Unaudited Trustees’ Report and Financial Statements For the year ended 31 March 2023
Rivertime Boat Trust Limited (A company limited by guarantee)
Registered number: 05659325 Charity number: 1113992
**RIVERTIME BOAT TRUST LIMITED**
## **(A company limited by guarantee)**
## **CONTENTS**
||Page|
|---|---|
|**Reference and administrative details of the charity, its trustees and advisers**|3|
|**Trustees' report**|4 - 7|
|**Independent examiner's report**|8 - 9|
|**Statement of financial activities**|10|
|**Income and expenditure account**|10|
|**Balance sheet**|11 - 12|
|**Notes to the financial statements**|13 - 26|
## **RIVERTIME BOAT TRUST LIMITED**
(A company limited by guarantee)
## **REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 31 MARCH 2023**
## **President**
Mr Simon Nathaniel Davis
## **Trustees**
Mr Christopher Robert Barrett DL, Chair of Trustees Mr Jonathan Richard Barnard Hobbs Ms Judith Ann Diment MBE Mr Guy Andrew Fisher (appointed 1[st] January 2023)
## **Company registered number**
05659325
## **Charity registered number**
1113992
## **Registered office**
Richmond House, Newlands Drive, Maidenhead, Berkshire, SL6 4LL
## **Principal operating office**
Richmond House, Newlands Drive, Maidenhead, Berkshire, SL6 4LL
## **Managing Trustee**
Mr Christopher Robert Barrett DL
## **Accountants**
Theresa Bowers Accounting Ltd, 1 Charlotte Close, Caversham, Reading, Berkshire, RG4 7BY
## **Bankers**
Lloyds Bank plc, 45 High Street, Maidenhead, Berkshire, SL6 1JS
## **Solicitors**
Gardner Leader LLP, First Floor, 7 Frascati Way, Maidenhead, Berkshire, SL6 4UY
**RIVERTIME BOAT TRUST LIMITED** (A company limited by guarantee)
## **TRUSTEES' REPORT FOR THE YEAR ENDED 31 MARCH 2023**
## **OBJECTIVES AND ACTIVITIES**
## **Policies & Objectives**
Rivertime Boat Trust (“The Trust”) was established by Pat and Simon Davis in 2006. Their objective was to build and operate a boat for disabled and disadvantaged children and adults on the river Thames. At the time, no boat provided these facilities between Oxford and Windsor. The company and charity were formed for this purpose and Trustees were appointed to execute these plans.
## **Activities for achieving objectives**
In 2008 they launched ‘Rivertime’, a specially constructed 42-foot passenger boat fitted with a ramp and a hydraulic lift for wheelchair users and providing a safe, caring and stimulating environment for both children and adults with all types of disability, however mild or profound.
Since the inception of the charity the ‘Rivertime’ cruiser has been used each year from Easter through to October to provide trips for disabled and disadvantaged children and adults. One full time skipper is employed, and a cadre of volunteers provide support as additional skippers and crew members. Our volunteers are trained at the start of each annual season to ensure that appropriate levels of safety are maintained on every trip.
’Rivertime’ has now taken out over 27,500 disabled and disadvantaged passengers, travelled 18,650 miles, passed through 4,800 locks and benefitted from 12,800 volunteer hours.
The progress the Trust had made was recognised in 2012 when it was awarded The Queen’s Award for Voluntary Service. In 2018 the Trust was awarded the Canal and River Trust ‘Living Waterways Award for Learning & Skills’.
## **ACHIEVEMENTS AND PERFORMANCE**
Following the Covid-19 pandemic the Trust has worked hard to build the number of trips taken to pre-pandemic levels and the results have been very encouraging.
## **The River and Rowing Museum (“RRM”)**
The River & Rowing Museum and the Trust have worked collaboratively since 2013 to create ‘Museum on Thames’. This initiative supplements the service that the Museum provides for SEND children and young people and extends the Trust’s offer of a river cruise for the disadvantaged and disabled.
Groups have visited from Buckinghamshire, Berkshire, Oxfordshire, Middlesex, Surrey, North London, and Hampshire. This is a unique experience combining interactive museum workshops with a boat trip to enhance learning about the river and its wildlife, allowing pupils to enjoy the therapeutic effects that being on and around the water can bring. There is no other initiative like this in the UK.
## **A new Joint Educational Partnership**
Since February 2023 Rivertime Boat Trust and the River & Rowing Museum have collaborated to create a brand-new educational programme for both neuro-typical children and children with special educational needs and disabilities.
The new educational programme has been jointly developed by RRM and RBT to promote education about the River Thames and the natural environment.
Her Royal Highness, The Princess Royal launched the programme on 18 September 2023 and met with local children to learn more about the initiative, which highlights important environmental issues related to wildlife protection, conservation, green living, and climate change.
