## **REPORT OF THE DIRECTORS AND** 

## **UNAUDITED FINANCIAL STATEMENTS** 

**FOR THE YEAR ENDED 31 MARCH 2023** 

**FOR** 

**BUZZER BUSES (DIAL A RIDE) LIMITED Company Registration Number 05338802** 

**Charity Registration Number 1109107** 



**BUZZER BUSES (DIAL A RIDE) LIMITED** 

## **CONTENTS OF THE FINANCIAL STATEMENTS for the Year Ended 31 March 2023** 

||**Page**|
|---|---|
|**Reference and Administrative Details**|1|
|**Report of the Trustees / Directors**|2 to 5|
|**Report of the Independent Examiner**|6|
|**Statement of Financial Activities /**|7|
|**Income and Expenditure Account**||
|**Balance Sheet**|8|
|**Notes to the Financial Statements**|9 to 15|





**BUZZER BUSES (DIAL A RIDE) LIMITED** 

## **REFERENCE AND ADMINISTRATIVE DETAILS for the Year Ended 31 March 2023** 

**DIRECTORS / TRUSTEES:** Mrs P L O'Toole (Chairperson) Mr D R Pipkin (Vice Chairperson) Mr J J O'Toole Mr M Freeman Mr N W Jephcote **COMPANY SECRETARY:** Mr M Gale **REGISTERED OFFICE:** 31 New Road Linslade Leighton Buzzard Bedfordshire LU7 2LS **REGISTERED NUMBER:** 05338802 (England and Wales) **CHARITY NUMBER:** 1109107 **BANKERS:** CAF Bank Limited 25 Kings Hill Avenue Kings Hill West Malling Kent ME19 4JQ 

**INDEPENDENT EXAMINER:** D R Kerins FCCA 

Ad Valorem Accountancy Services Ltd Chartered Certified Accountants & Statutory Auditors 2 Manor Farm Court Old Wolverton Milton Keynes Buckinghamshire MK12 5NN 

Page 1 



**BUZZER BUSES (DIAL A RIDE) LIMITED** 

## **REPORT OF THE TRUSTEES / DIRECTORS for the Year Ended 31 March 2023** 

The trustees present their annual report together with the financial statements of the charity for the year ended 31 March 2023, which are also prepared to meet the requirements for a directors' report and accounts for Companies Act purposes. The financial statements comply with the Charities Acts, the Companies Act 2006, the Memorandum and Articles of Association, and the Statement of Recommended Practice - Accounting and Reporting by Charities (SORP FRS102) 

## **Status** 

The company is both a charity and a company, limited by guarantee. It is a member of the Community Transport Association UK, a registered charity (number 1002222), but operates independently of that charity. 

## **Our Purpose & Principal Activity** 

The principal activity of the company in the period under review was that of carrying out the objects of the charity, being to provide a community transport service for such of the inhabitants of Leighton Linslade and its neighbourhood who are in need of such a service because of age, sickness or disability (mental or physical), or poverty, or because of a lack of availability of adequate and safe public passenger services. 

In setting our objective and planning our activities our trustees have given careful consideration to the Charity Commission's general guidance on public benefit. 

## **Public Benefit** 

Buzzer Buses have been around for 32 years now constantly providing our Door to Door transport service for the elderly and disabled residents of Leighton Buzzard and the surrounding area. Our service has been operating normally, once again and we have been very busy. With our membership increasing, we now have over 1,000 members, we see the service continuing for many years to come. 

## **Directors/Trustees/Structure** 

The directors, who act as the Management Committee and are also trustees under the Charities Acts, during the year under review were: 

Mrs P L O’Toole Mr D Pipkin Mrs J Connolly (resigned 1 October 2022) Mr N W Jephcote Mr J J O’Toole Mr M Freeman 

Day-to day operations are the responsibility of a General Manager who reports directly to the Management Committee. 

## **Financial Review** 

During the year under review, the company had a net income of £1,190 (2022: net income £28,181). The balance sheet strengthened by 1% to £238,681. 

