Registered Charity Number 1114192
Close House Projects
(A Company Limited by Guarantee)
Report and Accounts
For The Year Ended
31 March 2022
Registered Company Number 05641665
Close House Projects Report and accounts Contents
| Page | |
|---|---|
| Charity and Company information | 1 |
| Trustee's Report | 2 to 6 |
| Statement of Directors'/Trustees Responsibilities | 6 |
| Accountant's report | 7 |
| Statement of Financial Activities | 8 |
| Income and Expenditure account | 9 |
| Statement of total recognised gains and losses | 10 |
| Recognised Gains and Losses | 10 |
| Movements in Accumulated Funds | 10 |
| Balance sheet | 11 to 12 |
| Notes to the accounts | 13 to 19 |
| Detailed Statement of Financial Activities | 20 to 21 |
Close House Projects Company Information
Close House Projects is established as a Company limited by guarantee and is registered as a Charity within the Charity Commission. The affairs of the Company are governed by its’ Memorandum and Articles of Association. The liability of the members in the event of the Company being wound up is limited to a sum not exceeding £10.00.
Chair
Mrs F Keogh (resigned December 2021) Dr L Outtrim (appointed January 2022)
Directors
Mrs F Keogh (resigned December 2021) Mr R Kelly Mr S Pratley Mr D Robertson (resigned July 2021) Rev A Dodwell Dr L Outtrim (appointed April 2021) Rev J P Cardosa Dutra (appointed November 2022) Miss F Roberts (appointed November 2022)
Secretary
Mr B Lea
Accountants
Gareth Vale Chartered Certified Accountant Ground Floor Offices Bastion Mews Union Street Hereford HR1 2BT
Bankers
Santander Bootle L30 4GB
CAF Bank Ltd 25 Kings Hill Avenue West Malling ME19 4JQ
Registered office
Close House 3 St Peters Close Hereford HR1 2DL
Registered number
05641665
Charity number 1114192
1
Close House Projects
The report of the trustees for the year ended 31 March 2022
Introduction
The trustees are pleased to present their annual directors’ report together with the consolidated financial statements of the charity and its subsidiary for the year ending 31 March 2022 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 Act 2011, the Companies Act 2006, the Memorandum and Articles of Association, and Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (as applied to small entities by section 1A of the standard) (effective 1 January 2015).
The board of trustees are satisfied with the performance of the charity during the year and the position at 31st March 2022 and consider that the charity is in a position to continue its activities during the coming year, and that the charity's assets are adequate to fulfil its obligations. However, there is a recurring dependence on bid-writing and fundraising that is a constant demand on resources in a climate of increasing competition on diminishing funds.
Name, registered office and constitution of the charity
The full name of the charity is Close House Projects.
The legal registration details are :-
| Date of incorporation | 01 December 2005 |
|---|---|
| Company Registration Number | 05641665 |
| The Registered Office is | Close House, St Peters Square, Hereford. HR1 2DL |
| Charity Registration Number | 1114192 |
| The telephone number is | 01432274239 |
Objectives and Activities of the Charity
A summary of the objects of the charity as set out in its governing document.
The objectives and principal activities of the charity are to help young people in Herefordshire especially but not exclusively through their leisure time activities so as to develop their physical, mental and spiritual capacities that they may grow to full maturing individuals and members of society.
The strategies employed by the charity to meet these objectives are to 1) Provide a range of services aimed at improving the quality of life for young people in Herefordshire 2) Continue to improve the level of services, information and advice provided.
- 3) Monitoring the level of income received by the charity.
Public benefit that is provided by the charity
Close House works with young people, offering safe social meeting spaces and leisure activities that improve their social, physical and spiritual development. Close House works in an holistic and inclusive way, with services accessible by all young people.We offer young people a real voice in their communities and enable them to fully participate in the life of their community.
2
Close House Projects
The report of the trustees for the year ended 31 March 2022
An explanation of the charity's main objectives for the year.
We continue to provide drop-in social support and Youth Work from Close House, the former vicarage of St Peters. We use the building, and occasionally church space, as a base for activities and Youth Volunteering projects across the city.
An explanation of the charity's strategies for achieving its stated objectives.
Close House will continue to offer safe, social meeting spaces for young people, together with a range of activities decided upon by the young people. Our work will be carried out in the city centre and at in a number of different community spaces. We will continue to develop the range of projects as the need arises.