When she arrived, pupils from Manor Green and Stony Dean schools were immersed into the learning experience with five pieces of interactive apparatus used to teach topics such as erosion, transportation, flora and fauna, and floodplains.
Following her tour of the River & Rowing Museum classroom, the Princess witnessed first-hand how the pupils’ experience in the museum translates to their practical experience onboard the Rivertime boat by travelling along the River Thames with them. Her Royal Highness was particularly impressed with Rivertime’s ramp and hydraulic lift, a specially designed feature of the vessel that accommodates wheelchair passengers.
## **Learning Outside the Classroom (LOtC)**
The Rivertime Boat Trust is accredited with the Learning Outside the Classroom (LOtC) Quality Mark. This has enabled us to develop educational programmes during the 2022 season where children from SEND settings can learn about the River Thames and its wildlife.
## **Investment policy and performance**
The Trust has invested funds with CCLA in the Listed COIF Charities Investment Fund Accumulation Units and the Trustees regularly review investment policy. These funds are designated for the replacement of ‘Rivertime’ on or after 2028.
## **Funds and factors relevant to achieve objectives**
The Trustees, recognising that to continue to provide the range of services currently offered, will continue to set aside funds to replace the ‘Rivertime’. Further funds are required, and the Trust will continue to seek support from generous donors and grant making bodies to ensure the charity is able to develop its service offering in the coming years.
## **Reserving policy**
The Trustees consider that a minimum reserve in cash and liquid investments of £65,000 should be maintained in order to:
(i) enable the charity to continue to function in the event of a reduction in income from either boat letting or grants and donations as a result, for example, of a major breakdown or other loss of use of ‘Rivertime’ for an extended period, including any unanticipated major repair costs.
(ii) finance major replacements of mechanical and electrical equipment that may become necessary due to the age of the boat.
(iii) to finance proposed work with the Government to replicate the Charity’s service nationwide; and
The Trustees have also created an additional Designated Reserve of £117,932, equivalent to the accumulated depreciation of Rivertime, to replace it in due course at the end of its useful life. The Trustees aim to secure sufficient cash and investments to finance this reserve over time.
As at 31 March 2023, the value of unrestricted cash and liquid investments to support these various objectives was £130,498
**RIVERTIME BOAT TRUST LIMITED** (A company limited by guarantee)
## **TRUSTEES' REPORT Continued**
## **FINANCIAL REVIEW**
## **Financial performance**
The Trust had a surplus of £46,635 of expenditure over income before investment returns during the year (2022: deficit of £3,310). This may be analysed by activity as follows:
|Year ended
Grants and donations
Income from charitable
activities
Direct costs
Net movement in
resources
Less: Governance
Surplus (Deficit)|**_31 March 2023_**
**_31 March 2022_**
_Rivertime_
_Accessible_
_boating_
_TOTAL_
_Rivertime_
_Accessible_
_boating_
_TOTAL_
91,629
-
91,629
46,078
-
46,078
22,822
-
22,822
14,150
-
14,150
(58,426)
(3,242)
(61,688)
(53,925)
(3,382)
(57,307)|
|---|---|
||56,025
(3,242)
52,783
6,303
(3,382)
3,921
(6,148)
-
(6,148)
(6,231)
-
(6,231)|
||49,877
(3,242)
46,635
72
(3,382)
(3,310)|
## **Going concern**
In March 2023 the Trust has sufficient reserves to ensure its continued operation for at least the next twelve months and the Trustees are therefore confident that the Charity will be able to continue as a going concern and accordingly the financial statements have been prepared on this basis.
## **STRUCTURE, GOVERNMENT AND MANAGEMENT**
## **Structure, governance, and management**
## **Constitution**
The company is constituted under a Memorandum of Association dated 20 December 2005 and is a registered charity number 1113992.
The objects for which the company is established are:
1. To provide and maintain a specially constructed boat or other facilities for the disabled.
2. To work with other charities involved with the disabled with similar objectives.
3. To organise boat trips on the middle Thames for disabled and disadvantaged children and adults.
**Method of appointment or election of Trustees**
The management of the company is the responsibility of the Trustees who are elected and co-opted under the terms of the Articles of Association.
## **Organisational structure and decision making**
The Board comprises Trustees who have the experience and relevant skills to carry out the functions of managing the charity. The Trustees meet quarterly and can make the relevant decisions.
A Trustee is responsible for selecting and managing skippers and crew involved in running our cruiser ‘Rivertime’.
The Trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the charitable company's transactions and disclose with reasonable accuracy at any time the financial position of the charitable company and 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.