## **Reference and Administrative Details** 

These are detailed on Page 1 of this report. 

Page 2 



**BUZZER BUSES (DIAL A RIDE) LIMITED** 

## **REPORT OF THE TRUSTEES / DIRECTORS (continued) for the Year Ended 31 March 2023** 

## **Chairman’s report** 

The last financial year has been another good one for Buzzer Buses especially with the comfort of the extended Dial-a-Ride contract from Central Bedfordshire Council. Although the fact that this contract will expire in August 2023 has meant a lot of meetings and preparation in readiness for the next phase. 

Following the end of any restrictions and our members eagerness to get out and about we were very quickly surpassing the 75% of usual service that we reported in the Chairmans Report at the end of April 2022. Although the ever expanding size of Leighton Buzzard and continual roadworks has meant that we are not able to do quite as many journeys as we did. 

Our Dial-a-Ride bookings and outings are continually filled as people still thoroughly enjoy the service that we 

offer and the helpfulness of our drivers. Our school route is also back to full capacity, and this as always works very well to keep our buses busy before and after the peak Dial-a-Ride hours, as well as supporting the service financially to continue. 

We are still bringing back our streamlining measures and carry far more people on each journey than we did during the Covid Pandemic. This previously proved helpful to reduce costs and increase income and we will hopefully be back to pre-pandemic levels very soon. 

We are still extremely fortunate to have the services of one of our trustees who dedicates a great deal of his time to fund raising and other aspects of then charity. He has again raised a considerable amount of money towards our ‘bus replacement programme’ and running costs. This has allowed us to purchase another new Bus in 2023. 

As has become usual for us, our aim for each financial year is to break even with costs and general income balancing each other out. The fundraising that our trustee does then allows for new vehicles to be purchased, this means a very satisfactory end to each year. 

We are extremely pleased to say that for the fourth year running we have again exceeded our expectations and have a surplus for the year April 2022 to March 2023 of £1,190. 

Our ‘Buzzer Buddy’ scheme has continued to be a fantastic and popular means of communication for our members, and we have had many reports of people communicating during these difficult times using this service. 

Page 3 



**BUZZER BUSES (DIAL A RIDE) LIMITED** 

## **REPORT OF THE TRUSTEES / DIRECTORS (continued) for the Year Ended 31 March 2023** 

## **Small company provisions** 

This report has been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies. 

## **Reserves Policy** 

A formal policy on general reserves was agreed at the September 2008 meeting of the executive committee and was reviewed and amended by the executive committee on 28th November 2018. It was agreed that it will be reviewed at each AGM and this has been done again on 10 October 2023 and unanimously accepted by the committee. It states: 

A general reserves policy is desirable to identify that part of the assets of the company which must be set aside to cover adverse financial contingencies. The reserve fund for Buzzer Buses is intended to cover the following contingencies: 

1. Orderly closure of the business if continuation is no longer possible. 

2. The continuation of the business in periods of adverse cash flow. 

3. The acquisition of new office premises and associated moving costs. 

4. The replacement of secure parking facilities for our buses. 

5.    Emergency Hire of a vehicle should the need arise to maintain service. 

1. Orderly closure of the business implies the cessation of operations, the redundancy of staff and any contracted obligations to suppliers. This requires sufficient funds to cover three months funding of salaries and salary related payments. 

2. Continued operation in the face of delays to funding grants requires funds to operate the business for a period of up to two months. 

It is therefore the policy of the company to designate a general reserve to cover all these contingencies and to ensure that an appropriate proportion of the assets be protected for that purpose. This is separate from the sum represented by the tangible assets (i.e. buses) and the funds for their normal replacements. 

This policy document shall be appended to the annual accounts, and where necessary amended, for approval by the trustees at each AGM. 

## **Forthcoming Year** 

The financial security of the company is once again assured for the forthcoming year. We have received our grant payment from LTC and payment for the Dial-a-Ride from CBC. We are extremely busy with members wanting to get out more than ever now they are free to do so. We have also massively increased our Fundraising activities and this has proved a valuable additional source of income. This will continue throughout 2023 and beyond. 

