ANNUAL REPORT 2022-2023
Company Number 6907649
UK Charity Number 1130403
Annual Report
2022-2023 October 2022 to September 2023
H elping O lder P eople S mile since 2001
ANNUAL REPORT 2022-2023
Mission Statement
Our mission is to provide a service to older residents who live in the local area who require some help and support to maintain living independently in their own homes.
Provide training and support to those volunteers.
Work with local statutory and our aims are:
To enable older people to keep their independence by providing practical help and support.
To relieve isolation, poverty, and fear of crime.
To promote good physical and mental health.
To provide a good quality service to those people accessing the service, adhering to the principles of consultation, equality, reliability, flexibility, accountability, and confidentiality.
We also aim to:
Provide opportunities for older people to voice their needs and act as a pressure group in supporting, maintaining, and upholding the interests of older people.
Develop a range of services to support and enhance the life of older people to meet those needs including:
Home visits: referrals for home improvements/adaptations, help to access additional help and resources
Information and sign posting ensuring members have access to up-to-date information to make informed choices.
Social activities : weekly recreational activities, forget-me-not, Bingo, crafts, theatre trips, reminiscence group, singing group, day trips, holidays and outings and special interest groups.
Transport HOPS adapted minibus: to and from HOPS weekly activity programme and day trips etc
Healthy living activities: line dancing, craft group, keep fit, singing, reminiscence, walking group, Monday, Wednesday, and Friday lunch clubs. Tuesday drop-in Coffee Pod, information days.
Practical home support services
Actively encourage and develop social links and opportunities to prevent isolation.
Ensure older people receive accurate information, enabling them to make informed choices.
Provide support and assistance when older people are faced with important decisions in their lives.
Network and participate in ongoing consultation and consultation work with other agencies, both statutory and voluntary for the benefit of older people in the community.
Develop challenging and imaginative opportunities for volunteers of all ages and voluntary sector. organisation and work across the generations.
Page 2
H elping O lder P eople S mile since 2001
ANNUAL REPORT 2022-2023
HOPS MANAGEMENT COMMITTEE
Members consist of people from the local community and co-opted professionals. They are:
COMMITTEE
Members: October 2022—September 2023
Mrs Lesley Roebuck (Chair)
Mrs Cynthia Ramsden (Treasurer)
Mrs Val McHale
Mr Paul Hudson
Ms Gill Knowles (Minutes Secretary)
Mrs Pam Hayward
Mrs Hilary Mackley
Mrs Alison Cunningham
Mrs Jill Lindley (Co-opted )
All the above have served for part or the whole of this term
Martin Newton (General Manager)
Susan Childs (Assistant Manager)
Executive Committee
Lesley Roebuck (Chair)
Cynthia Ramsden (Treasurer)
Martin Newton (CEO and Company Secretary of HOPS Ltd)
Newsletter Team Gill Knowles, Eileen Seaman, Martin Newton
Page 3
H elping O lder P eople S mile since 2001
ANNUAL REPORT 2022-2023
A message from your Chair: Lesley Roebuck
Another busy and enjoyable year at HOPS. Once again, we have delivered a wide range of day trips and outings in addition to our weekly program .(see Susan report regarding thing we did this year)
If you have seen a wonderful new wildflower Garden at the front of the hall ,it’s well worth a visit. The garden in Memory of Jean Smith our previous chair. She would have loved the wonderful colours and the wildlife it will attract. We will be developing the rear garden to grow plants and vegetables. If you are interested in joining the “gardening Team” please let Martin Know on 01132285552
We will continue to find new and exciting things to do and places to go , remember this is your organisation and we welcome your comments and suggestions .
I would like to thank Martin and Susan for all their hard work in arranging all these things. Merry Christmas and a Happy New Year. I hope to see you all fit and well in 2024. Lesley Roebuck, Chair of HOPS
A message from your Treasurer: Cynthia Ramsden
We have had another successful year at HOPS our finances are still robust and we can look forward with confidence that we can continue to deliver the range of service into the future. Martin continues to look for addition funding to support our work and has been successful in securing £15,000 over the next 3 years from the Masonic Charitable Trust.
We have invested heavily in the village hall with updates to the building and a new patio and garden, lets hope the summer bring lots of sunshine so we can sit out and enjoy the new garden area.
Interim income/expenditure October 2022 to September 2023 HOPS Income
Grant Active Communities £2,000 Other Grants £7,964 Masonic charitable Trust £5,000 HWCA (held on behalf of ) £6,389 Other income £50,950 Total Income 2022-2022 3 £140,461 Running costs and Expenditure 2021-2022 £169,194
Page 4
H elping O lder P eople S mile since 2001
ANNUAL REPORT 2022-2023
A message from your General Manager: Martin Newton.
Yet another busy and exciting year at HOPS . It does seem that every year gets busier and flies by with increasing speed. We enter another year with hope and enthusiasm, new things to see and new things to experience and people to meet. If you’re not part of HOPS you should be. I have lost count of new members who have said “I wish I had joined sooner”. Go on give us a try you never know we may make you smile.
Over the past twelve months we have delivered around 350 events and activities day trips and outings, there has been an increase in requests for one-to-one support whether that help with sourcing better deals on utility bills, applying for grants or additional benefits i.e. pension credits which is still the most under applied for benefit available for older people, Power of attorney etc. We can help you, give us a call.
In the new year we are hoping to have in place an additional member of staff to lead our outreach program mainly working in the community working to reduce social isolation and increase our connections with local; people we do not currently work with.
As most of you know I will be retiring from Hops at the end of 2024 and just to reassure you the management committee are working through the recruitment process to ensure the new manager of HOPS is the right person to ensure it continues to grow and develop and remains the user led organisation it has always been. We will keep you updated on developments. Happy Christmas and hope to see you all in 2024. Martin
A message from your Assistant Manager: Susan Childs
Hello everyone,
It’s that time of year again, a time to reflect on the past year.
As always, it has been a busy and eventful year, I’d like to remind you of some of the things that we did over the last 12 months.
It’s exciting to look back but more exciting to look forward to all the wonderful things Martin and I have planned for you all.