This report was approved by the Trustees, on 27th November 2023 and signed on their behalf by:
**Mr Christopher Robert Barrett DL** Managing Trustee
**RIVERTIME BOAT TRUST LIMITED** (A company limited by guarantee)
## **INDEPENDENT EXAMINER'S REPORT FOR THE YEAR ENDED 31 MARCH 2023**
## **INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF RIVERTIME BOAT TRUST LIMITED (the 'company')**
I report to the charity Trustees on my examination of the accounts of the company for the year ended 31 March 2021.
This report is made solely to the company's Trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. My work has been undertaken so that I might state to the company's Trustees those matters I am required to state to them in an Independent examiner's report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the company and the company's Trustees as a body, for my work or for this report.
## **RESPONSIBILITIES AND BASIS OF REPORT**
The Trustees (who are also directors of Rivertime Boat Trust Limited for the purposes of company law) are responsible for preparing the Trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company law requires the Trustees to prepare financial statements for each financial year. Under company law the Trustees must not approve the financial statements unless they are satisfied that they 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 these financial statements, the Trustees are required to:
- select suitable accounting policies and then apply them consistently;
- observe the methods and principles in the Charities SORP;
- make judgments and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable company will continue in operation.
**RIVERTIME BOAT TRUST LIMITED** (A company limited by guarantee)
## **INDEPENDENT EXAMINER'S REPORT (continued) FOR THE YEAR ENDED 31 MARCH 2023**
## **INDEPENDENT EXAMINER'S STATEMENT**
I have completed my examination. I can confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
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 [applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
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.
Signed: Dated: 27th November 2023 Theresa A Bowers
Theresa Bowers FIFA FCCA
Theresa Bowers Accountancy Ltd 1 Charlotte Close Caversham Reading Berkshire RG4 7BY
## **RIVERTIME BOAT TRUST LIMITED** (A company limited by guarantee)
## **STATEMENT OF FINANCIAL ACTIVITIESFOR THE YEAR ENDED 31 MARCH 2023**
|||**Unrestricted**|**Restricted**|**Total**|_Total_|
|---|---|---|---|---|---|
|||**funds**|**funds**|**funds**|_funds_|
|||**2023**|**2023**|**2023**|_2022_|
|**INCOME FROM:**|**Note**|**£**|**£**|**£**|_£_|
|Donations and grants|2|**58,169**|**33,460**|**91,629**|46,078|
|Charitable activities|3|**22,822**|**-**|**22,822**|14,150|
|**TOTAL INCOME**||**80,991**|**33,460**|**114,451**|60,228|
|**EXPENDITURE ON:**||||||
|Raising funds||||||
|Charitable activities:||||||
|Other charitable activities|4|**37,888**|**23,780**|**61,668**|57,307|
|Governance|7|**6,148**|**-**|**6,148**|6,231|
|**TOTAL EXPENDITURE**||**44,036**|**23,780**|**67,816**|63,538|
|**NET INCOME/(EXPENDITURE) BEFORE**||||||
|**INVESTMENT GAINS**||**36,955**|**9,680**|**46,635**|(3,310)|
|Net gains on investments|12|**(494)**|**-**|**(494)**|5,784|
|**NET INCOME / (EXPENDITURE) BEFORE**||**36,461**|**9,680**|**46,141**|2,474|
|**TRANSFERS**||||||
|**Transfers Between Funds**|16|**15,798**|**(15,798)**|**-**|-|
|**NET INCOME / (EXPENDITURE)**||**52,259**|**(6,118)**|**46,141**|2,474|
|**RECONCILIATION OF FUNDS:**||||||
|Total funds brought forward||**157,764**|**37,784**|**195,548**|195,548|
|**TOTAL FUNDS CARRIED FORWARD**||**210,023**|**31,666**|**241,689**|242,183|
|The notes on pages 13 to 26 form part of these|financial statement|||||
|**SUMMARY INCOME AND EXPENDITURE**||**ACCOUNTFOR**|**THE YEAR ENDED 31 MARCH 2023**|||
|**Note**
**GROSS INCOME IN THE REPORTING PERIOD**
Less: Total expenditure
**NET INCOME FOR THE FINANCIAL YEAR**|**Total**
**funds**
**2023**
**£**
**113,957**
**67,816**
**46,141**|_Total_
_funds_
_2022_
_£_
66,012
63,538|
|---|---|---|
|||2,474|
## **RIVERTIME BOAT TRUST LIMITED** (A company limited by guarantee)
## **BALANCE SHEET AS AT 31 MARCH 2023**
|**Note**
**FIXED ASSETS**
Tangible assets
11
Investments
12
**CURRENT ASSETS**
Debtors
13
Cash at bank and in hand
**CREDITORS:**amounts falling due within
one year
14
**NET CURRENT ASSETS**
**TOTAL ASSETS LESS CURRENT LIABILITIES**
**CREDITORS:**amounts falling due after
more than one year
15
**NET ASSETS**
**CHARITY FUNDS**
Restricted funds
16
Unrestricted funds
16
**TOTAL FUNDS**||**£**
**14,779**
**107,140**|**2023**
**£**
_£_
**80,382**
**55,024**
**135,406**
_1,414_
_62,576_
_63,990_
_(1,641)_
**106,283**
**241,689**
**-**
**241,689**
**31,666**
**210,023**
**241,689**|_2022_
_£_
_92,681_
_55,518_
_148,199_
_62,349_
_210,548_
_(15,000)_|
|---|---|---|---|---|
|||
**121,919**
**(15,636)**|||
||||||
|||||
_195,548_|
|||||_37,784_
_157,764_|
|||||_195,548_|
**RIVERTIME BOAT TRUST LIMITED** (A company limited by guarantee)
## **BALANCE SHEET (CONTINUED) AS AT 31 MARCH 2023**
The company's financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The Trustees consider that the company is entitled to exemption from the requirement to have an audit under the provisions of section 477 of the Companies Act 2006 ("the Act") and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Act.