Page 4 



**BUZZER BUSES (DIAL A RIDE) LIMITED** 

## **REPORT OF THE TRUSTEES / DIRECTORS (continued) for the Year Ended 31 March 2023** 

## **New Trustees** 

New Management Committee members may be elected individually at the Annual General Meeting. The Management Committee may in addition co-opt no more than five other persons to serve as full voting members of the Management Committee until the next Annual General Meeting. Existing Trustees agree what skills, experience and knowledge are needed in new trustees and a job specification is then drawn up. Successful candidates are interviewed and invited to join subject to references, formal vetting and approval by the full trustee board. They are provided with copies of the Memorandum and Articles of Association of the charity and literature pertaining to our activities, together with a copy of the essential trustee guide (CC3) as issued by the Charity Commission. Officers serve for one year, after which they are eligible for reappointment provided that no person serves for more than ten consecutive years in the same post. 

Approved by the Board on 30 January 2024 and signed on its behalf by: 

Mrs P O’Toole (Hon. Chairperson) 

Page 5 



**BUZZER BUSES (DIAL A RIDE) LIMITED** 

## **REPORT OF THE INDEPENDENT EXAMINER TO THE TRUSTEES OF BUZZER BUSES (DIAL A RIDE) LIMITED** 

I report to the charity trustees on my examination of the accounts of the company for the year ended 31 March 2023, which are set out on pages 7 to 15. 

## **Responsibilities and basis of report** 

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

Having satisfied myself that the accounts of the company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your 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** 

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

1.   accounting records were not kept in respect of the company as required by section 386 of the 2006 Act; or 

2.   the accounts do not accord with those records; or 

3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a 'true and fair view' which is not a matter considered as part of an independent examination; or 

4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities. 

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. 

D R Kerins FCCA Ad Valorem Accountancy Services Ltd Chartered Certified Accountants & Statutory Auditors 2 Manor Farm Court Old Wolverton Milton Keynes Buckinghamshire MK12 5NN 

Date: 30 January 2024 

Page 6 



## **BUZZER BUSES (DIAL A RIDE) LIMITED** 

## **STATEMENT OF FINANCIAL ACTIVITIES (INCLUDING INCOME AND EXPENDITURE ACCOUNT) for the year ended 31 March 2023** 

|**Notes**<br>**Income and endowments from**<br>Donations & Legacies<br>3<br>Charitable activities<br>4<br>Other trading activities<br>5<br>Investments<br>Other<br>6<br>**Total income and endowments**<br>**Expenditure on:**<br>Raising funds<br>Charitable activities<br>8<br>Other<br>8<br>**Total expenditure**<br>**Net Income/(Expenditure) for the Year**<br>**Transfers Between Funds**<br>15<br>**Net Movements in Funds**<br>**Reconciliation of Funds**<br>Total funds brought forward from 1 April 2022<br>**Total funds carried forward at**<br>**31 March 2023**|**Unrestricted Funds**<br>**General**<br>**Designated**<br>**reserve**<br>**reserves**|**Restricted**<br>**Funds**<br>**Capital**<br>**assets**<br>**£**<br>9,349<br>9,349<br>4,349<br>4,349<br>5,000<br>5,000<br>-<br>5,000|**Total Funds**<br>**2023**<br>**£**<br>43,953<br>192,706<br>1,435<br>763<br>-<br>238,857<br>-<br>236,917<br>750<br>237,667<br>1,190<br>-<br>1,190<br>237,491<br>238,681|**Total Funds**<br>**2022**|
|---|---|---|---|---|
||**£**<br>**£**<br>34,604<br>192,706<br>1,435<br>763<br>-|||**£**<br>50,009<br>193,525<br>1,580<br>12<br>9,813|
||229,508<br>-|||254,939|
||-<br>232,568<br>750|||-<br>226,008<br>750|
||233,318<br>-|||226,758|
||||||
||( 3,810)<br>-<br>( 5,750)<br>5,750|||28,181<br>-|
||( 9,560)<br>5,750<br>120,975<br>116,516|||28,181<br>209,310|
||111,415<br>122,266|||237,491|



The notes on pages 9 to 15 form an integral part of these financial statements. 