The Charity's grant making policies
The charity does not make grants to other charities or organisations.
The contribution of volunteers
The Charity has a governing board of 7 trustees who are also directors of the company, all of whom are volunteers, and utilises the services of several volunteers at any one time on a regular basis, some of whom are involved on training schemes.
Investment performance achieved against investment objectives set
We have been able to successfully build reserves to give ourselves a healthy start for the coming year, and the local community and local Charitable Trusts are to be thanked for this, alongside the hard work of the youth workers who achieve the targets set by their respective funders.
Summary of the main achievements of the charity during the year
The post-lockdown rebuild has been a challenging year for the drop-in services, but the staff team at Close House have made really good progress in meeting new generations and forming new youth groups. The EPICs and Outback projects are continually growing, and new volunteers are joining the organisation to help bolster the troops for drop-in sessions. Financially, we have used our reserves carefully and will need to rebuild in 22/23, but the right balance has been achieved between being prudent and also doing good charitable works for the youth of Herefordshire. Many thank to the board of Directors, to Fran & Bridget for their voluntary support of the board, and to all of the staff, volunteers and young people that make Close House such a thriving community.
3
Close House Projects
The report of the trustees for the year ended 31 March 2022
Structure, Governance and Management
Nature of the Governing Document and constitution of the charity
Close House Projects is established as a Company limited by guarantee and is registered as a Charity within the Charity Commission. The affairs of the Company are governed by its’ Memorandum and Articles of Association. The liability of the members in the event of the Company being wound up is limited to a sum not exceeding £10.00.
The methods adopted for the recruitment and appointment of new trustees
The existing directors recommend new directors for appointment by the board at the company’s general meetings. The board appoint directors who can provide specific skills and knowledge to the company to enable the furtherance of its charitable objectives. No director receives any remuneration or reimbursement of any expenses. Prospective directors are provided with details of the company’s objectives, their legal obligations under company law and charitable law and what their role as director will entail prior to any appointment being made.
The organisational structure of the charity and how decisions are made.
The Directors of the charitable company have appointed a Chairman to control and review the company’s management structure. The management structure controls and manages the activities of each of the charity's current projects.
The systems of internal control operated by the company are designed to provide reasonable,but not absolute, assurance against material misstatement or loss. These include:
1) Annual budgets approved by the Board
-
2) Regular consideration by both the Board and senior management of financial results, variances from budgets and other financial and non-financial indicators
-
3) Delegation of authority and segregation of duties
-
4) Identification and management of risks
The major risks to which the charity is exposed and reviews and systems to mitigate risks
The major risks to which the charity is exposed, as identified by the trustees, have been reviewed and systems have been established to manage those risks.
Financial Review
Policies on reserves
The directors have reviewed the reserves of the company. The review encompassed the nature of the income and expenditure streams, the existing contractual arrangements and the work undertaken, together with the need to match variable income with fixed commitments. The review concluded that to allow the company to be managed effectively and to provide a buffer for uninterrupted services, a general Unrestricted Funds reserve equivalent to six months of normal expenditure costs should be maintained, this is around £54,000 (2021 £54,000). The general Unrestricted Funds reserve at 31st March 2022 amounted to £54,700 (2021: £84,919) which is a significant improvement on previous years, and with expected income for 22/22 is an ample level of reserves.
Availability and adequacy of assets of each of the funds
The board of trustees is satisfied that the charity's assets in each fund are available and adequate to fulfil its obligations in respect of each fund.
4
Close House Projects
The report of the trustees for the year ended 31 March 2022
Transactions and Financial position
The financial statements are set out on pages 8 to 21. 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) (as applied to small entities by section 1A of the standard) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
The Statement of Financial Activities show net (outgoing) / incoming resources for the year of a revenue nature of £37,345 (2021: £24,203).
The total reserves at the year end stand at £88,105 (2021: £125,450).
Share Capital
The company is limited by guarantee and therefore has no share capital
The name of the Manager and other senior staff member(s) to whom day to day management of the charity is delegated by the charity trustees.
During the year the trustees delegated the day to day management of the charity to Mr B Lea, the manager, by the trustees.
The members of the Board of Trustees of the Charity during the year ended 31st March 2022 were :-
Mrs F Keogh - Chair (resigned December 2021) Dr L Outtrim - Chair (appointed January 2022) Mr R Kelly - Treasurer Mr S Pratley Mr D Robertson (resigned July 2021) Rev A. Dodwell
All the directors of the company are also trustees of the charity, and their responsibilities include all the responsibilities of directors under the Companies Acts and of trustees under the Charities Acts.
