Draft 10/11/23
Registered Charity Number 1114192
Close House Projects
(A Company Limited by Guarantee)
Report and Accounts
For The Year Ended
31 March 2023
Registered Company Number 05641665
Draft 10/11/23
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 |
Draft 10/11/23
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
Dr L Outtrim
Directors
Mr R Kelly Mr S Pratley Rev A Dodwell Dr L Outtrim Rev J P Cardosa Dutra Miss F Roberts
Secretary
Mr B Lea
Accountants
Gareth Vale Chartered Certified Accountant 3 Holmer Terrace Holmer Hereford HR4 9RH
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
Draft 10/11/23
Close House Projects
The report of the trustees for the year ended 31 March 2023
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 2023 which are also prepared to meet the requirements for a directors’ report and accounts for Companies Act purposes.
The financial statements comply with the Charities 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 2023 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
Draft 10/11/23
Close House Projects
The report of the trustees for the year ended 31 March 2023
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
This year has been a return to form for Close House. After some very successful Holiday Programs, we relaunched our Daytime, After-School and Saturday drop-ins to healthy attendance. New youth workers have joined the team, and re-engagement with other local youth groups has opened the door for training opportunities and partnerships across the county. The team have worked hard to see their projects succeed, notably the Holiday Programs under Erica’s coordination, and Outback under Levi. The board continue to provide stable support, and our gratitude goes to all those who give freely of their time, wisdom, prayers and finance to keep Close House a safe space for the young people of Hereford.
3
Draft 10/11/23
Close House Projects
The report of the trustees for the year ended 31 March 2023
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 (2022 £54,000). The general Unrestricted Funds reserve at 31st March 2023 amounted to £83,231 (2022: £54,700) which is a significant improvement on previous years, and with expected income for 2023/24 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
Draft 10/11/23
Close House Projects
The report of the trustees for the year ended 31 March 2023
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 incoming / (outgoing) resources for the year of a revenue nature of £28,531 (2022: (£37,345)).
The total reserves at the year end stand at £116,136 (2022: £88,105).
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 2023 were :-
Dr L Outtrim - Chair Mr R Kelly - Treasurer Mr S Pratley Rev A. Dodwell Rev J P Cardosa Dutra Miss F Roberts
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
Draft 10/11/23
Close House Projects
The report of the trustees for the year ended 31 March 2023
The members of the Board of Trustees of the Charity at the date the report and accounts were approved were:-
Dr L Outtrim - Chair Mr R Kelly - Treasurer Mr S Pratley Rev A. Dodwell Rev J P Cardosa Dutra Miss F Roberts
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 ………………….
Mr B. Lea Company Secretary
6
Draft 10/11/23
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 2023
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 3 Holmer Terrace
Holmer Hereford HR4 9RH
The date upon which this report was completed is :-
…………………
7
Draft 10/11/23
Close House Projects Statement of Financial Activities for the year ended 31 March 2023
| Notes Income from Voluntary Income Investment Income Total income Costs of charitable activities Governance costs Total expenses Net income/(net expenditure) before transfers between funds Gross transfers between funds Net income/(net expenditure) before Other recognised gains and losses Net income/(net e pendit re) x u Reconciliation of funds Total funds brought forward Total Funds carried forward |
Unrestricted Restricted Total Last Year Funds Funds Funds Total Funds 2023 2023 2023 2022 £ £ £ £ 174,205 - 174,205 106,077 1,076 - 1,076 101 175,281 - 175,281 106,178 146,490 - 146,490 143,263 260 - 260 260 146,750 - 146,750 143,523 28,531 - 28,531 (37,345) - - - - 28,531 - 28,531 (37,345) 28 531 28 531 (37 345) , - , , 54,700 33,405 88,105 125,450 83,231 33,405 116,636 88,105 |
|---|---|
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
Draft 10/11/23
Close House Projects Statement of Financial Activities for the year ended 31 March 2023
Income and Expenditure Account as required by the Companies Act for the year ended 31 March 2023
| Turnover Direct costs of turnover Gross surplus/(deficit) Governance costs Operating surplus/(deficit) Interest receivable Surplus/(deficit) on ordinary activities before tax Surplus/(deficit) for the financial year Retained surplus/(deficit) for the financial year All activities derive from continuing operations |
2023 £ 174,205 146,490 27,715 260 27,455 1,076 28,531 28,531 28,531 |
2022 £ 106,077 143,263 (37,186) 260 (37,446) 101 (37,345) (37,345) (37,345) |
|---|---|---|
The notes on pages 13 to 19 form an integral part of these accounts.