Page 7 



## **BUZZER BUSES (DIAL A RIDE) LIMITED (REGISTERED NUMBER: 05338802)** 

## **BALANCE SHEET 31 March 2023** 

|**Notes**<br>**FIXED ASSETS**<br>Tangible assets<br>10<br>**CURRENT ASSETS**<br>Debtors<br>11<br>Cash at bank and in hand<br>**CREDITORS**<br>Amounts falling due within one year<br>12<br>**NET CURRENT ASSETS**<br>**TOTAL ASSETS LESS CURRENT**<br>**LIABILITIES**<br>**FUNDS OF THE CHARITY**<br>Unrestricted funds:<br>General fund<br>15<br>Designated funds<br>15<br>Restricted funds<br>Capital assets<br>15|**£**<br>**£**<br>**£**<br>**£**<br>103,377<br>132,691<br>22,247<br>20,169<br>121,397<br>94,611<br>143,644<br>114,780<br>( 8,340)<br>( 9,980)<br>135,304<br>104,800<br>238,681<br>237,491<br>111,415<br>120,975<br>122,266<br>116,516<br>5,000<br>-<br>238,681<br>237,491<br>**2023**<br>**2022**|**£**<br>**£**<br>**£**<br>**£**<br>103,377<br>132,691<br>22,247<br>20,169<br>121,397<br>94,611<br>143,644<br>114,780<br>( 8,340)<br>( 9,980)<br>135,304<br>104,800<br>238,681<br>237,491<br>111,415<br>120,975<br>122,266<br>116,516<br>5,000<br>-<br>238,681<br>237,491<br>**2023**<br>**2022**|
|---|---|---|
||||
|||237,491|
|||120,975<br>116,516<br>-|
|||237,491|



For the year ending 31 March 2023, the company was entitled to exemption from audit under Section 477 of the Companies Act 2006 relating to small companies. 

The members have not required the company to obtain an audit of its accounts for the year ended 31 March 2023 in accordance with Section 476 of the Companies Act 2006. 

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts. 

The financial statements have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies and in accordance with FRS102 SORP. 

The financial statements were approved by the Board of Directors on 30 January 2024 and were signed on its behalf by: 

Mrs P O'Toole 

Page 8 



**BUZZER BUSES (DIAL A RIDE) LIMITED** 

## **NOTES TO THE FINANCIAL STATEMENTS for the Year Ended 31 March 2023** 

## 1 **ACCOUNTING POLICIES** 

## **Basis of preparation** 

The financial statements have been prepared under the historical cost convention and in accordance with the Financial Reporting Standard (SORP- FRS 102) (effective January 2016), the Statement of Recommended Practice for Charities (revised 2015), the Charities Act 2011 and the Companies Act 2006. 

The presentation currency of the financial statements is the Pound Sterling (£). 

## **Company status** 

The company is limited by guarantee and has no share capital. The liability of members is limited to £1 in the event of a winding up. 

## **Preparation of the accounts on a going concern basis** 

The financial statements have been prepared on a going concern basis since the Trustees are confident that the Company is able to continue to meet its liabilities as they fall due for the next year after the accounts have been signed. 

## **Fund accounting** 

Unrestricted funds are general funds that are available for use at the trustees' discretion in furtherance of the objectives of the charity. 

Restricted funds are those donated for use in a particular area or for specific purposes, the use of which is restricted to that area or purpose. 

Designated funds are unrestricted funds set aside at the discretion of the trustees for specific purposes. Further details of each fund are disclosed in note 15. 

## **Incoming resources** 

Voluntary income including donations and grants that provide core funding or are of a general nature is recognised where there is entitlement, certainty of receipt and the amount can be measured with sufficient reliability. Investment income is recognised on a receivable basis. 