The Trustees acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
The financial statements were approved and authorised for issue by the Trustees on 27th Novemmber 2023 and signed on their behalf, by:
## **Mr Christopher Robert Barrett DL**
The notes on pages 12 to 26 form part of these financial statements.
**RIVERTIME BOAT TRUST LIMITED** (A company limited by guarantee)
## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023**
## **1. ACCOUNTING POLICIES**
## **1.1 Basis of preparation of financial statements**
The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2015) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
Rivertime Boat Trust Limited meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy.
The trust has sufficient reserves to ensure its continued operation for at least the next twele months and the Trustees are therefore confident that the charity will be able to continue as a going concern. The financial statements have been prepared on this basis.
## **1.2 Company status**
The company is a company limited by guarantee, incorporated in the United Kingdom and registered in England and Wales, registered number 05659325. The address of the registered office is Richmond House, Newlands Drive, Maidenhead, Berkshire, SL6 4LL. The members of the company are the Trustees named on page 1. In the event of the company being wound up, the liability in respect of the guarantee is limited to £1 per member of the company.
## **1.3 Income**
All income is recognised once the company has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.
Donated services or facilities are recognised when the company has control over the item, any conditions associated with the donated item have been met, the receipt of economic benefit from the use of the company of the item is probable and that economic benefit can be measured reliably. In accordance with the Charities SORP (FRS 102), the value of general volunteer time of friends is not recognised.
On receipt, donated professional services and donated facilities are recognised on the basis of the value of the gift to the company which is the amount the company would have been willing to pay to obtain services or facilities of equivalent economic benefit on the open market; a corresponding amount is then recognised in expenditure in the period of receipt.
Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.
Income tax recoverable in relation to investment income is recognised at the time the investment income is receivable.
**RIVERTIME BOAT TRUST LIMITED** (A company limited by guarantee)
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)**
## **1. ACCOUNTING POLICIES (CONTINUED)**
## **1.4 Expenditure**
Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, 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 classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Central staff costs are allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use.
Support costs are those costs incurred directly in support of expenditure on the objects of the company. Governance costs are those incurred in connection with administration of the company and compliance with constitutional and statutory requirements.
Costs of generating funds are costs incurred in attracting voluntary income, and those incurred in trading activities that raise funds.
Charitable activities and Governance costs are costs incurred on the company's operations, including support costs and costs relating to the governance of the company apportioned to charitable activities.
All expenditure is inclusive of irrecoverable VAT.
## **1.5 Tangible fixed assets and depreciation**
All assets costing more than £250 are capitalised.
A review for impairment of a fixed asset is carried out if events or changes in circumstances indicate that the carrying value of any fixed asset may not be recoverable. Shortfalls between the carrying value of fixed assets and their recoverable amounts are recognised as impairments. Impairment losses are recognised in the Statement of financial activities incorporating income and expenditure account.
Tangible fixed assets are carried at cost, net of depreciation and any provision for impairment. Depreciation is provided at rates calculated to write off the cost of fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
|Boats|-|5% straight line|
|---|---|---|
|Equipment|-|10% straight line|
## **1.6 Investments**
Fixed asset investments are a form of financial instrument and are initially recognised at their transaction cost and subsequently measured at fair value at the Balance sheet date, unless fair value cannot be measured reliably in which case it is measured at cost less impairment. Investment gains and losses, whether realised or unrealised, are combined and shown in the heading ‘Gains/(losses) on investments’ in the Statement of financial activities incorporating income and expenditure account.