The directors/trustees are all members of the charity
5
Close House Projects
The report of the trustees for the year ended 31 March 2022
The members of the Board of Trustees of the Charity at the date the report and accounts were approved were:-
Mr R Kelly - Treasurer Mr S Pratley Dr L Outtrim Rev A. Dodwell Rev J P Cardossa-Dutra (appointed November 2022) Miss F Roberts (appointed November 2022)
Statement of Directors' and Trustees' Responsibilities
The Charities Acts and the Companies Acts require the Board of Trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity as at the end of the financial year and of the surplus or deficit of the charity. In preparing those financial statements the Board is required to :-
-
select suitable accounting policies and then apply them consistently;
-
observe methods and principles in the Charities SORP
-
make judgements and estimates that are reasonable and prudent; and
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business.
-
state whether applicable accounting standards and statements of recommended practice have been followed , subject to any material departures disclosed and explained in the financial statements;
The Trustees are also responsible for maintaining adequate accounting records which disclose with reasonable accuracy at any time the financial position of the charity and which are sufficient to show and explain the charity's transactions and enable them to ensure that the financial statements comply with the Companies Act 2011 and comply with regulations made under the Charity (Accounts and Reports Regulations) 2008. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The trustees are also responsible for the contents of the trustees' report.
Method of preparation of accounts
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
This report was approved by the board of trustees on 13 December 2022.
Mr B. Lea Company Secretary
6
Close House Projects Independent Accountant's Report
Independent Examiners Report to the trustees
on the accounts of the Charity for the year ended 31 March 2022
I report on the financial statements of the charity on pages 8 to 21 which have been prepared in accordance with the FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard)., as modified by the 2011 Statement of Recommended Practice for Accounting and Reporting issued by the Charity Commissioners for England & Wales, under the historical cost convention and the accounting policies set out on 13.
Respective responsibilities of directors and accountant
The trustees (who are also the directors of the company for the purposes of company law) are responsible for the preparation of the accounts. The trustees consider that an audit is not required for this year under section 144(2) of the Charities Act 2011 (the 2011 Act) and that an independent examination is needed.
Having satisfied myself that the charity is not subject to audit under company law and is eligible for independent examination, it is my responsibility to:
-
examine the accounts under section 145 of the 2011 Act
-
to follow the procedures laid down in the general Directions given by the Charity - Commission under section 145(5)(b) of the 2011 Act
-
to state whether particular matters have come to my attention
Basis of independent examiner’s report
My examination was carried out in accordance with the general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit and consequently no opinion is given as to whether the accounts present a ‘true and fair view’ and the report is limited to those matters set out in the next statement.
Independent examiner’s statement
In connection with my examination, no matter has come to my attention:
(1) which gives me reasonable cause to believe that in any material respect the requirements:
• to keep accounting records in accordance with section 386 of the Companies Act 2006 and
• to prepare accounts which accord with the accounting records, comply with the accounting requirements of section 396 of the Companies Act 2006 and with the methods and principles of the
Statement of Recommended Practice: Accounting and Reporting by Charities have not been met or
(2) to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached
Gareth Vale Chartered Certified Accountant Ground Floor Offices
Bastion Mews Union Street Hereford HR1 2BT
The date upon which this report was completed is :-
13 December 2022
7
Close House Projects Statement of Financial Activities for the year ended 31 March 2022
| Notes Income from Voluntary Income Investment Income Total income Costs of charitable activities Governance costs Total expenses (Net expenditure)/net income before transfers between funds Gross transfers between funds (Net expenditure)/net income before Other recognised gains and losses (Net e pendit re)/net income x u Reconciliation of funds Total funds brought forward Total Funds carried forward |
Unrestricted Restricted Total Last Year Funds Funds Funds Total Funds 2022 2022 2022 2021 £ £ £ £ 103,171 2,906 106,077 181,541 101 - 101 2 103,272 2,906 106,178 181,543 133,231 10,032 143,263 157,080 260 - 260 260 133,491 10,032 143,523 157,340 (30,219) (7,126) (37,345) 24,203 - - - - (30,219) (7,126) (37,345) 24,203 (30 219) (7 126) (37 345) 24 203 , , , , 84,919 40,531 125,450 101,247 54,700 33,405 88,105 125,450 |
|---|---|
The net movement in funds referred to above is the net incoming resources as defined in the Statement of Recommended Practice for Accounting and Reporting issued by the Charity Commission for England & Wales and is reconciled to the total funds as shown in the Balance Sheet on page 11 as required by the said statement.
