|---|---|
| 26 | Cash generated from operations |
2023 | 2022 | |||
| E | E | |||||
| Surplus for the year | 585,858 | 628,397 | ||||
| Adjustments for. |
||||||
| Investment income recognised in statement offinancial Fair value gains and losses on investments Depredation and impairment oftangible fixed assets |
activities | (193,710) 286,398 552 |
(171,371) (460,099) 85 |
|||
| Movements in working capital: |
||||||
| (Increase) in stocks Decrease/(increase) in debtors (Decrease)/increase in creditors |
(6,468) 64,004 (302,484) |
(284) 214,044 |
||||
| Cash generated from operations |
434,150 | 210,772 | ||||
| 27 | Analysis ofchanges In net funds |
|||||
| The Charity had no debt during the year. |
| 28 | Grant Listing | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Fund | ~GR | Amount | Total | ||||||
| ¹lw ill | Everybody Dance |
3,723 | |||||||
| HVOSS | 10,000 | ||||||||
| Look tJK | 10,000 | ||||||||
| HVOSS | 10,000 | ||||||||
| DHMAT StThomas Cantaloupe | School | 0.37 | |||||||
| 33,723 | |||||||||
| ¹iwltt Matched | Funding | Everybody Dance Growing Local Close House |
3,723 10,000 10,000 |
||||||
| DHMAT StThomas Cantaloupe | School | 10,000 | |||||||
| 33,723 | |||||||||
| Dirty Feet Dance Cracked Slipper |
4,712 2,984 |
||||||||
| Rural Media | 20,500 | ||||||||
| Tame Valley YFC | 4,000 | ||||||||
| Wigmore Village Hall |
3,750 | ||||||||
| Shropshire Youth Forum |
4,320 | 40,266 | |||||||
| Odey Fund | Ellwood YFC | 500 | |||||||
| Iron Fund | Livability | 4,127 | |||||||
| Parkinsons Care &Support |
1,000 | ||||||||
| Autism assessment for |
e child | 1,950 | |||||||
| Rewiring a house for an individual Herefordshire Growing Point |
349 5,349 |
||||||||
| StJohns & Red Cross | Defence | 9,970 | |||||||
| Growing Local Kingsland PC West Mercia Women's |
Aid | 4,100 2,500 500 |
|||||||
| HVOSS (Joint funding) | 3,750 | ||||||||
| Chimes Press | 3,100 | ||||||||
| WMRSASC | 399 | ||||||||
| Counselling for an individual |
1,560 | ||||||||
| Boiler for an individual | 2,240 | ||||||||
| Rent for an individual | 786 | ||||||||
| HVOSS - Film for the Blind | 3,263 | ||||||||
| Counselling for an Individual HVOSS |
1,560 308 |
||||||||
| Relate Worcestershire | 3,000 | ||||||||
| Ross Rowing Club Counselling for an individual Home Start Herefordshire |
3,000 600 5,000 |
||||||||
| Funding to 24 individuals |
to help | with purchasing | |||||||
| white goods, computer membership . |
equipment | and gym | 7,119 | 65,529 |
| 28 | Grant Usting | (Continued) | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Becket Bulmer | Ledbury Amateur Dramatics |
5,000 | |||||||
| Ledbury Food Festival |
1,500 | ||||||||
| Leominster in Bloom |
500 | ||||||||
| Aylestone Park Association |
1,500 | ||||||||
| Dementia Matters-Here |
(Joint | funding) | 1,500 | ||||||
| Leintwardine History Society |
1,500 | ||||||||
| Cultivation Learning & |
Nature | CIC | 1,000 | ||||||
| Hereford Cider Museum Black Mountain Chamber |
Quarter Music |
1 Grant | 3,702 2,500 |
||||||
| Wye Float | 2,500 | ||||||||
| Pentabus Arts Ltd |
3,000 | ||||||||
| Bromyard Community Arts |