Last January we had our annual New Years dinner at The Game keepers, Long ashes. We had such a wonderful time that we have booked to go again on the 24th of January. We also enjoyed our annual trip to the panto at Yeadon town hall ‘Oh yes we did’, we will be going again on the 18[th of] January.
Amongst other things we have had visits to the Leeds library, had a delicious Chinese meal at Sweet Basil valley, Royal armouries, new Tong garden centre, Owlcotes, Otley garden centre, a talk/tour of Kirkstall abbey, a day trip to Bridlington, a mystery tour, Ampleforth abbey, Cannon hall farm, afternoon tea in the summerhouses at Crag house farm, Thwaites mill, ice cream farm, Ilkley toy museum, recycling centre, Beamish, The Motorist, Leeds playhouse to see Oliver, Castle Howard and Stokeld park.
We have had some fabulous events and activities in the hall, including: A drum circle, a visit from Opera north, plant care advice from The plant plot, 2 visits from Debbie Kemp of the Andrew Kemp foundation, Debbie sells gifts to raise money for new Defibrillators to
H elping O lder P eople S mile since 2001
Page 5
ANNUAL REPORT 2022-2023
be placed across Leeds, a brilliant Ceilidh dance and music to celebrate St Patricks day, a fabulous day to celebrate the Kings coronation, a fun day
celebrating Yorkshire day, a visit from The green doctor, Macmillan coffee morning, Co-op legal services and the fantastic David Hardcastle as the mobile policeman.
Our sessional workers have provided us with line dancing, belly dancing, yoga, ukulele, art sessions and a monthly singing session with Made with music.
We have not had as many walking group walks this year but hopefully there will be more next year.
Councillor Fiona Venner held one of her surgeries at Hops, it was very successful. The school choir has visited twice, we all look forward to their visits.
Some of our members hosted a Hops information stand outside the local Co-op store, we reached lots of people who didn’t really know what we were about, so it’s something we will be repeating.
Some of our members knit or crocheted angels to give as Christmas gifts for the local primary school, this was in conjunction with HAVA.
Some of our members visited Brudenell social club for the launch of Made with music’s song book, we wrote one of the songs that was included in the book.
Committee member Val McHale spends every Wednesday afternoon calling those members that don’t attend Hops but would like a social phone call. If you know of any members that would benefit from this, please let myself or Martin know.
Val also writes a birthday card for every member and Gill delivers. We receive such positive feedback from members that have received them.
Maureen and a group of members have decorated the hall for each season, we are grateful for this.
Pam, Hilary, Lesley, Alison and Gill are absolute stars at our Tuesday coffee pods, we couldn’t manage without them.
In the winter months we ran our free warm spaces sessions, we will be repeating this from January, we will advertise the timings etc.
We had a fantastic holiday to Great Yarmouth and Thursford in November. We are going to Scotland in April, if you would like to come, please let myself or Martin know.
We were lucky enough to be invited to Leeds playhouse to share our 1001 stories, which was a collaboration with Performance ensemble. We shared our line dancing and yoga sessions there too.
It was a great success and we all loved it.
Finally, Debbie Kemp from the Andrew Kemp foundation is kindly providing us with a defibrillator for the hall. This will be free of charge, but Hops will be making a donation to the foundation.
Have a merry Christmas and a happy and healthy New year!
H elping O lder P eople S mile since 2001
Page 6
ANNUAL REPORT 2022-2023
Weekly Programme 2023/24Mondays
Line Dancing with Nicola, 10am till 12pm with a cuppa and a biscuit included. Beginners welcome. Members £4.00, non-members £5.00, watchers £3.00
Lunch Club - 12.30 till 1.30 - 2 courses freshly made by our Cook, Elaine, served to your table with a cuppa to finish. Members £4.50, non-members £5.50
Tuesdays
Coffee Pod - A Café style drop-in with a varied menu. From toast to full English and chefs’ specials, cakes, and buns. We also have posh coffees. Open from 10am till 2.30pm.
Wednesdays
Keep fit - from 10am including Tai Chi, Yoga, belly dancing sessions in 6 blocks and once a month we have singing with ‘ Made with Music’ . Members £3.00, non-members £4.00
Lunch Club - 12pm till 1.15pm - 2 courses freshly made by our Cook, Elaine, served to your table with a cuppa to finish. Members £4.50, non-members £5.50
Thursdays
Group outings, special events, day trips: details in your regular Newsletters
Fridays
Line Dancing 2 with Nicola, 10am till 12pm with a cuppa and a biscuit included. Beginners welcome. Members £4.00, non-members £5.00, watchers £3.00
Friday fish ‘n’ chips at about 12 o’clock. Mini fish ‘n’ chips, tea/coffee, bread and butter in the dining room. Members £5.50, non-members £6.50 Transport is available at a small charge of £1.00 each way
Page 7
H elping O lder P eople S mile since 2001
ANNUAL REPORT 2022-2023
Volunteers
one of our most important assets.
All committee members and Directors plus
Jan Newton
Nicola Obrien
Marie Edwards (cakes ‘n’ stuff)
Kenny Roberts
Maureen Lyndsay , Liz Crathern
Christine Mason
Sandra Joyce
Ian and Amanda McKenna
Paid Workers: 2021-2022
Martin Newton (CEO and General Manager)
Susan Childs PT Assistant Manager/Support Worker Val Hart PT Cleaner
Marta Gonzales PT Support Worker
Elaine Lane PT Chief Cook and Bottle Washer
Graham Childs Driver, entertainer and Volunteer
.
Our Thanks go to our fantastic sessional workers.
Nicola. Line dancing.
Emma. Yoga.
Meilyn. Belly dancing.
Claire. Tai Chi.
Hanna and her friends from Made with Music
H elping O lder P eople S mile since 2001
Page 8
ANNUAL REPORT 2022-2023
A special thanks to all our funders and those who support us in so many ways .
Leeds City Council Adult Social Care Councillor John Illingworth Councillor Fiona Venner Councillor Hannah Bithell Rachel Reeves MP The Cooperative Foundation WYCAS
National Lottery Community Fund
All at Voluntary Action Leeds
Colleagues within the neighbourhood networks
Red Ladder Theatre Company
Leeds Playhouse
Cut and Curl
Chris Christie
Ian and Amanda McKenna
Privacy
We take very seriously your right to privacy and would like to reassure you that we do not share any of the personal information we hold on your behalf with any other private or statutory organisation. We do, however, supply anonymised (without names or addresses) information to Leeds Adult Social Care as part of our funding agreement.