All activities derive from continuing operations
The notes on pages 13 to 19 form an integral part of these accounts.
8
Close House Projects Statement of Financial Activities for the year ended 31 March 2022
Income and Expenditure Account as required by the Companies Act for the year ended 31 March 2022
| Turnover Direct costs of turnover Gross (deficit)/surplus Governance costs Operating (deficit)/surplus Interest receivable (Deficit)/surplus on ordinary activities before tax (Deficit)/surplus for the financial year Retained (deficit)/surplus for the financial year All activities derive from continuing operations |
2022 £ 106,077 143,263 (37,186) 260 (37,446) 101 (37,345) (37,345) (37,345) |
2021 £ 181,541 157,080 24,461 260 24,201 2 24,203 24,203 24,203 |
|---|---|---|
The notes on pages 13 to 19 form an integral part of these accounts.
9
Close House Projects Statement of Financial Activities for the year ended 31 March 2022
Statement of Total Recognised Gains and Losses for the year ended 31 March 2022
| for the year ended 31 March 2022 | ||||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Excess of Expenditure over income before realisation | of assets | (37,345) | 24,203 | |||
| Profit per Profit and Loss account | (37,345) | 24,203 | ||||
| Net Movement in funds before taxation | (37,345) | 24,203 | ||||
| Movements in revenue and capital funds | ||||||
| for the year ended 31 March 2022 | ||||||
| Revenue accumulated funds | **Unrestricted ** | Restricted | Total | Last year | ||
| Accumulated funds brought forward | Funds 2022 £ 84,919 |
Funds 2022 £ 40,531 |
Funds 2022 £ 125,450 |
Total Funds 2021 £ 101,247 |
||
| Recognised gains and losses before transfers | (30,219) | (7,126) | (37,345) | 24,203 | ||
| Transfers between restricted and unrestricted funds | 54,700 - |
33,405 - |
88,105 - |
125,450 - |
||
| Closing revenue accumulated funds | 54,700 | 33,405 | 88,105 | 125,450 | ||
| £ | £ | |||||
| Summary of funds | **Designated ** | **Unrestricted ** | Restricted | Total | Last Year | |
| Funds | Funds | Funds | Funds | Total Funds | ||
| 2022 | 2022 | 2022 | 2022 | 2021 | ||
| Revenue accumulated funds | - | 54,700 | 33,405 | 88,105 | 125,450 |
The notes on pages 13 to 19 form an integral part of these accounts.
10
Close House Projects Company Number 05641665 Balance Sheet as at 31 March 2022
| Notes 2022 £ The assets and liabilities of the charity : Fixed assets Current assets Debtors 10 2,367 Cash at bank and in hand 86,008 Total current assets 88,375 Creditors:- amounts due within one year 11 (270) Net current assets 88,105 Total assets less current liabilities 88,105 Creditors:- amounts due after more than one year - Provisions for liabilities and charges - Net assets including pension asset / liability 88,105 The funds of the charity : Unrestricted income funds Unrestricted revenue accumulated funds 54,700 Total unrestricted funds 54,700 Restricted income funds Restricted revenue accumulated funds 33,405 Total restricted funds 33,405 Total charity funds 88,105 |
2021 £ 2,430 123,290 125,720 (270) 125,450 125,450 - - 125,450 84,919 84,919 40,531 40,531 125,450 |
|---|---|
11
Close House Projects Company Number 05641665 Balance Sheet as at 31 March 2022
The directors are satisfied that for the year in question the charitable company was entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
No member or members have required the company to obtain an audit of its accounts for the year in question in accordance with section 476 of the Act.
The director(s) acknowledge their responsibility for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime.
The notes on pages 13 to 19 form an integral part of these accounts.
Dr L Outtrim Trustee
Approved by the board of trustees on 13 December 2022
12
Close House Projects Notes to the Accounts for the year ended 31 March 2022
1 Accounting policies
Basis of preparation of the accounts
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) (as applied to small entities by section 1A of the standard) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
The charity 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 note(s).
