OpenCharities

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

← Heeley City Farm

2023-12-31-accounts

REGISTERED COMPANY NUMBER: 02141420 (England and Wales) REGISTERED CHARITY NUMBER: 1111482

REPORT OF THE TRUSTEES AND

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

FOR

HEELEY CITY FARM LIMITED

Hollis and Co Limited Chartered Accountants Statutory Auditor 35 Wilkinson Street Sheffield South Yorkshire S10 2GB

HEELEY CITY FARM LIMITED

CONTENTS OF THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

Page
Report of the Trustees 1 to 4
Report of the Independent Auditors 5 to 8
Statement of Financial Activities 9
Balance Sheet 10
Cash Flow Statement 11
Notes to the Cash Flow Statement 12
Notes to the Financial Statements 13 to 22
Detailed Statement of Financial Activities 23 to 24

HEELEY CITY FARM LIMITED

REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 DECEMBER 2023

The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 31 December 2023. The trustees have adopted the provisions of 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 (FRS 102) (effective 1 January 2019).

OBJECTIVES AND ACTIVITIES

Objectives and aims

Memorandum and Articles of Association - Heeley City Farm's Charitable Objects:

  1. To promote the benefit of the inhabitants of Heeley and the neighbourhood;

  2. To advance the education of the said inhabitants, and particularly young members of the public at large, in agriculture, horticulture, home-crafts, country-life and related subjects and in the principles of self-discipline and good citizenship through their leisure-time activities so that they develop their physical, mental and spiritual capacities and grow to full maturity as individuals and members of society and their conditions of life are improved;

  3. To provide education and training for persons who have need of such facilities by reason of their youth, age, infirmity or disablement, poverty or social and economic circumstances, resident in the said area of benefit, so as to prepare them for any trade or occupation.

Significant activities

2023 has been a year of consolidation and stabilisation. The core management of the organisation, operating procedures and governance have all seen steady improvement. We have become a "Real Living Wage" employer. All our contracts have been successfully managed and new contracts won.

While these significant changes have been ongoing behind the scenes, continued access to a community based farm in the centre of a city has been maintained.

Further details are made available on our website.

Public benefit

In setting objectives and planning for activities, the Trustees have given due consideration to general guidance published by the Charity Commission relating to public benefit, including the guidance 'Public benefit: running a charity (PB2)'.

FINANCIAL REVIEW

Financial position

The company remained solvent with net assets as well as significant property assets.

Principal funding sources

The principal regular funding sources of the Farm are contract income, grants (both restricted and unrestricted), donations and earned income from trading & sales of produce.

Our main ongoing contracts include the provision of community health services, adult community learning, Learning Disability day provision, dementia support and young people's education and learning, including our alternative provision.

Page 1

HEELEY CITY FARM LIMITED

REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 DECEMBER 2023

FINANCIAL REVIEW

Asset management

We hold a lease for the main farm site with Sheffield City Council which expires on 10th August 2050, providing a level of security and stability. The long lease also goes some way towards protecting our investments and buildings which the charity owns and manages.

We have a duty to protect the community assets which the farm holds, on behalf of the many local people & vulnerable groups who use these facilities daily and need them to be available for future generations.

The charity owns outright the freehold and building (the Energy Centre) at 25 Alexandra Road (valued commercially at £130,000 in 2019).

A wholesale review of our mainsite has delivered a long term vision and masterplan for development. Maintenance and repairs have significantly improved the public areas and fundraising has been started to pay for more significant capital improvements.

Reserves policy

The trustees aim to establish sufficient cash reserves to allow the Farm to continue trading should a major source of funding be lost or reduced suddenly. To allow replacement funding to be obtained, it is estimated that 3 months of essential expenditure will need to be financed. The minimum level of general reserves is therefore targeted to be £250,000.

Going concern

Although a net deficit was made for the year ended 31 December 2022 the financial position is stable with a very healthy portfolio of earned and grant income. The directors believe that Heeley City Farm Limited is still a going concern as it has maintained net current assets and a positive bank balance, internal reorganisations have increased control over costs, and positive forecasts have been made.

STRUCTURE, GOVERNANCE AND MANAGEMENT

Governing document

Heeley City Farm Limited is a charitable company limited by guarantee, incorporated on 19th June 1987, and is governed by its Memorandum and Articles of Association, as amended by written resolution dated 15th September 2005.