## **Resources expended** 

Liabilities are recognised as soon as there is a legal or constructive obligation committing the charity to the expenditure. All expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all costs related to the category. 

## **Support costs** 

Support costs include central functions and have been allocated to activity cost categories on a basis consistent with the use of resources, for example, allocating property costs by floor areas, or per capita, staff costs by the time spent and other costs by their usage. 

## **Tangible fixed assets** 

Individual fixed assets costing £250 or more are initially recorded at cost. 

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life. 

Office and computer equipment - 20% on cost Motor vehicles - 12.5%-20% on cost 

## **Debtors and creditors receivable / payable within one year** 

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. 

## **Government grants** 

Government grants are recognised in the Income Statement so as to match them with the expenditure towards which they are intended to contribute. 

Page 9 



## **BUZZER BUSES (DIAL A RIDE) LIMITED** 

## **NOTES TO THE FINANCIAL STATEMENTS - continued for the Year Ended 31 March 2023** 

## 2 **NET INCOME/(EXPENDITURE) FOR THE YEAR** 

|The Net income/(expenditure) is stated after charging:<br>Depreciation - owned assets<br>Accountants - independent examination<br>Accountants - operators grants<br>Loss on disposal of fixed assets<br>Directors' emoluments and other benefits etc<br>**DONATIONS & LEGACIES - GRANTS AND DONATIONS**<br>**GRANTS**<br>Leighton Linslade Council<br>CBC Community Assets<br>Connolly Foundation<br>Edward Gosling<br>Masonic Charitable Foundation<br>National Lottery<br>Wixam Tree<br>Tesco<br>Garfield Weston<br>Albert Hunt|**2023**<br>£<br>28,515<br>600<br>150<br>2,022<br>-<br>**2023**<br>£<br>4,349<br>-<br>-<br>-<br>5,000<br>10,000<br>5,000<br>1,000<br>5,000<br>5,000<br>35,349|**2022**<br>£<br>26,573<br>600<br>150<br>-|
|---|---|---|
|||-|
|||**2022**<br>£<br>4,145<br>-<br>10,000<br>10,000<br>5,000<br>10,000<br>-<br>-<br>-|
|||39,145|



## 3 **DONATIONS & LEGACIES - GRANTS AND DONATIONS** 

The Leighton Linslade Council grant was restricted, provided specifically for bus operating costs (10 week vehicle checks). The Grant from Wixam Tree was also restricted to contribute to the purchase of new bus. 

## **DONATIONS** 

**2023 2022** £ £ Donations Received 8,424 10,509 Gift Aid 180 355 8,604 10,864 In addition to general donations, there were the following significant donations in year: In Memory Mrs June Morris £5,000. (2022: Co-op £2,181, Arnold Clarke Foundation £1,000, Link £1,500, New Life Church £1,000 and R Gibbons Legacy £1,000). 

|Total Grants & Donations<br>**INCOMING RESOURCES FROM CHARITABLE ACTIVITIES**<br>Central Bedfordshire Council<br>Contractual income from government or public authorities<br>Other fares received<br>UK Government grants<br>Subscriptions<br>Other income|43,953<br>**2023**<br>£<br>90,000<br>64,820<br>32,027<br>4,971<br>888<br>-<br>192,706|50,009|
|---|---|---|
|||**2022**<br>£<br>90,000<br>59,862<br>32,015<br>4,168<br>450<br>7,030|
|||193,525|



- 4 **INCOMING RESOURCES FROM CHARITABLE ACTIVITIES** 

There was deferred income in the year of £nil (2022 - £1,240) from Link-A-Ride to provide transport to their clients. 