Advantage has been taken of Section 396(5) of The Companies Act 2006 to allow the format of the financial statements to be adapted to reflect the special nature of the charity's operation and in order to comply with the requirements of the SORP.
The particular accounting policies adopted are set out below.
Accounting convention
The financial statements are prepared,on a going concern basis, under the historical cost convention.
Income recognition
Income is accounted for on a receivable basis deferred as described below where appropriate.
Income includes grant income and all other income relating to the company’s operations including donations, statutory funding and fund-raising. Grants received are allocated equally over the periods to which they relate.
Investment Income
Bank Interest received is included on an actual receipts basis.
Deferred income
In accordance with the Statement of Recommended Practice for Accounting and Reporting issued by the Charity Commissioners for England & Wales grants received in advance and specified by the donor as relating to specific accounting periods or alternatively which are subject to conditions which are still to be met, and which are outside the control of the charity or where it is uncertain whether the conditions can or will be met, are deferred on an accruals basis to the period to which they relate. Such deferrals are shown in the notes to the accounts and the sums involvedare shown as creditors in the accounts.
13
Close House Projects Notes to the Accounts for the year ended 31 March 2022
Recognition of liabilities
Liabilities are recognised on the accruals basis in accordance with normal accounting principles, modified where necessary in accordance with the guidance given in the Statement of Recommended Practice for Accounting and Reporting issued by the Charity Commissioners for England & Wales .
Expenditure recognition
The policy for including items within the relevant activity categories of expenes is accounted for on an accruals basis.
In particular the policy for including items within costs of generating funds, charitable activities and governance costs is:
Costs of generating funds
There are no costs that are attributable to the generating of funds.
Charitable activities
Charitable expenditure shall include all expenditure directly related to the objects of the charity including the following :
Activities in furtherance of the charity's objectives
The cost of goods and services that have been incurred in charitable activities.
Governance costs
Governance costs shall include all expenditure directly related to the administration of the charity including expenditure incurred in the management of the charity's assets, organisational administration and compliance with charitable and statutory requirements.
Allocation of costs within types of resources expended
The methods and principles for the allocation and apportionment of all costs between the different activity categories of resources set out above are :
There are a number of costs, including staffing costs, where it is impracticable to allocate these costs precisely between administration and charitable expenditure and the trustees have allocated such costs on the basis of reasonable estimates as follows :
Staffing costs and related expenses
On the basis of salary costs, and an estimate of hours spent on different activities. The salary and pension costs of the Manager and Secretary are shared equally between Charitable and Activities. The Trustee's believe this provides a true reflection of the costs incurred.
Unrealised and realised gains
Realised gains and losses are included in the accounts on the date at which a contractual obligation is entered into.
Unrealised gains and losses are computed by reference to the market value of the investments at the balance sheet date, compared to the brought forward cost or valuation, and gains and losses arising on similar categories of investments are netted off.
14
Close House Projects Notes to the Accounts for the year ended 31 March 2022
Fixed assets and depreciation
Furniture and equipment purchased is written off in the year of acquisition.
Taxation
As a registered charity, the company is exempt from income and corporation tax to the extent that its income and gains are applicable to charitable purposes only. Value Added Tax is not recoverable by the company , and is therefore included in the relevant costs in the Statement of Financial Activities .
Fund accounting
The charity maintains a general unrestricted fund which represents funds which are expendable at the discretion of the trustees in furtherance of the objects of the charity. Such funds may be held in order to finance both working capital and capital investment.
Restricted funds have been provided to the charity for particular purposes, and it is the policy of the board of trustees to carefully the monitor the application of those funds in accordance with the restrictions placed upon them.
There is no formal policy of transfer between funds or on the allocation of funds to designated funds, other than that described above.
Any other proposed transfer between funds would be considered on the particular circumstances.
Recognition of pension costs and pension assets and liabilities
The Charity operates a defined contribution pension scheme. Contributions are charged to the profit and loss account as they become payable in accordance with the rules of the scheme.
Treatment of exceptional items
2 Winding up or dissolution of the charity
If upon winding up or dissolution of the charity there remain any assets, after the satisfaction of all debts and liabilities, the assets represented by the accumulated fund shall be transferred to some other charitable body or bodies having similar objects to the charity.