**RIVERTIME BOAT TRUST LIMITED** (A company limited by guarantee)
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)**
## **1. ACCOUNTING POLICIES (CONTINUED)**
## **1.7 Interest receivable**
Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the company; this is normally upon notification of the interest paid or payable by the Bank.
## **1.8 Debtors**
Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
## **1.9 Cash at Bank and in hand**
Cash at bank and in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.
## **1.10 Liabilities and provisions**
Liabilities are recognised when there is an obligation at the Balance sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably. Liabilities are recognised at the amount that the company anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide. Provisions are measured at the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on the present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The unwinding of the discount is recognised within interest payable and similar charges.
## **1.11 Financial instruments**
The company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.
## **1.12 Pensions**
The company contributes to the skipper's defined contribution personal pension plan. The pension charge represents the amounts payable by the company to the fund in respect of the year. No amounts were due at the year end.
## **RIVERTIME BOAT TRUST LIMITED**
## (A company limited by guarantee)
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)**
## **1. ACCOUNTING POLICIES (CONTINUED)**
## **1.13 Fund accounting**
General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the company and which have not been designated for other purposes.
Designated funds comprise unrestricted funds that have been set aside by the Trustees for particular purposes. The aim and use of each designated fund is set out in the notes to the financial statements.
Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the company for particular purposes. The costs of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.
## **1.14 Judgements in applying accounting policies and key sources of estimation uncertainty**
In preparing these financial statements, the trustees are required to make judgements, estimates and assumptions about the carrying amount of the assets and liabilities that are not obtainable from other sources. Judgements, estimates and assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates, but are unlikely to be material.
**RIVERTIME BOAT TRUST LIMITED** (A company limited by guarantee)
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)**
## **2. INCOME FROM DONATIONS AND GRANTS**
|**Unrestricted**
**funds**
**Restricted**
**funds**
**2023**
**£**
**2023**
**£**
Donations
**33,149**
**-**
Grants
**25,020**
**33,460**
Government grants
**-**
**-**
Total donations and grants
**58,169**
**33,460**
_Total 2022_
_46,078_
_-_
**3.**
**INCOME FROM CHARITABLE ACTIVITIES**
**Unrestricted**
**funds**
**Restricted**
**funds**
**2023**
**£**
**2023**
**£**
Rivertime - Boat lettings
**22,822**
**-**
Accessible Boating – bell boating days
**-**
**-**
Total Income from Charitable Activities
**22,822**
**-**
_Total 2022_
14,150
-|**Unrestricted**
**funds**
**Restricted**
**funds**
**2023**
**£**
**2023**
**£**
Donations
**33,149**
**-**
Grants
**25,020**
**33,460**
Government grants
**-**
**-**
Total donations and grants
**58,169**
**33,460**
_Total 2022_
_46,078_
_-_
**3.**
**INCOME FROM CHARITABLE ACTIVITIES**
**Unrestricted**
**funds**
**Restricted**
**funds**
**2023**
**£**
**2023**
**£**
Rivertime - Boat lettings
**22,822**
**-**
Accessible Boating – bell boating days
**-**
**-**
Total Income from Charitable Activities
**22,822**
**-**
_Total 2022_
14,150
-|**Unrestricted**
**funds**
**Restricted**
**funds**
**2023**
**£**
**2023**
**£**
**33,149**
**-**
**25,020**
**33,460**
**-**
**-**
**58,169**
**33,460**|**Unrestricted**
**funds**
**Restricted**
**funds**
**2023**
**£**
**2023**
**£**
**33,149**
**-**
**25,020**
**33,460**
**-**
**-**
**58,169**
**33,460**|**Total**
**funds**
**2023**
**£**
**33,149**
**58,480**
**-**
**91,629**
_46,078_
**Total**
**funds**
**2023**
**£**
**22,822**
**-**
**22,822**
14,150||_Total_
_funds_
_2022_