Page 10 



## **BUZZER BUSES (DIAL A RIDE) LIMITED** 

## **NOTES TO THE FINANCIAL STATEMENTS - continued for the Year Ended 31 March 2023** 

## 5 **OTHER TRADING ACTIVITIES** 

|**2023**<br>£<br>Subscriptions<br>1,435<br>Other Income<br>-<br>Profit on sale of tangible fixed asset<br>-<br>1,435<br>6<br>**OTHER INCOME**<br>**2023**<br>£<br>HMRC JRS Grant payments<br>-<br>-<br>7<br>**STAFF COSTS**<br>The average number of persons employed by the charity during the year, analysed by category, wa<br>**2022**<br>Drivers<br>6<br>Administration<br>4<br>Passenger Assistants<br>1<br>11<br>**2023**<br>£<br>Salaries<br>147,861<br>Social security costs<br>3,797<br>Pension costs<br>1,375<br>153,033|**2022**<br>£<br>1,580<br>-<br>-|
|---|---|
||1,580|
||**2022**<br>£<br>9,813|
||9,813|
||s as follows:<br>**2022**<br>7<br>3<br>1|
||11|
||**2022**<br>£<br>147,229<br>5,341<br>312|
||152,882|



- 7 **STAFF COSTS** 

No employee earned in excess of £60,000 per annum (2022 - none). 

Page 11 



## **BUZZER BUSES (DIAL A RIDE) LIMITED** 

## **NOTES TO THE FINANCIAL STATEMENTS - continued for the Year Ended 31 March 2023** 

## 8 **EXPENDITURE ON CHARITABLE ACTIVITIES** 

|Payroll<br>**Charitable Activities**<br>Employment costs<br>153,033<br>Other direct costs<br>Depreciation of tangible fixed assets<br>Establishment costs<br>Office expenses<br>Printing, posting and stationery<br>Subscriptions and donations<br>Sundry and other costs<br>Travel and subsistence<br>Accountancy fees<br>Training<br>Depreciation of tangible fixed assets<br>Loss on disposal of tangible fixed assets<br>153,033<br>**Other Costs**<br>Audit & Independent examination fees<br>-<br>153,033|Bus<br>Operating<br>Costs<br>35,262<br>26,578<br>61,840<br>-<br>61,840|Support<br>Costs<br>8,939<br>3,754<br>1,420<br>120<br>2,522<br>455<br>675<br>200<br>1,937<br>2,022<br>22,044<br>-<br>22,044|Governance<br>-<br>750<br>750<br>750|**2023**<br>**2022**<br>£<br>£<br>153,033<br>152,882<br>35,262<br>30,610<br>26,578<br>25,000<br>8,939<br>7,588<br>3,754<br>4,853<br>1,420<br>232<br>120<br>120<br>2,522<br>1,616<br>455<br>86<br>675<br>1,108<br>200<br>340<br>1,937<br>1,573<br>2,022<br>236,917<br>226,008<br>750<br>750<br>750<br>750<br>237,667<br>226,758|
|---|---|---|---|---|



## 9 **GOVERNANCE COSTS** 

These costs relate to the audit fees for the Bus Service Operators Grant and the charge for the Independent Examination of the accounts. 

Page 12 



## **BUZZER BUSES (DIAL A RIDE) LIMITED** 

## **NOTES TO THE FINANCIAL STATEMENTS - continued for the Year Ended 31 March 2023** 

## 10 **TANGIBLE FIXED ASSETS** 

|Motor<br>vehicles<br>£<br>**COST**<br>At 1 April 2022<br>249,411<br>Additions<br>420<br>Disposals<br>( 59,077)<br>At 31 March 2023<br>190,754<br>**DEPRECIATION**<br>At 1 April 2022<br>120,814<br>Charge for year<br>26,578<br>Disposals<br>( 56,055)<br>At 31 March 2023<br>91,337<br>**NET BOOK VALUE**<br>At 31 March 2023<br>99,417<br>At 31 March 2022<br>128,597<br>11<br>**DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR**<br>Trade Debtors<br>Other debtors<br>Prepayments and accrued income<br>12<br>**CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR**<br>Trade creditors<br>Taxation and social security<br>Accruals and deferred income|Office &<br>computer<br>equipment<br>£<br>14,211<br>1,803<br>16,014<br>10,117<br>1,937<br>-<br>12,054<br>3,960<br>4,094<br>**2023**<br>£<br>13,555<br>1,306<br>7,386<br>22,247<br>**2023**<br>£<br>3,504<br>2,328<br>2,508<br>8,340|Totals<br>£<br>263,622<br>2,223<br>( 59,077)|
|---|---|---|
|||206,768|
|||130,931<br>28,515<br>( 56,055)|
|||103,391|
|||103,377|
|||132,691|
|||**2022**<br>£<br>6,370<br>588<br>13,211|
|||20,169|
|||**2022**<br>£<br>2,342<br>2,072<br>5,566|
|||9,980|