It was registered as a charity with the Charity Commission on 28th September 2005.

In the event of the charity being wound up members are required to contribute an amount not exceeding £1 each.

Recruitment and appointment of new trustees

All directors of the company are also trustees of the charity. There are no other trustees.

One third of the trustees retire at the Annual General Meeting but are eligible for reappointment.

The trustees may appoint a person as a trustee to fill a vacancy or to act as an additional trustee provided that the appointment does not cause the number of trustees to exceed 15.

Organisational structure

The charity is organised so that its Board of Directors meet monthly to manage its affairs. The Senior Leadership Team (SLT) who manage the charity day to day have now become a permanent CEO replacement and this represents a significant reduction in core overhead. A further review will take place in October 2024.

Risk management

The trustees have a duty to identify and review the risks to which the charity is exposed and to ensure appropriate controls are in place to provide reasonable assurance against fraud and error.

REFERENCE AND ADMINISTRATIVE DETAILS

Registered Company number

02141420 (England and Wales)

Page 2

HEELEY CITY FARM LIMITED

REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 DECEMBER 2023

Registered Charity number

1111482

Registered office

46 Richards Road SHEFFIELD S2 3DT

Trustees

D J Clarson - Chair G S Farrow (resigned 1/6/23) C C Lee (resigned 28/2/23) B H Lee-Potter (resigned 28/2/23) B T George (appointed 28/2/23) Ms A V Thirwell-Hicks (appointed 28/2/23) Ms K A Jennings (appointed 28/2/23) (resigned 31/3/24) Ms H J Marmion (appointed 28/2/23) Ms C A Spray (appointed 28/2/23) T J Woolliscroft (appointed 28/2/23) R Meijer (appointed 28/2/23) MMs T A Luft (appointed 22/4/24) Ms H C Reed (appointed 22/4/24) Dr J E F Frost (appointed 22/4/24) Ms F Rockett-Hill (appointed 22/4/24)

Auditors

Hollis and Co Limited Chartered Accountants Statutory Auditor 35 Wilkinson Street Sheffield South Yorkshire S10 2GB

STATEMENT OF TRUSTEES' RESPONSIBILITIES

The trustees (who are also the directors of Heeley City Farm Limited for the purposes of company law) are responsible for preparing the Report of the Trustees and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice) including Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".

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

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

Page 3

HEELEY CITY FARM LIMITED

REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 DECEMBER 2023

STATEMENT OF TRUSTEES' RESPONSIBILITIES - continued

In so far as the trustees are aware:

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

Approved by order of the board of trustees on 7 October 2024 and signed on its behalf by:

D J Clarson - Trustee

Page 4

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF HEELEY CITY FARM LIMITED

Opinion

We have audited the financial statements of Heeley City Farm Limited (the 'charitable company') for the year ended 31 December 2023 which comprise the Statement of Financial Activities, the Balance Sheet, the Cash Flow Statement and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.

In our opinion the financial statements:

Basis for opinion

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

Conclusions relating to going concern

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

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

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

Other information

The trustees are responsible for the other information. The other information comprises the information included in the Annual Report, other than the financial statements and our Report of the Independent Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

Page 5

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF HEELEY CITY FARM LIMITED

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the Report of the Trustees.

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

Responsibilities of trustees

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

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

Page 6

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF HEELEY CITY FARM LIMITED

Our responsibilities for the audit of the financial statements

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

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company. Our examination should not be relied upon to disclose all such material misstatements or frauds, errors or instances of non-compliance as may exist.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Independent Auditors.

Page 7

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF HEELEY CITY FARM LIMITED

Use of our report

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

Peter Hollis (Senior Statutory Auditor) for and on behalf of Hollis and Co Limited Chartered Accountants Statutory Auditor 35 Wilkinson Street Sheffield South Yorkshire S10 2GB