_£_
_18,113_
_21,500_
_6,465_
_46,078_|
|---|---|---|---|---|---|---|
||||||||
|||||||_Total_
_funds_
_2022_
_£_
_14,150_
_-_|
||**22,822**|||||_14,150_|
||
14,150||
-||||
## **4. ANALYSIS OF EXPENDITURE ON CHARITABLE ACTIVITIES**
|Rivertime
Accessible Boating
Total expenditure on Charitable Activities
_Total 2022_|**Unrestricted**
**funds**
**2023**
**£**
**35,962**
**1,926**|**Restricted**
**funds**
**2023**
**£**
**22,464**
**1,316**
**23,780**|**Total**
**funds**
**2023**
**£**
**58,426**
**3,242**
**61,668**
57,307|_Total_
_funds_
_2022_
_£_
_53,925_
_3,382_
|
|---|---|---|---|---|
||**37,888**|||_57,307_|
||
55,991|
1,316|||
**RIVERTIME BOAT TRUST LIMITED** (A company limited by guarantee)
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)**
## **5. DIRECT COSTS**
|"Rivertime" running costs
Accessible Boating costs
Promotional costs
Licences
Staff training
Other staff costs
Professional fees
Wages and salaries
Pension cost
Subscriptions
Equipment
Depreciation
Support costs (Note 6)
_TOTAL 2022_|**Rivertime**
**£**
**4,970**
**-**
**4,702**
**91**
**1670**
**-**
**108**
**29,664**
**3,103**
**-**
**934**
**9,057**
**4,127**
**58,426**
_53,925_|**Accessible**
**Boating**
**Riverside**
**Accessible**
**Regatta**
**£**
**£**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**3,242**
**-**
**-**
**-**
**3,242**
**-**
_3,382_
_-_|**Total**
**2023**
**£**
**4,970**
**-**
**4,702**
**91**
**1670**
**-**
**108**
**29,664**
**3,103**
**-**
**934**
**12,299**
**4,127**
**61,668**
_57,307_|_Total_
_2022_
_£_
_6,391_
_-_
_1,173_
_962_
_842_
_12_
_192_
_29,664_
_3,103_
_67_
_167_
_12,299_
_2,435_
|
|---|---|---|---|---|
|||||_57,307_|
||||||
## **6. SUPPORT COSTS**
|Website costs
Computer costs
Office costs
Wages and salaries|**Unrestricted**
**funds**
**£**
**19**
**810**
**3,082**
**216**
**4,127**|**Total**
**2023**
**£**
**19**
**810**
**3,082**
**216**
**4,127**|_Total_
_2022_
_£_
_0_
_543_
_1,676_
_216_
|
|---|---|---|---|
||||_2,435_|
In the year ended 31 March 2022, all support costs were expended from unrestricted funds.
## **RIVERTIME BOAT TRUST LIMITED**
(A company limited by guarantee)
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)**
## **7. GOVERNANCE COSTS**
|Independent examination
Accountancy, bookkeeping and payroll
Insurance
Other|**Unrestricted**
**funds**
**2023**
**£**
**550**
**1,262**
**4,336**
**-**
**6,148**|**Restricted**
**funds**
**Total**
**funds**
**2023**
**£**
**2023**
**£**
**-**
**550**
**-**
**1,262**
**-**
**4.336**
**-**
**-**
**-**
**6,148**|_Total_
_funds_
_2022_
_£_
_500_
_1,124_
_4,607_
_0_
|
|---|---|---|---|
||||_6,231_|
In the year ended 31 March 2022, all governance costs were expended from unrestricted funds.
## **8. ANALYSIS OF EXPENDITURE BY EXPENDITURE TYPE**
|Rivertime
Accessible Boating
**Charitable activities**
**Expenditure on**
**governance**
_TOTAL 2022_|**Staff costs**
**2023**
**£**
**32,767**
**-**|**Depreciation**
**2023**
**£**
**9,057**
**3,242**|**Other costs**
**2023**
**£**
**16,602**
**-**
|**Total**
**2023**
**£**
**58,426**
**3,242**
**61,668**
**6,148**
**67,816**
_63,538_|_Total_
_2022_
_£_
_53,925_
_3,382_
|
|---|---|---|---|---|---|
||**32,767**
**0**|**12,299**
**0**|**16,602**
**6,148**
||_57,307_
_6,231_
|
||**32,767**|**12,299**|
**18,472**||_63,538_|
||||
_18,472_|||
## **RIVERTIME BOAT TRUST LIMITED**
(A company limited by guarantee)
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)**
## **9. NET INCOME/(EXPENDITURE)**
This is stated after charging:
|Depreciation of tangible fixed assets:
- owned by the charity
Independent examination|**2023**
**£**
**12,299**
**550**|_2022_
_£_
_12,299_
_500_|
|---|---|---|
During the year, no Trustees received any remuneration or benefits in kind. Christopher Barrett received reimbursement of expenses of £60 (2022 - £NIL).
## **10. STAFF COSTS**
Staff costs were as follows:
|Wages and salaries
Other pension costs|**2023**
**£**
**29,880**
**3,103**
**32,983**|_2022_
_£_
_29,880_
_3,103_
|
|---|---|---|
|||_32,983_|
The average number of persons employed by the company during the year was as follows:
||**2023**|_2022_|
|---|---|---|
||**No.**|_No._|
|Skipper|**1**|_1_|
No employee received remuneration amounting to more than £60,000 in either year.