15
Close House Projects Notes to the Accounts for the year ended 31 March 2022
| 3 | (Deficit)/surplus for the financial year | 2022 | 2021 |
|---|---|---|---|
| £ | £ | ||
| Revenue Turnover from ordinary activities | 106,077 | 181,541 | |
| and after charging:- | |||
| Rentals under operating leases | 7,935 | 6,813 | |
| Pension costs | 3,313 | 3,497 | |
| Reporting Accountant's fees | 260 | 260 |
Funds belonging to the charity have been used for the purchase of insurance to protect the charity from loss arising from the neglect or defaults of its trustees,employees or agents, or to indemnify its trustees,employees or agents, against the consequences of any neglect or default on their part.
4 Statement that no expenses were paid to trustees or connected persons
No expenses were paid to trustees or persons connected with them.
5 Detailed analysis of certain transactions required by the the Statement of Recommended Practice for Accounting and Reporting issued by the Charity Commissioners for England & Wales
Various items which are required by the Statement of Recommended Practice for Accounting and Reporting issued by the Charity Commissioners for England & Wales to be disclosed in the notes to the accounts are set out in the Detailed Schedule to the Statement of Financial Activities and its appendices on pages 20 to 21 which should be read together with these notes.
| 6 Investment Income Bank deposit interest received |
2022 £ 101 |
2021 £ 2 |
|---|---|---|
16
Close House Projects Notes to the Accounts
for the year ended 31 March 2022
| 7 Deferred Incoming Resources & Reserves- Restricted funds Opening Released Deferrals from prior years £ £ Sundry under £1,000 - - Total - - These deferrals are included in creditors |
Received less released in year £ - - 2022 £ - |
Deferred at year end £ - - 2021 £ - |
|---|---|---|
The deferrals included in creditors relate to those grants and donations specified by the donors as relating to specific periods and represent those parts of the grants or donations which relate to periods subsequent to the accounting year end and are treated as grants in advance, or alternatively where there are conditions which must be fulfilled prior to entitlement or use of the grant or donation by the charity .
| 8 Staff Costs and Emoluments 2022 £ Gross Salaries 100,688 Pension Contributions 3,313 104,001 Numbers of employees 2022 Engaged on charitable activities 3 Engaged on management and administration 1 4 There were no employees with emoluments in excess of £60,000 per annum The pension details of such higher paid staff were :- £ No Numbers of such staff to whom benefits are accruing :- Under money purchase pension schemes 4 |
2021 £ 120,170 3,497 123,667 2021 8 1 9 £ No 4 |
|---|---|
17
Close House Projects Notes to the Accounts for the year ended 31 March 2022
9 Trustees' Remuneration
Neither the trustees nor any persons connected with them have received any remuneration, either in the current year or the prior year .
| **10 ** | Debtors | 2022 | 2021 |
|---|---|---|---|
| £ | £ | ||
| Taxation Recoverable | 2,367 | 2,430 | |
| **11 ** | Amounts due after more than one year included in the total Creditors: amounts falling due within one year Accrued expenses |
above are analysed as:- 2022 £ 270 |
2021 £ 270 |
12 Post Balance Sheet events
No material events have occurred since the balance sheet date which would require disclosure in the accounts.
| **13 ** | Analysis of the Net Movement in Funds | Analysis of the Net Movement in Funds | 2022 2021 |
|---|---|---|---|
| Net movement in funds from Statement of Financial Activities | £ £ (37,345) 24,203 |
||
| **14 ** | Particulars of Individual Funds and analysis of assets and liabilities representing funds | ||
| At 31 March 2022 | Unrestricted Designated |
Restricted Total |
|
| Current Assets | funds funds £ £ 54,970 - |
funds Funds £ £ 33,405 88,375 |
|
| Current Liabilities | (270) - |
- (270) |
|
| 54,700 - |
33,405 88,105 |
||
| At 1 April 2021 | Unrestricted Designated |
Restricted Total |
|
| Current Assets | funds funds 85,189 - |
funds Funds 40,531 125,720 |
|
| Current Liabilities | (270) - |
- (270) |
|
| 84,919 - |
40,531 125,450 |
18
Close House Projects Notes to the Accounts for the year ended 31 March 2022
The individual funds included above are :-
| General funds Live Wire Project |
Funds at 2021 £ 84,919 40,531 125,450 |
Movements in Funds as below £ (30,219) (7,126) (37,345) |
Transfers Between funds £ - - - |
Funds at 2022 £ 54,700 33,405 88,105 |
|---|---|---|---|---|
Analysis of movements in funds as shown in the table above
| General funds Live Wire Project |
Incoming Resources £ 103,272 2,906 106,178 |
Outgoing Resources £ 133,491 10,032 143,523 |
Gains & Losses £ - - - |
Movement in funds £ (30,219) (7,126) (37,345) |
|---|---|---|---|---|
The funds included above are to be utilised as follows:
Live Wire Project
Livewire is an inclusive music development programme for young people between the ages of 11 and 22 in Herefordshire aimed at developing young musicians musical and performance skills, confidence and a platform for musical opportunities.