9
Draft 10/11/23
Close House Projects Statement of Financial Activities for the year ended 31 March 2023
Statement of Total Recognised Gains and Losses for the year ended 31 March 2023
| for the year ended 31 March 2023 | |||||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Excess of Expenditure over income before realisation of assets | 28,531 | (37,345) | |||
| Loss per Profit and Loss account | 28,531 | (37,345) | |||
| Net Movement in funds before taxation | 28,531 | (37,345) | |||
| Movements in revenue and capital funds | |||||
| for the year ended 31 March 2023 | |||||
| Revenue accumulated funds | **Unrestricted ** | Restricted | Total | Last year | |
| Accumulated funds brought forward | Funds 2023 £ 54,700 |
Funds 2023 £ 33,405 |
Funds 2023 £ 88,105 |
Total Funds 2022 £ 125,450 |
|
| Recognised gains and losses before transfers | 28,531 | - | 28,531 | (37,345) | |
| 83,231 | 33,405 | 116,636 | 88,105 | ||
| Closing revenue accumulated funds | 83,231 | 33,405 | 116,636 | 88,105 | |
| £ | £ | ||||
| Summary of funds | **Designated ** | **Unrestricted ** | Restricted | Total | Last Year |
| Funds | Funds | Funds | Funds | Total Funds | |
| 2023 | 2023 | 2023 | 2023 | 2022 | |
| Revenue accumulated funds | - | 83,231 | 33,405 | 116,636 | 88,105 |
The notes on pages 13 to 19 form an integral part of these accounts.
10
Draft 10/11/23
Close House Projects Company Number 05641665 Balance Sheet as at 31 March 2023
| Notes 2023 £ The assets and liabilities of the charity : Fixed assets Current assets Debtors 9 2,249 Cash at bank and in hand 114,657 Total current assets 116,906 Creditors:- amounts due within one year 10 (270) Net current assets 116,636 Total assets less current liabilities 116,636 Creditors:- amounts due after more than one year - Provisions for liabilities and charges - Net assets including pension asset / liability 116,636 The funds of the charity : Unrestricted income funds Unrestricted revenue accumulated funds 83,231 Total unrestricted funds 83,231 Restricted income funds Restricted revenue accumulated funds 33,405 Total restricted funds 33,405 Total charity funds 116,636 |
2022 £ 2,367 86,008 88,375 (270) 88,105 88,105 - - 88,105 54,700 54,700 33,405 33,405 88,105 |
|---|---|
11
Draft 10/11/23
Close House Projects Company Number 05641665 Balance Sheet as at 31 March 2023
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 …………………
12
Draft 10/11/23
Close House Projects Notes to the Accounts for the year ended 31 March 2023
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
Draft 10/11/23
Close House Projects Notes to the Accounts for the year ended 31 March 2023
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
Draft 10/11/23
Close House Projects Notes to the Accounts for the year ended 31 March 2023
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
Draft 10/11/23
Close House Projects Notes to the Accounts for the year ended 31 March 2023
| 3 | Surplus/(deficit) for the financial year | 2023 | 2022 |
|---|---|---|---|
| £ | £ | ||
| This is stated after crediting :- | |||
| Revenue Turnover from ordinary activities | 174,205 | 106,077 | |
| and after charging:- | |||
| Rentals under operating leases | 5,554 | 7,935 | |
| Pension costs | 1,967 | 3,313 | |
| 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
| 6 Investment Income Bank deposit interest received |
2023 £ 1,076 |
2022 £ 101 |
|---|---|---|
16
Draft 10/11/23
Close House Projects Notes to the Accounts for the year ended 31 March 2023
| 7 Staff Costs and Emoluments 2023 £ Gross Salaries 107,613 Pension Contributions 1,967 109,580 Numbers of employees 2023 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 3 |
2022 £ 102,776 3,313 106,089 2022 3 1 4 No 3 |
|---|---|
17
Draft 10/11/23
Close House Projects Notes to the Accounts for the year ended 31 March 2023
8 Trustees' Remuneration
Neither the trustees nor any persons connected with them have received any remuneration, either in the current year or the prior year .