HOPS Ltd will, on occasion, use the above anonymised information when applying for other grants and in funding applications. And on occasions may use your image for promotional purposes and in our Newsletters, social media, Annual Reports etc.
If you do not wish your images to be used, please complete this non-consent form. Non completion of this form assumes consent .
Name …………………………………………………… Signature …………………………………………………
My image is not to be used or reproduced by HOPS Ltd
Page9
H elping O lder P eople S mile since 2001
ANNUAL REPORT 2022-2023
Celebration for the inauguration of His Majesty King Charles 111. Great food, fantastic company, and live music with the Washboard resonators . Plus, a special visitor and the Deputy Lord lieutenant for West Yorkshire. Major Stan d
Celebrating Yorkshire Day. Good Yorkshire grub, fantastic live band and a game Flat cap tossing. Could it be any better.
H elping O lder P eople S mile since 2001
Page 10
ANNUAL REPORT 2022-2023
Our “Amazing Calendar Girls” raised £1500 for the Yorkshire Air Ambulance from the sales of their Naked Calendar . Well done Ladies.
Celebrating St Patrics day . Food, Drink Dancing and a Ceilidh Bank playing Live Music
Committee members telling the HOPS story outside the COOP. Paul presenting with his “5 Star Bug Hotel” To Eleanore Pickard headteacher at HWPS. The Andrew Kemp Memorial Charity are donating a Defibrillator to HOPS
Page 11
H elping O lder P eople S mile since 2001
ANNUAL REPORT 2022-2023
A Year in the Life of HOPS. Days out and special events . Why not join in the fun
Page 12
H elping O lder P eople S mile since 2001
Hawksworth Older People Support Services (HOPS) Ltd
Charity number 1130403
A company limited by guarantee number 06907649
Annual Report and Financial Statements
for the year ended 30 September 2023
----- Start of picture text -----
Group's logo
----- End of picture text -----
Hawksworth Older People Support Services (HOPS) Ltd
Annual Report and Financial Statements for the year ended 30 September 2023
| Contents | Page |
|---|---|
| Trustees' report | 2 to 4 |
| Examiner's report | 5 |
| Statement of financial activities | 6 |
| Balance sheet | 7 |
| Notes to the accounts | 8 to 12 |
Prepared by West Yorkshire Community Accountancy Service CIO
1
Hawksworth Older People Support Services (HOPS) Ltd
Trustees' report for the year ended 30 September 2023
Reference and administrative details of the charity, its trustees and advisors
The trustees during the financial year and up to and including the date the report was approved were: Name Position Dates Lesley Roebuck Chair Cynthia Ramsden Treasurer Gill Knowles Minutes Secretary Valerie McHale Paul Hudson Pamela Hayward Hilary Mackley Alison Cunningham Elaine Maude Appointed 26 January 2023 Charity number 1130403 Registered in England and Wales Company number 06907649 Registered in England and Wales Registered and principal address Bankers Hawksworth Wood Village Hall The Co-operative Bank plc Hawkswood Crescent PO Box 250 Leeds Skelmersdale LS5 3PT WN8 6WT
Independent examiner
Simon Bostrom FCIE West Yorkshire Community Accountancy Service CIO Stringer House 34 Lupton Street Leeds LS10 2QW
Structure, governance and management
The charity is a company limited by guarantee and was formed on 16 May 2009. The liability of the members in the event of the company being wound up is limited to a sum not exceeding £1.
Method of recruitment and appointment of trustees
The trustees of the charity are also the directors for the purposes of company law and are appointed by the members at the AGM.
2
Hawksworth Older People Support Services (HOPS) Ltd
Trustees' report (continued) for the year ended 30 September 2023
Objectives and activities
The charity's objects
To promote the relief of elderly people in any manner which now or hereafter may be deemed by law to be charitable in Hawksworth Wood, Leeds LS5 and surrounding areas.
The charity's main activities
We help older people remain active and in their own homes, provide a range of group activities, social events and trips.
Public benefit statement
In setting our objectives and planning our activities our Trustees have given serious consideration to the Charity Commission’s general guidance on public benefit.
Achievements and performance
We have delivered over 350 activities and events this year, consisting of a range of regular weekly activities including health and wellbeing, games information days, special celebration days including Yorkshire day and the king’s inauguration.
HOPS has continued to provide day trips and outing to placed of interest and opportunities to socialise and make friends. HOPS also provides to transport to and from activities and events
This year we have created a safe outside space for use in the summer months, this space includes a wildflower garden, nesting boxes and a bug hotel to attract wildlife, the area will be maintained by members who have formed a gardening group
We continue to support members to remain active and in their own homes and have helped with referrals to statutory agencies, helped apply for addition benefits, assisting in getting the best energy deals.
Financial review
The net expenditure for the year was £24,641, including net expenditure of £28,514 on unrestricted funds and net income of £3,873 on restricted funds.
Reserves policy
The charity's free reserves, excluding fixed assets, at the year end were £78,379.
The Trustee reserves policy states we should aim to hold 9 months running costs as an ambition but always a minimum of 6 months. The purpose of the reserve is to allow for an orderly winding up should the charity need to close and to enable the smooth running of the charity.
3
Hawksworth Older People Support Services (HOPS) Ltd Trustees' report (continued) for the year ended 30 September 2023
Statement of trustees' responsibilities
The trustees (who are also the directors for the purposes of company law) are responsible for preparing the Trustees report and the financial statements in accordance with the applicable law and UK Accounting Standards.
Company law requires the trustees to prepare financial accounts for each financial year which give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for the year. In preparing these financial statements, the trustees are required to:
select suitable accounting policies and apply them consistently;
observe the methods and principles in the Charities SORP;
make judgements and estimates that are reasonable and prudent;
state whether applicable UK accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the accounts on a going concern basis unless it is inappropriate to presume that the charitable company will continue in operation.
The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charitable company and to enable them to ensure that the financial accounts comply with the Companies Act 2006. 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.