Explanation of the nature of each material transfer between funds.
Where applicable transfers are made from the unrestricted funds to restricted funds at the year end to clear any deficits that have arisen.
No transfers are made from individual restricted funds.
15 Share Capital
The charity is incorporated under the Companies Act 1985 and is limited by guarantee, each member having undertaken to contribute such amounts not exceeding ten pounds as may be required in the event of the company being wound up whilst he or she is still a member or within one year thereafter.
There are 6 members of the company ( 2021 - 5 members)
19
Close House Projects Schedule to the Statement of Financial Activities for the year ended 31 March 2022 Status of this schedule to the Statement of Financial Activities
This schedule is an intrinsic part of the accounts required to comply with the 2011 Statement of Recommended Practice for Accounting and Reporting issued by the Charity Commissioners for England & Wales. However, it is not a part of the statutory accounts required under the provisions of the Companies Act 2006 in relation to incorporated charities.
| Incoming Resources Voluntary Income Government and public bodies Incoming resources of a revenue nature Funding Grants Total Non government and non public bodies Incoming resources of a revenue nature Donations Grants Other T t l o a Total Grants,Legacies & Donations Received Total Voluntary Income Investment Income Bank deposit interest received Total Investment Income Total Incoming Resources Charitable expenditure Support costs of charitable activities Direct support costs Gross wages and salaries - charitable activities Pension contributions charitable employees Activity costs Equipment costs |
Unrestricted Restricted Total Prior Period Funds Funds Funds Total Funds 2022 2022 2022 2021 £ £ £ £ 38,449 - 38,449 56,985 15,000 - 15,000 32,916 53,449 - 53,449 89,901 29,775 996 30,771 20,467 8,727 1,910 10,637 56,404 11,220 - 11,220 14,769 49 722 2 906 52 628 91 640 , , , , 103,171 2,906 106,077 181,541 103,171 2,906 106,077 181,541 101 - 101 2 101 - 101 2 103,272 2,906 106,178 181,543 83,491 - 83,491 99,570 2,594 - 2,594 2,598 11,306 10,032 21,338 20,765 2,088 - 2,088 2,043 99,479 10,032 109,511 124,976 |
|---|---|
20
Management and administration costs
| Management and administration costs | ||||
|---|---|---|---|---|
| in support of charitable activities | ||||
| Staff costs in support of charitable activities | ||||
| Salaries - Administrative staff | 17,197 | - | 17,197 | 18,557 |
| Pension Contributions - administrative staff | 719 | - | 719 | 899 |
| 17,916 | - | 17,916 | 19,456 | |
| Premises Costs Rent payable Insurance Cleaning Premises repairs and renewals |
7,935 2,055 1,173 372 |
- - - - |
7,935 2,055 1,173 372 |
6,813 1,947 960 551 |
| 13,335 | - | 13,335 | 10,271 | |
| General administrative expenses: Telephone and fax Stationery and printing Administration costs Bank charges |
954 390 1,053 104 |
- - - - |
954 390 1,053 104 |
949 140 1,216 72 |
| 2,501 | - | 2,501 | 2,377 | |
| Total Support costs | 133,231 | 10,032 | 143,263 | 157,080 |
| Support costs for grants paid Total Expended on Charitable Activities |
133,231 | 10,032 | 143,263 | 157,080 |
| Governance costs that are not direct management | functions | inherent in | generating | |
| funds, service delivery and programme or project work | ||||
| (including management and administration costs) | ||||
| Specific governance costs | ||||
| Reporting Accountant's Fees | 260 | - | 260 | 260 |
| Total governance costs | 260 | - | 260 | 260 |
| Analysis of transfers between funds Transfer to/(from) unrestricted funds Transfer to/(from) restricted funds |
- - |
- | - - |
(1,376) 1,376 |
| - | - | - | - |
21