30 October 2024

Page 8

HEELEY CITY FARM LIMITED

STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 DECEMBER 2023

Notes
INCOME AND ENDOWMENTS FROM
Donations and legacies
2
Charitable activities
4
Grants
Farm activities
Other trading activities
3
Total
EXPENDITURE ON
Charitable activities
5
Farm activities
NET INCOME/(EXPENDITURE)
RECONCILIATION OF FUNDS
Total funds brought forward
TOTAL FUNDS CARRIED FORWARD		 Unrestricted
funds
£
40,525
4,500
614,323
-
659,348
631,425
27,923
97,732
125,655		 Restricted
funds
£
251
346,282
13,958
-
360,491
345,479
15,012
408,268
423,280		 2023
Total
funds
£
40,776
350,782
628,281
-
1,019,839
976,904
42,935
506,000
548,935		 2022
Total
funds
£
34,513
486,010
575,324
2,215
1,098,062
1,331,756
(233,694)
739,694
506,000

The notes form part of these financial statements

Page 9

HEELEY CITY FARM LIMITED

BALANCE SHEET 31 DECEMBER 2023

Notes
FIXED ASSETS
Tangible assets
11
Investments
12
CURRENT ASSETS
Stocks
13
Debtors
14
Cash at bank and in hand
CREDITORS
Amounts falling due within one year
15
NET CURRENT ASSETS
TOTAL ASSETS LESS CURRENT
LIABILITIES
CREDITORS
Amounts falling due after more than one year
16
NET ASSETS
FUNDS
19
Unrestricted funds
Restricted funds
TOTAL FUNDS		 2023
£
576,177
100
576,277
3,944
124,803
89,291
218,038
(106,208)
111,830
688,107
(139,172)
548,935
125,655
423,280
548,935		 2022
£
611,695
100
611,795
4,476
55,476
50,748
110,700
(90,996)
19,704
631,499
(125,499)
506,000
97,732
408,268
506,000

These financial statements have been prepared in accordance with the provisions applicable to charitable companies subject to the small companies regime.

The financial statements were approved by the Board of Trustees and authorised for issue on 7 October 2024 and were signed on its behalf by:

D J Clarson - Trustee

The notes form part of these financial statements

Page 10

HEELEY CITY FARM LIMITED

CASH FLOW STATEMENT FOR THE YEAR ENDED 31 DECEMBER 2023

Notes
Cash flows from operating activities
Cash generated from operations
1
Net cash provided by/(used in) operating activities
Cash flows from investing activities
Purchase of tangible fixed assets
Sale of tangible fixed assets
Net cash provided by/(used in) investing activities
Cash flows from financing activities
Loan repayments in year
Net cash provided by financing activities
Change in cash and cash equivalents in
the reporting period
Cash and cash equivalents at the
beginning of the reporting period
Cash and cash equivalents at the end of
the reporting period		 2023
£
24,872
24,872
-
-
-
13,671
13,671
38,543
50,748
89,291		 2022
£
(187,746)
(187,746)
(8,197)
399
(7,798)
15,959
15,959
(179,585)
230,333
50,748

The notes form part of these financial statements

Page 11

HEELEY CITY FARM LIMITED

NOTES TO THE CASH FLOW STATEMENT FOR THE YEAR ENDED 31 DECEMBER 2023

1. RECONCILIATION OF NET INCOME/(EXPENDITURE) TO NET CASH FLOW FROM OPERATING ACTIVITIES

OPERATING ACTIVITIES
2023 2022
£ £
Net income/(expenditure) for the reporting period (as per the
Statement of Financial Activities) 42,935 (233,694)
Adjustments for:
Depreciation charges 35,518 26,676
Loss on disposal of fixed assets - 4,599
Decrease in stocks 532 1,802
(Increase)/decrease in debtors (69,327) 50,479
Increase/(decrease) in creditors 15,214 (37,608)
Net cash provided by/(used in) operations 24,872 (187,746)
2. ANALYSIS OF CHANGES IN NET DEBT
At 1/1/23 Cash flow At 31/12/23
£ £ £
Net cash
Cash at bank and in hand 50,748 38,543 89,291
50,748 38,543 89,291
Debt
Debts falling due within 1 year (10,594) 1 (10,593)
Debts falling due after 1 year (125,499) (13,673) (139,172)
(136,093) (13,672) (149,765)
Total (85,345) 24,871 (60,474)

The notes form part of these financial statements

Page 12

HEELEY CITY FARM LIMITED

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

1. ACCOUNTING POLICIES

Basis of preparing the financial statements

The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) '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 (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention, with the exception of investments which are included at market value.

Income

All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.

Donations, gifts and similar incoming resources are included in the year in which they are receivable, which is when the charity becomes entitled to the resource.