This report has been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities (Charities SORP (FRS102)), and in accordance with the special provisions of the Companies Act 2006 relating to small companies.
Approved by the board of trustees on 25/01/2024
Lesley Roebuck (Trustee)
4
Hawksworth Older People Support Services (HOPS) Ltd
Independent examiner's report to the trustees of Hawksworth Older People Support Services (HOPS) Ltd
I report to the charity trustees on my examination of the accounts of the charitable company for the year ended 30 September 2023, which are set out on pages 6 to 12.
Responsibilities and basis of report
As the charity's trustees of the charitable company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act').
Having satisfied myself that the accounts of the charitable company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under section 145 of the Charities Act ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.
Independent examiner's statement
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
1 accounting records were not kept in respect of the company as required by section 386 of the 2006 Act; or 2 the accounts do not accord with those records; or
-
3 the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a 'true and fair view' which is not a matter considered as part of an independent examination; or
-
4 the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities [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.
Simon Bostrom FCIE
02/02/2024
West Yorkshire Community Accountancy Service CIO
Stringer House 34 Lupton Street Leeds LS10 2QW
5
Hawksworth Older People Support Services (HOPS) Ltd
Statement of Financial Activities
(including summary income and expenditure account) for the year ended 30 September 2023
| Notes 2023 Unrestricted funds £ Income from: Grants and donations (2) 894 Leeds City Council (ASC) 68,159 Trips and holiday income 19,371 Activities income 8,013 Village Hall 6,406 Minibus income 2,271 Lunch clubs and catering 13,944 General income and memberships 4,426 Fundraising - Bank interest 35 Total income 123,519 Expenditure on: Salaries, NI, pensions and payroll (3) 62,523 Volunteer expenses 32 Sessional staff 14,853 Events and activities 1,009 Trips and holidays 16,864 Food and refreshments 7,394 Vehicle running costs 2,146 Fuel 3,184 Rent 1,200 Utilities 6,101 Telephone, internet and website 2,183 Stationery and office expenses 963 Insurance 5,303 Repairs and maintenance 17,497 Equipment and materials 4,198 Publications, subscriptions and licences 296 IT equipment and software 203 Computer costs 1,106 Donations 2,097 Other expense 1,442 Depreciation 1,439 Total expenditure 152,033 Net income / (expenditure) (28,514) Fund balances brought forward 95,501 Fund balances carried forward (4) 66,987 |
2023 Restricted funds £ 21,807 - - - - - - - - - 21,807 6,466 - - - - 6,968 - - - - - - - - - - - - 4,000 500 - 17,934 3,873 3,466 7,339 |
2023 Total funds £ 22,701 68,159 19,371 8,013 6,406 2,271 13,944 4,426 - 35 145,326 68,989 32 14,853 1,009 16,864 14,362 2,146 3,184 1,200 6,101 2,183 963 5,303 17,497 4,198 296 203 1,106 6,097 1,942 1,439 169,967 (24,641) 98,967 74,326 |
2022 Total funds £ 15,497 68,159 9,025 3,855 5,263 2,008 7,742 2,406 100 - 114,055 58,754 157 11,508 568 4,215 12,011 3,925 3,205 1,200 7,385 2,395 1,060 2,820 2,928 2,676 574 1,271 960 1,557 1,234 1,438 121,841 (7,786) 106,753 98,967 |
|---|---|---|---|
All incoming resources and resources expended derive from continuing activities.
6
Hawksworth Older People Support Services (HOPS) Ltd
Balance sheet
| as at 30 September 2023 2023 Unrestricted £ Fixed assets Tangible assets (5) - Total fixed assets - Current assets Debtors and prepayments (6) 4,166 Cash at bank and in hand (7) 92,359 Total current assets 96,525 Current liabilities: amounts falling due within one year Creditors and accruals (8) 18,146 Total current liabilities 18,146 Net current assets / (liabilities) 78,379 Total assets less current liabilities 78,379 Provisions for liabilities and charges (9) 11,392 Net assets 66,987 Funds Unrestricted funds 66,987 Restricted funds - Total funds 66,987 |
2023 Restricted £ - - - 7,339 7,339 - - 7,339 7,339 - 7,339 - 7,339 7,339 |
2023 Total £ - - 4,166 99,698 103,864 18,146 18,146 85,718 85,718 11,392 74,326 66,987 7,339 74,326 |
2022 Total £ 1,439 1,439 3,282 123,480 126,762 18,042 18,042 108,720 110,159 11,192 98,967 95,501 3,466 98,967 |
|---|---|---|---|
For the year ending 30 September 2023 the charitable company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the charitable company to obtain an audit of its accounts for the year in question in accordance with section 476. The trustees (who are also the directors for the purposes of company law) acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies’ regime and with FRS 102 (effective January 2019).
The financial statements were approved by the board of trustees on 25/01/2024
Lesley Roebuck (Trustee)
7
Hawksworth Older People Support Services (HOPS) Ltd
Notes to the accounts
for the year ended 30 September 2023
1 Accounting policies
Basis of accounting
These accounts have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts. The financial statements have been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019) and with the Charities Act 2011.
The charity constitutes a public benefit entity as defined by FRS 102. There has been no change to the accounting policies since last year. No changes have been made to the accounts for previous years.
Going concern
The trustees are satisfied that there are no material uncertainties about the charity's ability to continue.
Incoming resources
All incoming resources are included in the Statement of Financial Activities (SOFA) when the charity becomes entitled to the resources, if it is more likely than not that the trustees will receive the resources and the monetary value can be measured with sufficient reliability.
Grants and donations
Grants and donations are only included in the SOFA when the charity has unconditional entitlement to the resources.
Where grants are related to performance and specific deliverables, they are accounted for as the charity earns the right to consideration by its performance.
Expenditure and liabilities
Expenditure is recognised on an accrual basis as a liability is incurred. Liabilities are recognised where it is more likely than not that there is a legal or constructive obligation committing the charity to pay out the resources and the amount of the obligation can be measured with reasonable certainty.
Taxation
As a charity the organisation benefits from rates relief and is generally exempt from income tax and capital gains tax but not from VAT. Irrecoverable VAT is included in the cost of those items to which it relates.