**RIVERTIME BOAT TRUST LIMITED** (A company limited by guarantee)
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)**
## **11. TANGIBLE FIXED ASSETS**
|**Cost**
At 1 April 2022
**Depreciation**
At 1 April 2022
Charge for the year
At 31 March 2023
**Net book value**
At 31 March 2023
_At 31 March 2022_
**12.**
**FIXED ASSET INVESTMENTS**
**Market value**
At 1 April 2022
Disposals
Revaluations
At 31 March 2023
**Investments at market value comprise:**
Listed investments:
COIF Charities
Investment Fund Accumulation Units
All the fixed asset investments are held in the UK|**Boats**
**£**
**222,071**|**Boats**
**£**
**222,071**|**Equipment**
**£**
**11,970**|
|**Total**
**£**
**234,041**
**141,360**
**12,299**
**153,659**
**80,382**
_92,681_
**Listed**
**securities**
**£**
**55,518**
**0**
**(494)**
**55,024**
_2022_
_£_
_55,518_|
|---|---|---|---|---|---|
||
**135,659**
**11,103**||
**5,701**
**1,196**|
||
||
**146,762**||
**6,897**|
||
||
**78,550**||
**5,073**|
||
||
_86,412_||
_6,269_|
||
||||
**2023**
**£**
**55,024**|
||
|||||||
## **RIVERTIME BOAT TRUST LIMITED** (A company limited by guarantee)
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)**
## **13. DEBTORS**
|Trade debtors
Other debtors
Prepayments and deferred expenditure
**14.**
**CREDITORS: Amounts falling due within one year**
Trade creditors
Other taxation and social security
Accruals and deferred income
**15.**
**CREDITORS: Amounts falling due after more than one year**
Other creditors (Note 20)||**2023**
**£**
**10,290**
**4,489**
**-**
**14,779**
**2023**
**£**
**460**
**136**
**15,040**
**15,636**
**2023**
**£**
**-**|_2022_
_£_
_1,000_
_414_
_-_
_1,414_
_2022_
_£_
_341_
_-_
_1,300_
_1,641_
_2022_
_£_
_15,000_|
|---|---|---|---|
|||||
|||||
|||||
|||||
## **RIVERTIME BOAT TRUST LIMITED**
(A company limited by guarantee)
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)**
## **16. STATEMENT OF FUNDS**
## **STATEMENT OF FUNDS - CURRENT YEAR**
|**Designated funds**
Rivertime Boat
**General funds**
General funds
Total unrestricted funds
**Restricted funds**
Classroom Fund
Accessible Boating fund
The Davis fund
Louis Bayliss fund (LOTC)
Shanley Foundation
Berkshire Community
Foundation
National Lottery
Give Them A Sporting Chance
Henley Educational Trust
Arnold Clark
Oxford Community Fund
Barcapel Foundation
Mobbs Memorial Fund
**Total restricted funds**
**Total funds**|Balance at
1 April 2022
Income Expenditure
Transfers
In/out
Gains /
(Losses)
Balance at
31 March
2023
**£**
**£**
**£**
**£**
**£**
**£**
**110,068**
**-**
**-**
**7,864**
**-**
**117,932**
**47,696**
**80,991**
**(44,036)**
**7,934**
**(494)**
**92,091**
**157,764**
**80,991**
**(44,036)**
**15,798**
**(494)**
**210,023**
**15,000**
**-**
**-**
**-**
**-**
**15,000**
**17,114**
**-**
**(1,316)**
**(15,798)**
**-**
**-**
**4,670**
**-**
**(2,397)**
**-**
**-**
**2,273**
**1,000**
**-**
**(1,000)**
**-**
**-**
**-**
**-**
**5,000**
**(5,000)**
**-**
**-**
**-**
**-**
**4,800**
**(1,200)**
**-**
**-**
**3,600**
**-**
**9,900**
**(3,400)**
**-**
**-**
**6,500**
**-**
**2,000**
**-**
**-**
**-**
**2,000**
**-**
**2,560**
**(2,560)**
**-**
**-**
**-**
**-**
**2,000**
**(2,000)**
**-**
**-**
**-**
**-**
**3,200**
**(2,040)**
**-**
**-**
**1,160**
**-**
**2,000**
**(2,000)**
**-**
**-**
**-**
**-**
**2,000**
**(867)**
**-**
**-**
**1,133**
**37,784**
**33,460**
**(23,780)**
**-**
**-**
**31,666**
**195,548**
**114,451**
**(67,816)**
**-**
**(494)**
**241,689**|
|---|---|
## **Aim and use of designated funds**
The designated funds represent funds designated by the trustees for specific future purposes. Where these have not been expended during the year they are carried forward. Details of the designated funds are as
follows:
**Rivertime Boat Fund -** The trustees have authorised a designated fund to be set aside for the replacement of the ‘Rivertime’ boat at an anticipated cost of £200,000. The boat, which is 15 years old, is depreciated at 5% per annum over a 20-year period.