Funds in respect of revenue items are written off to the income and expenditure account in the period to which they relate. Funds in respect of specific projects are credited to a restricted fund, against which relevant expenditure is charged.

Funds are not recognised as receivable until all conditions for receipt have been met. Where donor imposed restrictions apply to the timing of the related expenditure, as a pre-condition for its use, the funds are treated as deferred income until those restrictions are met.

Funds relating to fixed assets are credited to a restricted fund on the income and expenditure account from which amounts are released to revenue over the shorter of the depreciation period of the relevant assets or the term of the project.

Training provision and energy income are accounted for in the period in which the service is provided. All income is stated net of value added tax where appropriate.

Café, garden centre, festival and community food growing income is credited to the period in which the income is receivable.

Expenditure

Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.

Tangible fixed assets

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

Long leasehold - Over period of lease Fixtures and fittings - 15% on reducing balance Motor vehicles - 25% on reducing balance

Only individual items costing above £2,500 will be capitalised, those costing less will be written off as expenditure.

The other permanent buildings are now covered by a new 30 year lease and these accounts incorporate this in the calculation of the depreciation provision.

continued...

Page 13

HEELEY CITY FARM LIMITED

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023

1. ACCOUNTING POLICIES - continued

Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Cost is calculated using the first in first out (FIFO) basis.

Taxation

The charity is exempt from corporation tax on its charitable activities.

Fund accounting

Funds held by the charity are either:-

Unrestricted funds - these are funds which can be used in accordance with the charitable objects at the discretion of the trustees.

Designated funds - these have been set up to identify those unrestricted funds that are not free funds in that they represent the net book value of capital assets attributable to the charity's own reserves. Restricted funds - these are funds that can only be used for particular restricted purposes within the objects of the charity.

Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.

Irrecoverable value added tax

Irrecoverable value added tax is written off to the Statement of Financial Activities in the year in which it arises.

Pension costs and other post-retirement benefits

The charitable company operates a defined contribution pension scheme. Contributions payable to the charitable company's pension scheme are charged to the Statement of Financial Activities in the period to which they relate.

2. DONATIONS AND LEGACIES

Donations
3.
OTHER TRADING ACTIVITIES
Rent receivable		 2023
£
40,776
2023
£
-		 2022
£
34,513
2022
£
2,215

continued...

Page 14

HEELEY CITY FARM LIMITED

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023

4. INCOME FROM CHARITABLE ACTIVITIES

Activity
Grants
Grants
Training provision
Farm activities
Cafe, garden centre, festival
and community food growing
income
Farm activities
Grants received, included in the above, are as follows:
Sheffield City Council - PKW- Community Wellbeing
Sheffield City Council - PKW - Resilient Communities
Sheffield City Council -PKW - Dementia
Sheffield City Council - Healthy Holidays
Sheffield City Council - Safe Places Grant
Sheffield City Council - Various small grants
National Lottery Community Fund - reaching communities
CAF Resilience Fund
Kickstart
Sheffield City Council - Contribution to Hub
Youth Operations
Small grant funds
DWP- Youth Employment Hub
5.
CHARITABLE ACTIVITIES COSTS
Farm activities
6.
SUPPORT COSTS
Management
£
Farm activities
34,179		 Direct
Costs
£
871,703
Finance
£
23,119

Page 15

continued...

HEELEY CITY FARM LIMITED

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023

7. NET INCOME/(EXPENDITURE)

Net income/(expenditure) is stated after charging/(crediting):

2023 2022
£ £
Auditors' remuneration 9,800 9,800
Depreciation - owned assets 35,518 26,675
Deficit on disposal of fixed assets - 4,599

8. TRUSTEES' REMUNERATION AND BENEFITS

There were no trustees' remuneration or other benefits for the year ended 31 December 2023 nor for the year ended 31 December 2022.

Trustees' expenses

There were no trustees' expenses paid for the year ended 31 December 2023 nor for the year ended 31 December 2022.

9. STAFF COSTS

STAFF COSTS
Wages and salaries
Social security costs
Other pension costs		 2023
£
613,857
37,054
16,731
667,642		 2022
£
695,946
43,729
18,101
757,776

The average monthly number of employees during the year was as follows:

Charitable activities
Management and administration		 2023
34
4
38		 2022
48
4
52

No employees received emoluments in excess of £60,000.

10. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES

INCOME AND ENDOWMENTS FROM
Donations and legacies
Charitable activities
Grants
Farm activities
Other trading activities
Total		 Unrestricted
funds
£
34,513
37,707
575,324
2,215
649,759		 Restricted
funds
£
-
448,303
-
-
448,303		 Total
funds
£
34,513
486,010
575,324
2,215
1,098,062

Page 16

continued...

HEELEY CITY FARM LIMITED

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023

10.
COMPARATIVES FOR THE STATEMENT
EXPENDITURE ON
Charitable activities
Farm activities
NET INCOME/(EXPENDITURE)
Transfers between funds
Net movement in funds
RECONCILIATION OF FUNDS
Total funds brought forward
TOTAL FUNDS CARRIED FORWARD
11.
TANGIBLE FIXED ASSETS
COST
At 1 January 2023
Disposals
At 31 December 2023
DEPRECIATION
At 1 January 2023
Charge for year
Eliminated on disposal
At 31 December 2023
NET BOOK VALUE
At 31 December 2023
At 31 December 2022		 OF FINANCIAL
Long
leasehold
£
1,147,748
-
1,147,748
570,992
19,300
-
590,292
557,456
576,756		 OF FINANCIAL
Long
leasehold
£
1,147,748
-
1,147,748
570,992
19,300
-
590,292
557,456
576,756		 ACTIVITIES
Unrestricted
funds
£
726,205
(76,446)
20,629
(55,817)
153,549
97,732
Fixtures
and
fittings
£
196,796
(71,258)
125,538
166,750
14,325
(71,258)
109,817
15,721
30,046		 - continued
Restricted
funds
£
605,551
(157,248)
(20,629)
(177,877)
586,145
408,268
Motor
vehicles
£
11,094
-
11,094
6,201
1,893
-
8,094
3,000
4,893		 Total
funds
£
1,331,756
(233,694)
-
(233,694)
739,694
506,000
Totals
£
1,355,638
(71,258)
1,284,380
743,943
35,518
(71,258)
708,203
576,177
611,695

continued...

Page 17

HEELEY CITY FARM LIMITED

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023

12.
FIXED ASSET INVESTMENTS
MARKET VALUE
At 1 January 2023 and 31 December 2023
NET BOOK VALUE
At 31 December 2023
At 31 December 2022
There were no investment assets outside the UK.
13.
STOCKS
Stocks
14.
DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Trade debtors
Prepayments
Accrued income
15.
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Bank loans and overdrafts (see note 17)
Trade creditors
Social security and other taxes
Pension
VAT
Other loans
Accrued expenses		 Unlisted
investments
£
100
100
100
2023
2022
£
£
3,944
4,476
2023
2022
£
£
69,876
55,336
16,062
140
38,865
-
124,803
55,476
2023
2022
£
£
10,593
10,594
31,184
15,573
3,819
10,131
1,987
2,951
3,290
51
1,000
24,000
54,335
27,696
106,208
90,996

continued...

Page 18

HEELEY CITY FARM LIMITED

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023

16. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Bank loans (see note 17)
Other loans (see note 17)
17.
LOANS
An analysis of the maturity of loans is given below:
Amounts falling due within one year on demand:
Bank loans
Amounts falling between one and two years:
Bank loans - 1-2 years
Other loans - 1-2 years
Amounts falling due between two and five years:
Bank loans - 2-5 years
Other loans - 2-5 years
Amounts falling due in more than five years:
Repayable by instalments:
Bank loans more 5 yr by instal
Other loans more 5yrs instal
18.
ANALYSIS OF NET ASSETS BETWEEN FUNDS
Unrestricted
funds
£
Fixed assets
167,909
Investments
100
Current assets
203,026
Current liabilities
(106,208)
Long term liabilities
(139,172)
125,655		 Restricted
funds
£
408,268
-
15,012
-
-
423,280		 2023
£
116,672
22,500
139,172
2023
£
10,593
10,593
1,000
11,593
31,780
3,000
34,780
74,299
18,500
92,799
2023
Total
funds
£
576,177
100
218,038
(106,208)
(139,172)
548,935		 2022
£
125,499
-
125,499
2022
£
10,594
10,593
-
10,593
31,780
-
31,780
83,126
-
83,126
2022
Total
funds
£
611,695
100
110,700
(90,996)
(125,499)
506,000

continued...