Tangible fixed assets
Tangible fixed assets costing more than £1,000 are capitalised and included at cost including any incidental expenses of acquisition. Gifted assets are shown at the value to the charity on receipt. Depreciation is provided on all tangible fixed assets at rates calculated to write off the cost on a straight line basis over their expected useful economic lives as follows: Project and office equipment: over 3 years
Pensions
The charity operates a defined contribution scheme for the benefit of its employees. The costs of contributions are recognised in the year they are payable.
Fund accounting
Unrestricted funds are available for use at the discretion of the trustees in furtherance of the general objectives of the charity.
Restricted funds are subjected to restrictions on their expenditure imposed by the donor or through the terms of an appeal.
Further explanation of the nature and purpose of each fund is included in the notes to the accounts.
Leases
Rents under operating leases are charged on a straight line basis over the lease term or to an earlier date if the lease can be determined without financial penalty.
8
Hawksworth Older People Support Services (HOPS) Ltd
Notes to the accounts continued
for the year ended 30 September 2023
| 2 Grants and donations People's Health Trust Leeds Community Foundation Masonic Charitable Trust Voluntary Action Leeds Hawksworth Wood Community Association Other donations 3 Staff costs and numbers Gross salaries Social security costs Employment allowance Pensions Payroll charges |
2023 Unrestricted funds £ - - - - - 894 894 |
2023 Restricted funds £ 2,000 6,968 5,000 1,000 6,839 - 21,807 |
2023 Total funds £ 2,000 6,968 5,000 1,000 6,839 894 22,701 2023 £ 67,122 5,281 (5,000) 1,024 562 68,989 |
2022 Total funds £ 7,000 4,978 - - - 3,519 15,497 2022 £ 57,405 4,664 (3,794) - 479 58,754 |
|---|---|---|---|---|
The average number of employees during the year was 3, being an average of 1.8 full time equivalent (2022: 2.9, 2.1 FTE). There were no employees with emoluments above £60,000.
| Defined contribution pension scheme Costs of the scheme to the charity for the year Amount of any contributions outstanding at the year end Amount of any contributions prepaid at the year end 4 Restricted funds Balance b/f Incoming £ £ Peoples Health Trust 3,466 2,000 Leeds Community Foundation - 6,968 Masonic Charitable Trust - 5,000 Voluntary Action Leeds - 1,000 Hawksworth Wood CA - 6,839 3,466 21,807 |
Outgoing £ 5,466 6,968 - 1,000 4,500 17,934 |
2023 £ 1,024 - - Transfers £ - - - - - - |
2022 £ - - - Balance c/f £ - - 5,000 - 2,339 7,339 |
|---|---|---|---|
Fund name
Purpose of restriction
Peoples Health Trust For the 'Active Communities' project. Leeds Community Foundation Towards the costs of the Lunch Clubs. Masonic Charitable Trust Towards a support and outreach worker costs. Voluntary Action Leeds Warm spaces funding. Hawksworth Wood CA Funds transferred to HOPS on the closure of HWCA.
9
Hawksworth Older People Support Services (HOPS) Ltd
Notes to the accounts continued
for the year ended 30 September 2023
| 5 6 7 **8 ** |
Tangible assets Cost At 1 October 2022 Additions At 30 September 2023 Depreciation At 1 October 2022 Charge for year At 30 September 2023 Net book value At 30 September 2023 At 30 September 2022 Debtors and prepayments Debtors Prepayments Accrued income Cash at bank and in hand Cash at bank Cash in hand Creditors and accruals Overdrawn cash account Accruals Deferred income LCC ASC first quarter payment |
£ 4,315 - 4,315 2,876 1,439 4,315 - 1,439 2023 £ 1,868 2,298 - 4,166 2023 £ 99,663 35 99,698 2023 £ - 1,106 17,040 18,146 Office equipment |
Total £ 4,315 - 4,315 2,876 1,439 4,315 - 1,439 2022 £ - 2,578 704 3,282 2022 £ 123,480 - 123,480 2022 £ 42 960 17,040 18,042 |
|---|---|---|---|
10
Hawksworth Older People Support Services (HOPS) Ltd
Notes to the accounts continued
for the year ended 30 September 2023
9 Provisions for liabilities and charges
The charity is party to a 25 year lease with St. Mary's Church for the use of the Village Hall commenced in 2013. The lease provides for an escalating payment charge over the life of the lease. No payments were due until 1 October 2022. The total value of the lease is £30,000 and is charged to the statement of financial activities on a straight line basis at the rate of £1,200 per year. The lease commitments are disclosed in the leases note following.
----- Start of picture text -----
£
Balance at 1 October 2022 11,192
Provided in the year 1,200
Provision released in the year 1,000
Balance at 30 September 2023 11,392
----- End of picture text -----
2022 to 2027 - £1,000 per year
2027 to 2032 - £2,000 per year
2032 to 2037 - £3,000 per year
10 Operating leases
| Within one year In the second to fifth years inclusive Over five years from the balance sheet date Expected future minimum lease payments over the remaining life of the lease, analysed into the period in which the commitment falls due: |
2023 £ 1,000 5,000 23,000 29,000 |
2022 £ 1,000 4,000 25,000 30,000 |
|---|---|---|
11 Related party transactions
Trustee expenses
No trustee received any expenses during this year or the previous year.
Trustee remuneration and benefits
No trustee received any remuneration or benefit during this or the previous year.