| 9 Debtors Taxation Recoverable 10 Creditors: amounts falling due within one year Accrued expenses |
2023 £ 2,249 2023 £ 270 |
2022 £ 2,367 2022 £ 270 |
|---|---|---|
11 Post Balance Sheet events
No material events have occurred since the balance sheet date which would require disclosure in the accounts.
| **12 ** | Analysis of the Net Movement in Funds | Analysis of the Net Movement in Funds | 2023 2022 |
|---|---|---|---|
| Net movement in funds from Statement of Financial Activities | £ £ 28,531 (37,345) |
||
| **13 ** | Particulars of Individual Funds and analysis of assets and liabilities representing funds | ||
| At 31 March 2023 | Unrestricted Designated |
Restricted Total |
|
| Current Assets | funds funds £ £ 83,501 - |
funds Funds £ £ 33,405 116,906 |
|
| 83,231 - |
33,405 116,636 |
||
| At 1 April 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 |
18
Draft 10/11/23
Close House Projects Notes to the Accounts for the year ended 31 March 2023
The individual funds included above are :-
| General funds Live Wire Project |
Funds at 2022 £ 54,700 33,405 88,105 |
Movements in Funds as below £ 28,531 - 28,531 |
Transfers Between funds £ - - - |
Funds at 2023 £ 83,231 33,405 116,636 |
|---|---|---|---|---|
Analysis of movements in funds as shown in the table above
| General funds Live Wire Project |
Incoming Resources £ 175,281 - 175,281 |
Outgoing Resources £ 146,750 - 146,750 |
Gains & Losses £ - - - |
Movement in funds £ 28,531 - 28,531 |
|---|---|---|---|---|
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.
14 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 ( 2022 - 6 members)
19
Draft 10/11/23
Close House Projects Schedule to the Statement of Financial Activities for the year ended 31 March 2023 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 Total 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 2023 2023 2023 2022 £ £ £ £ 47,772 - 47,772 38,449 35,000 - 35,000 15,000 82,772 - 82,772 53,449 16,614 - 16,614 30,771 69,417 - 69,417 10,637 5,402 - 5,402 11,220 91,433 - 91,433 52,628 174,205 - 174,205 106,077 174,205 - 174,205 106,077 1,076 - 1,076 101 1,076 - 1,076 101 175,281 - 175,281 106,178 89,496 - 89,496 83,491 1,248 - 1,248 2,594 17,676 - 17,676 21,338 1,027 - 1,027 2,088 109,497 - 109,497 109,511 |
|---|---|
20
Draft 10/11/23
Management and administration costs
| Management and administration costs | ||||
|---|---|---|---|---|
| in support of charitable activities | ||||
| Staff costs in support of charitable activities | ||||
| Salaries - Administrative staff | 18,117 | - | 18,117 | 17,197 |
| Pension Contributions - administrative staff | 719 | - | 719 | 719 |
| 18,836 | - | 18,836 | 17,916 | |
| Premises Costs Rent payable Insurance Light and heat Cleaning Premises repairs and renewals |
5,554 2,224 1,800 346 2,614 |
- - - - - |
5,554 2,224 1,800 346 2,614 |
7,935 2,055 1,800 1,173 372 |
| 12,538 | - | 12,538 | 13,335 | |
| General administrative expenses: Telephone and fax Stationery and printing Administration costs Bank charges |
1,232 489 2,153 75 |
- - - - |
1,232 489 2,153 75 |
954 390 1,053 104 |
| 3,949 | - | 3,949 | 2,501 | |
| Total Support costs | 146,490 | - | 146,490 | 143,263 |
| Support costs for grants paid Total Expended on Charitable Activities |
146,490 | - | 146,490 | 143,263 |
| 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 |
21