800 | ||||||||
| Hereford Cider Museum |
Quarter | 2 Grant | 3,792 | ||||||
| Hereford Cider Museum Quarter Hereford Police Male Voice Choir |
3 Grant | 3,795 1,000 |
|||||||
| CUP Ceramics | 3,370 | ||||||||
| Brain Tumour Support | 2,000 | ||||||||
| Herefordshire Hoard |
1,000 | ||||||||
| Hereford Cider Museum |
Quarter | 4 Grant | 3,862 | ||||||
| 43,821 | |||||||||
| Bulmer Gilmour | Holiday for a terminally | ill | 10year | old child | 1,000 | ||||
| 1,000 | |||||||||
| Glencora Fund | Dementia Matters-Here |
(Joint | funding) | 1,500 | |||||
| Sutton Walls Conservation | 800 | ||||||||
| Royal National College |
for the | Blind | 2,500 | ||||||
| 4,800 | |||||||||
| Herefordshlre | Care Fund | Replace appliances destroyed |
in a house fire | 975 | |||||
| Childcare for autistic child |
780 | ||||||||
| 1,755 | |||||||||
| Herefordshlre Fund |
Education | HVOSS (Joint funding) HVOSS -4 Laptops for Refugees |
(Joint funding) | 3,750 336 |
|||||
| 7 Bursaries | 6,030 | ||||||||
| 10,116 | |||||||||
| High Sherif | Shrievel Lecture |
2,151 | |||||||
| Melody Dance ECHO 3Degreez Allstarz |
1,000 1,000 1,000 |
||||||||
| Phoenix Bereavement The CLD Trust |
1,000 825 |
||||||||
| Herefordshire Vennture Gen 2 Youth Hub |
1,000 480 |
| S TO THE FINANC HE YEAR ENDED |
IAL STATEMENTS (C 31MARCH 2023 |
NTI | NUED) | |
|---|---|---|---|---|
| (Continued) | ||||
| rant Ustlng | ||||
| Leominster Police Boxing Academy |
4eo 480 |
|||
| Hereford Rugby Club |
480 | |||
| Girl Guiding Herefordshlre |
480 | |||
| The Cracked Slipper South Wys Police Boxing |
Academy | 480 480 |
||
| Close House | 480 | |||
| 2Faced Dance | 480 | |||
| The Courtyard | 4eo | |||
| Longlands Care Farm |
480 | |||
| HOPE Family Centre | 480 | |||
| Herefordshire Scouts |
480 | |||
| Growing Point Herefordshire Museum Service |
480 480 |
|||
| Herefordshire FA Knife Angel Hereford The Card Shed |
1,000 1,000 17,176 |
|||
| Joanies Fund | Outkast Panda Crew CIC Neuromuscular Centre |
3,000 2,000 2,500 |
||
| Forty Ltd Youth on the Move Action East Devon |
3,000 1,000 2,400 |
|||
| APPLE Newbigin Community Trust Hadlsigh Foodbank |
3,500 3,463 3,500 |
|||
| Helping Angels | 3,500 | |||
| The Mix Sidney Nolan Trust Ledbury Poetry Festival |
3,500 3,968 1,000 |
|||
| Peer Productions | 1,000 | |||
| EPYouth Friends of Hednesford |
Park | 1,000 3,500 |
||
| Jericho Foundation Next Door But One |
1,000 3,524 |
|||
| Tschresort CIC Swansea Music Art Digital Rainbow Youth Centre The Living Painting Trust SKY Autism Support All Change Arts Ltd Frodsham Youth Association |
3,208 1,500 1,500 3,075 3,500 2,000 2,000 |
|||
| Sporting Challenge PCC St Paul's Church Sparks of Success |
3,000 3,000 2,900 |
|||
| Sunbeam London Ths Literacy Pirates Returned unspent funding |
from 2021-22 | 3,000 420 74,619 |
||
| 1,000 | ||||
| British Disable Angling |
| F | OR THE | YEAR ENDE | YEAR ENDE | D 31NIARCH 2023 | ||||
|---|---|---|---|---|---|---|---|---|
| 28 | Grant | Listing | ||||||
| IConNnued) | ||||||||
| Much Marcle Consolidated Much Marde Community Charities |
Shop | 1,000 | ||||||
| 2,500 | ||||||||