11
Hawksworth Older People Support Services (HOPS) Ltd
Statement of Financial Activities including comparatives for all funds (including summary income and expenditure account) for the year ended 30 September 2023
| 2023 2022 Unrestricted Unrestricted funds funds £ £ Income Grants and donations 894 3,519 Leeds City Council (ASC) 68,159 68,159 Trips and holiday income 19,371 9,025 Activities income 8,013 3,855 Village Hall 6,406 5,263 Minibus income 2,271 2,008 Lunch clubs and catering 13,944 7,742 General income and memberships 4,426 2,406 Fundraising - 100 Bank interest 35 - Total income 123,519 102,077 Expenditure Salaries, NI, pensions and payroll 62,523 45,892 Volunteer expenses 32 157 Sessional staff 14,853 11,508 Events and activities 1,009 568 Trips and holidays 16,864 4,215 Food and refreshments 7,394 7,033 Vehicle running costs 2,146 3,925 Fuel 3,184 3,205 Rent 1,200 1,200 Utilities 6,101 7,385 Telephone, internet and website 2,183 2,395 Stationery and office expenses 963 1,060 Insurance 5,303 2,820 Repairs and maintenance 17,497 2,928 Equipment and materials 4,198 2,676 Publications, subs and licences 296 574 IT equipment and software 203 1,271 Computer costs 1,106 960 Donations 2,097 1,557 Other expense 1,442 1,234 Depreciation 1,439 1,438 Total expenditure 152,033 104,001 Net income / (expenditure) (28,514) (1,924) Fund balances brought forward 95,501 97,425 Fund balances carried forward 66,987 95,501 |
2023 Restricted funds £ 21,807 - - - - - - - - - 21,807 6,466 - - - - 6,968 - - - - - - - - - - - - 4,000 500 - 17,934 3,873 3,466 7,339 |
2022 Restricted funds £ 11,978 - - - - - - - - - 11,978 12,862 - - - - 4,978 - - - - - - - - - - - - - - - 17,840 (5,862) 9,328 3,466 |
2023 Total funds £ 22,701 68,159 19,371 8,013 6,406 2,271 13,944 4,426 - 35 145,326 68,989 32 14,853 1,009 16,864 14,362 2,146 3,184 1,200 6,101 2,183 963 5,303 17,497 4,198 296 203 1,106 6,097 1,942 1,439 169,967 (24,641) 98,967 74,326 |
2022 Total funds £ 15,497 68,159 9,025 3,855 5,263 2,008 7,742 2,406 100 - 114,055 58,754 157 11,508 568 4,215 12,011 3,925 3,205 1,200 7,385 2,395 1,060 2,820 2,928 2,676 574 1,271 960 1,557 1,234 1,438 121,841 (7,786) 106,753 98,967 |
|---|---|---|---|---|
12
Hawksworth Older People Support Services (HOPS) Ltd
Charity number 1130403
A company limited by guarantee number 06907649
Annual Report and Financial Statements
for the year ended 30 September 2022
Hawksworth Older People Support Services (HOPS) Ltd
Annual Report and Financial Statements for the year ended 30 September 2022
| Contents | Page |
|---|---|
| Trustees' report | 2 to 4 |
| Examiner's report | 5 |
| Statement of financial activities | 6 |
| Balance sheet | 7 |
| Notes to the accounts | 8 to 12 |
Prepared by West Yorkshire Community Accountancy Service CIO
1
Hawksworth Older People Support Services (HOPS) Ltd
Trustees' report for the year ended 30 September 2022
Reference and administrative details of the charity, its trustees and advisors
| The trustees during the financial year and up to and including the date the report was approved were: | The trustees during the financial year and up to and including the date the report was approved were: | The trustees during the financial year and up to and including the date the report was approved were: |
|---|---|---|
| Name | Position | Dates |
| Lesley Roebuck | Chair | |
| Cynthia Ramsden | Treasurer | |
| Valerie McHale | ||
| Paul Hudson | ||
| Gill Knowles | ||
| Pamela Hayward | ||
| Hilary Mackley | ||
| Alison Cunningham | Appointed 1 September 2022 | |
| Charity number | 1130403 | Registered in England and Wales |
| Company number | 06907649 | Registered in England and Wales |
| Registered and principal address | ||
| Hawksworth Wood Village Hall | ||
| Hawkswood Crescent | ||
| Leeds | ||
| LS5 3PT | ||
| Bankers | ||
| The Co-operative Bank plc | ||
| PO Box 250 | ||
| Skelmersdale | ||
| WN8 6WT | ||
| Independent examiner | ||
| Stephen Procter | ||
| West Yorkshire Community Accountancy Service CIO | ||
| Stringer House | ||
| 34 Lupton Street | ||
| Leeds | ||
| LS10 2QW |
Structure, governance and management
The charity is a company limited by guarantee and was formed on 16 May 2009. The liability of the members in the event of the company being wound up is limited to a sum not exceeding £1.
Method of recruitment and appointment of trustees
The trustees of the charity are also the directors for the purposes of company law and are appointed by the members at the AGM.
2
Hawksworth Older People Support Services (HOPS) Ltd
Trustees' report (continued) for the year ended 30 September 2022
Objectives and activities
The charity's objects
To promote the relief of elderly people in any manner which now or hereafter may be deemed by law to be charitable in Hawksworth Wood, Leeds LS5 and surrounding areas.
The charity's main activities
We help older people remain active and in their own homes, provide a range of group activities, social events and trips.
Public benefit statement
In setting our objectives and planning our activities our Trustees have given serious consideration to the Charity Commission’s general guidance on public benefit.
Achievements and performance
During the year we delivered 387 activities, outings and events to 121 older people in our community. This was part of our work in encouraging older people to resume normal contact post Covid.
We supported 45 older people during the year with one to one support and with referrals to other agencies as required.
We created a HOPS Naked Members Calendar during the year promoting body positive image in older people and raising £1,500 for the Yorkshire Air Ambulance.
Further funding was received from the People's Health Trust to continue the 'Active Communities' project and with support from the Leeds Community Foundation our Lunch Clubs recommenced operating.
Financial review
Net expenditure for the year was £7,786, including net expenditure of £1,924 on unrestricted funds and net expenditure of £5,862 on restricted funds.
Reserves policy
The charity's free reserves, excluding fixed assets, at the year end were £105,254.
The Trustee reserves policy states we should aim to hold 1 years running costs as an ambition but always a minimum of 6 months.
3
Hawksworth Older People Support Services (HOPS) Ltd Trustees' report (continued) for the year ended 30 September 2022
Statement of trustees' responsibilities
The trustees (who are also the directors for the purposes of company law) are responsible for preparing the Trustees report and the financial statements in accordance with the applicable law and UK Accounting Standards.
Company law requires the trustees to prepare financial accounts for each financial year which give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for the year. In preparing these financial statements, the trustees are required to:
select suitable accounting policies and apply them consistently;
observe the methods and principles in the Charities SORP;
make judgements and estimates that are reasonable and prudent;
state whether applicable UK accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the accounts on a going concern basis unless it is inappropriate to presume that the charitable company will continue in operation.