Page 19

HEELEY CITY FARM LIMITED

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023

19. MOVEMENT IN FUNDS

Unrestricted funds
General fund
Restricted funds
Community, Health and Food
TOTAL FUNDS
Net movement in funds, included in the above are as
Unrestricted funds
General fund
Restricted funds
Community, Health and Food
TOTAL FUNDS
Comparatives for movement in funds
Unrestricted funds
General fund
Designated Fund
Restricted funds
Capital projects
Community, Health and Food
TOTAL FUNDS		 follows:
At 1/1/22
£
(52,826)
206,375
153,549
428,897
157,248
586,145
739,694

continued...

Page 20

HEELEY CITY FARM LIMITED

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023

19. MOVEMENT IN FUNDS - continued

Comparative net movement in funds, included in the above are as follows:

Unrestricted funds
General fund
Restricted funds
Community, Health and Food
TOTAL FUNDS		 Incoming
resources
£
649,759
448,303
1,098,062		 Resources
expended
£
(726,205)
(605,551)
(1,331,756 )		 Movement
in funds
£
(76,446)
(157,248)
(233,694)

A current year 12 months and prior year 12 months combined position is as follows:

Unrestricted funds
General fund
Designated Fund
Restricted funds
Capital projects
Community, Health and Food
TOTAL FUNDS		 At 1/1/22
£
(52,826)
206,375
153,549
428,897
157,248
586,145
739,694		 Net
movement
in funds
£
(48,523)
-
(48,523)
-
(142,236)
(142,236)
(190,759)		 Transfers
between
funds
£
23,478
(2,849)
20,629
(20,629)
-
(20,629)
-		 At
31/12/23
£
(77,871)
203,526
125,655
408,268
15,012
423,280
548,935

A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:

Unrestricted funds
General fund
Restricted funds
Community, Health and Food
TOTAL FUNDS		 Incoming
resources
£
1,309,107
808,794
2,117,901		 Resources
expended
£
(1,357,630 )
(951,030)
(2,308,660 )		 Movement
in funds
£
(48,523)
(142,236)
(190,759)

continued...

Page 21

HEELEY CITY FARM LIMITED

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023

20. RELATED PARTY DISCLOSURES

There were no related party transactions for the year ended 31 December 2023.

Page 22

HEELEY CITY FARM LIMITED

DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 DECEMBER 2023

INCOME AND ENDOWMENTS
Donations and legacies
Donations
Other trading activities
Rent receivable
Charitable activities
Grants
Training provision
Cafe, garden centre, festival and community food
growing income
Total incoming resources
EXPENDITURE
Charitable activities
Wages
National insurance
Pensions
Maintenance
Rent, rates and insurance
Light and heat
Travel costs
Cafe, garden centre, events & community food
growing costs
Depreciation of tangible fixed assets
Loss on sale of tangible fixed assets
Support costs
Management
Livestock purchases and upkeep
Staff and volunteer training
Vehicle costs
Finance
Subscriptions
Advertising and publicity
Telephone
Stationery and software
Contractors and subcontractors		 2023
£
40,776
-
350,782
483,347
144,934
979,063
1,019,839
613,857
37,054
16,731
36,464
18,396
23,475
656
89,552
35,518
-
871,703
19,348
1,172
13,659
34,179
7,621
97
6,350
6,495
2,556
23,119		 2022
£
34,513
2,215
486,010
367,062
208,262
1,061,334
1,098,062
695,946
43,729
18,101
51,310
40,037
12,282
2,040
295,740
26,676
4,599
1,190,460
21,644
5,989
9,585
37,218
3,906
5,994
7,514
7,380
11,374
36,168

This page does not form part of the statutory financial statements

Page 23

HEELEY CITY FARM LIMITED

DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 DECEMBER 2023

Finance
Governance costs
Auditors' remuneration
Legal and professional fees
Bad debts
Bank charges and interest
Loan interest
Irrecoverable VAT
Total resources expended
Net income/(expenditure)		 2023
£
9,800
12,063
1,732
3,436
5,942
14,930
47,903
976,904
42,935		 2022
£
9,800
32,774
(1,407)
4,147
6,250
16,346
67,910
1,331,756
(233,694)

This page does not form part of the statutory financial statements

Page 24