| Richard | Bulmer Fund | Royal National College for |
the Blind | 5,000 | 2,500 | |||
| Charles Family |
&Anna Saunders Herefordshire Hoard Fund |
5,000 | ||||||
| 1,611 | ||||||||
| AONB | Wye Ventures CIC |
1,611 | ||||||
| Ross Rowing Club |
1,580 | |||||||
| 1,000 | ||||||||
| Emergency | Appeal Fund | 4x Flood Relief Grants | 2,580 | |||||
| 1,000 | ||||||||
| Knife Angel | Hereford | Knife Angel workshop | 838 | 1,000 | ||||
| The Queen's | Green CanopyHerefordshire Light Infantry Transport costs oftrees |
Museum | 40 | 838 | ||||
| Transport costs oftrees | 307 | |||||||
| Part payment ofthe Castle Green Bench |
125 1,605 |
|||||||
| Longtown Education |
Early Years Fund |
Longtown Primary School -Creative Enhancement ofEYFSarea Longtown Pdmary School - Remodelling school portacabin |
pre- | 11,777 4,378 |
2,077 | |||
| Community Resilience |
8 Personal Grant |
Age UK Hereford & Locality |
16,155 | |||||
| Yeleni Therapy &Support Bromyard Discrict Girl Guides Herefordshire MIND |
9,883 5,001 417 |
|||||||
| LWB Welf-Being Cafd | 10,000 | |||||||
| Marches Counselling Service Close House Projects Hereford Football Assodation Accessible Herefordshire |
5,900 7,729 9,417 5,050 |
|||||||
| Hereford Make |
7,997 | |||||||
| Herefordshire Vennture |
5,500 | |||||||
| The CLD Trust | 2,000 | |||||||
| Citizens Advice Herefordshire Kids Kitchen |
10,000 10,000 |
|||||||
| Look UK | 8,765 | |||||||
| 10,000 |
| (Condnued) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 28 | Grant Listing | ||||||||
| Haygrove Community Garden The Plynlimon Trust Hope Support Services |
10,000 9,000 5,000 10,000 |
||||||||
| 3Degreez Allstarz | 5,001 | ||||||||
| LEAF Leominster Meeting Room |
9,900 9,750 |
||||||||
| ETHOS | 3,955 | ||||||||
| Pack-It Ltd | 10,000 | ||||||||
| Halo Leisure Herefordshire Board Garners Pheonix Bereavement Support Hinton Community Association |
1,150 5,001 9,960 900 |
||||||||
| Herefordshire Rural Hub |
197,275 | ||||||||
| Help fo Refugees Fund | Teaching Aids for English lessons for Refugees living in Hsrefordshire Association of Ukranians in GB -18Laptops provided for Refugees living in Herefordshire |
120 1,512 1,632 |
|||||||
| 5,000 | |||||||||
| Emergency | Food Provision ETHOS St Martin's Church Haygrove Community Garden Kingstone Village Hall South Wye Development Trust |
54,325 5,000 3,000 5,000 2,400 |
|||||||
| Lea Lunch Club | 10,000 | ||||||||
| Like & Soul Kitchen | 34,725 | ||||||||
| Household | Support Fund | 382 grants for fuel &energy of white goods to individuals |
costs living |
8,the purchase in fuel poverty. |
175,068 175,068 |
||||
| 5,000 | |||||||||
| Communltes | in Crisis | Peterchurch PC C |
780 | ||||||
| ETHOS | 780 | ||||||||
| Lea Community Hub |
780 | ||||||||
| South Wye Development | Trust | 780 | |||||||
| Growing Local |
780 | ||||||||
| Kingstone Village Hall |
8,900 | ||||||||
| Logistics | Aid | Funding towards 10tnps Funding towards 2 trips |
carrying carrying |
aid to Ukraine aid toTurkey |
31,085 3,800 34,885 |
||||
| HCF Fuel | Poverty Fund | 3grants of up 5300to help poverty |
households | in fuel | 461 461 |