The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charitable company and to enable them to ensure that the financial accounts comply with the Companies Act 2006. 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.
This report has been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities (Charities SORP (FRS102)), and in accordance with the special provisions of the Companies Act 2006 relating to small companies.
approved by the board of trustees on 01/02/2023
G Knowles (Trustee)
4
Hawksworth Older People Support Services (HOPS) Ltd
Independent examiner's report to the trustees of Hawksworth Older People Support Services (HOPS) Ltd
I report to the charity trustees on my examination of the accounts of the charitable company for the year ended 30 September 2022, which are set out on pages 6 to 12.
Responsibilities and basis of report
As the charity's trustees of the charitable company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act').
Having satisfied myself that the accounts of the charitable company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under section 145 of the Charities Act ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.
Independent examiner's statement
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
1 accounting records were not kept in respect of the company as required by section 386 of the 2006 Act; or 2 the accounts do not accord with those records; or
-
3 the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a 'true and fair view' which is not a matter considered as part of an independent examination; or
-
4 the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities [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.
Stephen Procter
21/03/2023
West Yorkshire Community Accountancy Service CIO
Stringer House 34 Lupton Street Leeds LS10 2QW
5
Hawksworth Older People Support Services (HOPS) Ltd
Statement of Financial Activities
(including summary income and expenditure account) for the year ended 30 September 2022
| Notes 2022 Unrestricted funds £ Income from: Grants and donations (2) 3,519 Leeds City Council (ASC) 68,159 Trips and holiday income 9,025 Fees and charges 7,742 Fundraising 100 General income and memberships 2,406 Activities income 3,855 Insurance claim - Minibus income 2,008 Village Hall 5,263 Other income - Total income 102,077 Expenditure on: Salaries, NI, pensions and payroll (3) 45,892 Volunteer expenses 157 Sessional staff 11,508 Events and activities 568 Trips and holidays 4,215 Food and refreshments 7,033 Vehicle running costs 3,925 Fuel 3,205 Rent 1,200 Utilities 7,385 Telephone, internet and website 2,395 Stationery and office expenses 1,060 Insurance 2,820 Repairs and maintenance 2,928 Equipment and materials 2,676 Publications, subscriptions and licences 574 IT equipment and sundries 1,271 Independent examination 960 Professional fees - Donations 1,557 Shopping costs - Other expense 1,234 Depreciation 1,438 Total expenditure 104,001 Net income / (expenditure) (1,924) Fund balances brought forward 97,425 Fund balances carried forward (4) 95,501 |
2022 Restricted funds £ 11,978 - - - - - - - - - - 11,978 12,862 - - - - 4,978 - - - - - - - - - - - - - - - - - 17,840 (5,862) 9,328 3,466 |
2022 Total funds £ 15,497 68,159 9,025 7,742 100 2,406 3,855 - 2,008 5,263 - 114,055 58,754 157 11,508 568 4,215 12,011 3,925 3,205 1,200 7,385 2,395 1,060 2,820 2,928 2,676 574 1,271 960 - 1,557 - 1,234 1,438 121,841 (7,786) 106,753 98,967 |
2021 Total funds £ 33,983 75,388 325 1,900 950 2,702 2,487 5,711 1,472 2,261 481 127,660 55,506 - 4,240 1,173 674 4,734 4,679 1,591 1,200 5,871 2,350 1,167 1,892 2,174 6,312 677 - 960 3,266 475 25 1,077 1,438 101,481 26,179 80,574 106,753 |
|---|---|---|---|
All incoming resources and resources expended derive from continuing activities.
6
Hawksworth Older People Support Services (HOPS) Ltd
Balance sheet
| as at 30 September 2022 2022 Unrestricted £ Fixed assets Tangible assets (5) 1,439 Total fixed assets 1,439 Current assets Debtors and prepayments (6) 3,282 Cash at bank and in hand (7) 120,014 Total current assets 123,296 Current liabilities: amounts falling due within one year Creditors and accruals (8) 18,042 Total current liabilities 18,042 Net current assets 105,254 Total assets less current liabilities 106,693 Creditors: amounts falling due after one year (10) 11,192 Net assets 95,501 Funds Unrestricted funds 95,501 Restricted funds - Total funds 95,501 |
2022 Restricted £ - - - 3,466 3,466 - - 3,466 3,466 - 3,466 - 3,466 3,466 |
2022 Total £ 1,439 1,439 3,282 123,480 126,762 18,042 18,042 108,720 110,159 11,192 98,967 95,501 3,466 98,967 |
2021 Total £ 2,877 2,877 1,488 113,340 114,828 960 960 113,868 116,745 9,992 106,753 97,425 9,328 106,753 |
|---|---|---|---|
For the year ending 30 September 2022 the charitable company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the charitable company to obtain an audit of its accounts for the year in question in accordance with section 476. The trustees (who also the directors for the purposes of company law) acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies’ regime and with FRS 102 (effective January 2019).
The financial statements were approved by the board of trustees on 01/02/2023
G Knowles (Trustee)
7
Hawksworth Older People Support Services (HOPS) Ltd
Notes to the accounts
for the year ended 30 September 2022
1 Accounting policies
Basis of accounting
These accounts have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts. The financial statements have been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019) and with the Charities Act 2011.
The charity constitutes a public benefit entity as defined by FRS 102. There has been no change to the accounting policies since last year. No changes have been made to the accounts for previous years.
Going concern
The trustees are satisfied that there are no material uncertainties about the charity's ability to continue.
Incoming resources
All incoming resources are included in the Statement of Financial Activities (SOFA) when the charity becomes entitled to the resources, it is more likely than not that the trustees will receive the resources and the monetary value can be measured with sufficient reliability.
Grants and donations
Grants and donations are only included in the SOFA when the charity has unconditional entitlement to the resources.
Where grants are related to performance and specific deliverables, they are accounted for as the charity earns the right to consideration by its performance.
Expenditure and liabilities
Expenditure is recognised on an accrual basis as a liability is incurred. Liabilities are recognised where it is more likely than not that there is a legal or constructive obligation committing the charity to pay out the resources and the amount of the obligation can be measured with reasonable certainty.