## **Aim and use of restricted funds**
The restricted funds represent grants and donations received for specific purposes. Where these have not been expended during the year they are carried forward. Details of the restricted funds are as follows:
**Classroom Fund** comprises funds set aside for the construction of a floating classroom **.**
**Accessible Boating Fund** comprises funds raised to finance the acquisition of disabled adapted boats providing water sports for people with disabilities and to finance the operation of those boats in partnership with BASN. **The Davis Fund** was established to fund special projects.
**The Davis Fund –** was established to fund special projects.
**The Mobbs Memorial Fund** comprised a grant for the purchase of a Jacobs Cradle
**The Lewis Bayliss Fund** comprised a grant to finance Learning Outside the Classroom
The other funds listed were provided to finance many trips on Rivertime by SEN schools.
## **SUMMARY OF FUNDS - PRIOR YEAR**
|**Designated funds**
Rivertime Boat
**General funds**
General funds
Total unrestricted funds
**Restricted funds**
Classroom fund
Accessible Boating fund
The Davis fund
Louis Bayliss fund
**Total restricted funds**
**Total funds**|Balance at
1 April 2021
Income Expenditure
Transfers
In/out
Investment
Gains /
(Losses)
Balance at
31 March
2022
**£**
**£**
**£**
**£**
**£**
**£**
**102.207**
**-**
**-**
**7,861**
**-**
**110,068**
**51,767**
**60,228**
**(62,222)**
**(7,861)**
**5,784**
**47,696**
**153,974**
**60,228**
**(61,822)**
**-**
**5,784**
**157,764**
**15,000**
**-**
**-**
**-**
**-**
**15,000**
**18,430**
**-**
**(1316)**
**-**
**-**
**17,114**
**4,670**
**-**
**-**
**-**
**-**
**4,670**
**1,000**
**-**
**-**
**-**
**-**
**1,000**
**39,100**
**-**
**(1,316)**
**-**
**0**
**37,784**
**193,074**
**60,228**
**(63,138)**
**-**
**5,784**
**195,548**|
|---|---|
## **RIVERTIME BOAT TRUST LIMITED**
## (A company limited by guarantee)
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)**
## **17. ANALYSIS OF NET ASSETS BETWEEN FUNDS**
## **CURRENT YEAR**
|Tangible fixed assets
Fixed asset investments
Current assets
Creditors due within one year
Creditors due in more than one year|**Unrestricted**
**funds**
**2023**
**£**
**Restricted**
**funds**
**2023**
**£**
**Total**
**funds**
**2023**
**£**
**80,382**
**-**
**80,382**
**55,024**
**-**
**55,024**
**90,253**
**31,666**
**121,919**
**(15,637)**
**-**
**(15,637)**
**-**
**-**
**-**|
|---|---|
||**210,023**
**31,666**
**241,689**|
## **PRIOR YEAR**
|Tangible fixed assets
Fixed asset investments
Current assets
Creditors due within one year
Creditors due in more than one year|**Unrestricted**
**funds**
**2022**
**£**
**Restricted**
**funds**
**2022**
**£**
**Total**
**funds**
**2022**
**£**
**75,567**
**17,114**
**92,681**
**40,518**
**15,000**
**55,518**
**58,320**
**5,670**
**63,990**
**(1,641)**
**-**
**(1,641)**
**(15,000)**
**-**
**(15,000)**|
|---|---|
||**157,764**
**37,784**
**195,548**|
## **RIVERTIME BOAT TRUST LIMITED**
(A company limited by guarantee)
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)**
## **18. PENSION COMMITMENTS**
The company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £3,103 (2022 - £3,103).
## **19. MEMBERS' LIABILITY**
Each member of the charitable company undertakes to contribute to the assets of the company in the event of it being wound up while he/she is a member, or within one year after he/she ceases to be a member, such amount as may be required, not exceeding _£_ 1 for the debts and liabilities contracted before he/she ceases to be a member.
## **20. RELATED PARTY TRANSACTIONS**
Hobbs of Henley Limited (Of which Mr Jonathan Hobbs is a Director) together with a number of other organisations and individuals also provide a number of services such as boat transfers, mooring and uses of other facilities free of charge. The value of these services cannot be readily quantified.
As at 31 March 2022, the charity owed Simon Davis, its president, £15,000 relating to a loan which was received from him during the charities first period ending 31 March 2007. During 2023, this loan was waived and is reflected as an unrestricted grant (Note 2). The President also kindly donated a further sum of £15,000.
IVEK I IIVI
BOAT TRUST
www.rivertimeboattrust.org.uk