## 13 **TAXATION** 

The company is a registered charity and is exempt from corporation tax. 

## 14 **PENSIONS** 

Employees of the charity are entitled to join a defined contribution pension scheme. The charity contribution is restricted to the contributions disclosed in note 7 as 'Pension costs'. The outstanding contributions at the year end are £nil (2022: £nil). 

Page 13 



## **BUZZER BUSES (DIAL A RIDE) LIMITED** 

## **NOTES TO THE FINANCIAL STATEMENTS - continued for the Year Ended 31 March 2023** 

## 15 **STATEMENT OF FUNDS** 

|**General funds**<br>General reserve<br>**Designated funds**<br>General contingency reserve<br>Bus replacement reserve<br>**Total unrestricted funds**<br>**Restricted funds:**<br>Capital assets<br>**Total restricted funds**<br>**Total funds**|**At**<br>**1 April**<br>**2022**<br>£<br>120,975<br>65,000<br>51,516<br>237,491<br>-<br>-<br>237,491|**Incoming**<br>**resources**<br>£<br>229,508<br>229,508<br>9,349<br>9,349<br>238,857|**Resources**<br>**expended**<br>£<br>233,318<br>233,318<br>4,349<br>4,349<br>237,667|**Transfers**<br>£<br>( 5,750)<br>5,750<br>-<br>-<br>-|**At**<br>**31 March**<br>**2023**<br>£<br>111,415<br>65,000<br>57,266|
|---|---|---|---|---|---|
||||||233,681|
||||||5,000|
||||||5,000|
||||||238,681|



The General reserve represents the free funds of the charity which are not designated for particular purposes. 

The general contingency reserve is the amount deemed prudent by the trustees to be set aside under the terms of the reserves policy. 

The bus replacement reserve represents funds set aside for the replacement of the fleet in due course. 

The capital assets fund represents assets purchased out of the restricted grants. 

## 16 **ANALYSIS OF NET ASSETS BETWEEN FUNDS** 

|**Fund balances at 31 March 2021**<br>**are represented by:**<br>Tangible fixed assets<br>Net current assets<br>Net assets|**Restricted**<br>**funds**<br>£<br>5,000<br>5,000|**Designated**<br>**funds**<br>£<br>122,266<br>122,266|**General**<br>**funds**<br>£<br>103,377<br>8,038<br>111,415|**2023**<br>**Total**<br>£<br>103,377<br>135,304<br>238,681|**2022**<br>**Total**<br>£<br>132,691<br>104,800|
|---|---|---|---|---|---|
||||||237,491|



## 17 **RELATED PARTY TRANSACTIONS** 

There were no related party transactions, other than those disclosed below. 

Trustees received expenses totalling £94 during the year (2022 - £NIL). 

Cost of remuneration for key management personnel amounted to £42,286 (2022 - £38,891). 

No trustees received any remuneration during the year. (2022 - £NIL). 

Page 14 



**BUZZER BUSES (DIAL A RIDE) LIMITED** 

**NOTES TO THE FINANCIAL STATEMENTS - continued for the Year Ended 31 March 2023** 

## 18 **CAPITAL COMMITMENTS** 

As at 31 March 2023 the company had contracted to purchase motor vehicles of £63,100 (2022: £nil). 

Page 15 