Taxation
As a charity the organisation benefits from rates relief and is generally exempt from income tax and capital gains tax but not from VAT. Irrecoverable VAT is included in the cost of those items to which it relates.
Tangible fixed assets
Tangible fixed assets costing more than £1,000 are capitalised and included at cost including any incidental expenses of acquisition. Gifted assets are shown at the value to the charity on receipt. Depreciation is provided on all tangible fixed assets at rates calculated to write off the cost on a straight line basis over their expected useful economic lives as follows: Project and office equipment: over 3 years
Pensions
The charity operates a defined contribution scheme for the benefit of its employees. The costs of contributions are recognised in the year they are payable.
Fund accounting
Unrestricted funds are available for use at the discretion of the trustees in furtherance of the general objectives of the charity.
Restricted funds are subjected to restrictions on their expenditure imposed by the donor or through the terms of an appeal.
Further explanation of the nature and purpose of each fund is included in the notes to the accounts.
8
Hawksworth Older People Support Services (HOPS) Ltd
Notes to the accounts continued
for the year ended 30 September 2022
----- Start of picture text -----
|||||||
|---|---|---|---|---|---|
|2|Grants and donations|2022|2022|2022|2021|
|Unrestricted|Restricted|Total|Total|
|funds|funds|funds|funds|
|£|£|£|£|
|-|
|People's Health Trust|7,000|7,000|11,000|
|-|
|Leeds Community Foundation|4,978|4,978|8,134|
|-|-|-|
|Leeds City Council|9,475|
|-|-|-|
|Co-op|2,439|
|Other donations|3,519|-|3,519|2,935|
|3,519|11,978|15,497|33,983|
|3|Staff costs and numbers|2022|2021|
|£|£|
|Gross salaries|57,405|51,701|
|Social security costs|4,664|4,451|
|Employment allowance|(3,794)|(2,023)|
|Payroll costs|479|442|
|Pensions|-|935|
|58,754|55,506|
----- End of picture text -----
The average number of employees during the year was 2.9, being an average of 2.1 full time equivalent (2021: 3, 1.6 FTE). There were no employees with emoluments above £60,000.
----- Start of picture text -----
||||
|---|---|---|
|Defined contribution pension scheme|2022|2021|
|£|£|
|-|935|
----- End of picture text -----
Costs of the scheme to the charity for the year
----- Start of picture text -----
||||||||
|---|---|---|---|---|---|---|
|4|Restricted funds|Balance b/f|Incoming|Outgoing|Transfers|Balance c/f|
|£|£|£|£|£|
|-|
|Peoples Health Trust|9,328|7,000|12,862|3,466|
|-|-|-|
|Leeds Community Foundation|4,978|4,978|
|-|
|9,328|11,978|17,840|3,466|
----- End of picture text -----
Fund name Purpose of restriction
Peoples Health Trust For the 'Active Communities' project. Leeds Community Foundation Towards the costs of the Lunch Clubs.
9
Hawksworth Older People Support Services (HOPS) Ltd
Notes to the accounts continued
for the year ended 30 September 2022
| 5 6 7 **8 ** |
Tangible assets Cost At 1 October 2021 Additions At 30 September 2022 Depreciation At 1 October 2021 Charge for year At 30 September 2022 Net book value At 30 September 2022 At 30 September 2021 Debtors and prepayments Debtors Prepayments Cash at bank and in hand Cash at bank Cash in hand Creditors and accruals Bank loans and overdrafts Accruals Deferred income (LCC ASC first qtr grant 2022/23) |
£ 4,315 - 4,315 1,438 1,438 2,876 1,439 2,877 2022 £ 704 2,578 3,282 2022 £ 123,480 - 123,480 2022 £ 42 960 17,040 18,042 Kitchen equipment |
Total £ 4,315 - 4,315 1,438 1,438 2,876 1,439 2,877 2021 £ - 1,488 1,488 2021 £ 113,097 243 113,340 2021 £ - 960 - 960 |
|---|---|---|---|
9 Related party transactions
Trustee expenses
No trustee received any expenses during this year or the previous year.
Trustee remuneration and benefits
No trustee received any remuneration or benefit during this or the previous year.
Remuneration and benefits received by key management personnel
The total employee benefits received by key management personnel were £40,267 (previous year: £42,290).
10
Hawksworth Older People Support Services (HOPS) Ltd
Notes to the accounts continued
for the year ended 30 September 2022
10 Provisions for liabilities and charges
The charity is party to a 25 year lease with St. Mary's Church for the use of the Village Hall. The lease provides for an escalating payment charge over the life of the lease. No payments are due until 1 October 2022. The total value of the lease is £30,000 and is charged to the statement of financial activities on a straight line basis at the rate of £1,200 per year. The lease commitments are disclosed in the leases note following.
----- Start of picture text -----
£
Balance at 1 October 2020 9,992
Provided in the year 1,200
-
Provision released in the year
Balance at 30 September 2021 11,192
----- End of picture text -----
2022 to 2027 - £1,000 per year 2027 to 2032 - £2,000 per year 2032 to 2037 - £3,000 per year
11 Operating leases
| Within one year In the second to fifth years inclusive Over five years from the balance sheet date Expected future minimum lease payments over the remaining life of the lease, analysed into the period in which the commitment falls due: |
2022 £ 1,000 4,000 25,000 30,000 |
2021 £ - 4,000 26,000 30,000 |
|---|---|---|
11
Hawksworth Older People Support Services (HOPS) Ltd
Statement of Financial Activities including comparatives for all funds (including summary income and expenditure account) for the year ended 30 September 2022
| 2022 2021 Unrestricted Unrestricted funds funds £ £ Income Grants and donations 3,519 22,983 Leeds City Council (ASC) 68,159 75,388 Trips and holiday income 9,025 325 Fees and charges 7,742 1,900 Fundraising 100 950 General income and memberships 2,406 2,702 Activities income 3,855 2,487 Insurance claim - 5,711 Minibus income 2,008 1,472 Village Hall 5,263 2,261 Other income - 481 Total income 102,077 116,660 Expenditure Salaries, NI, pensions and payroll 45,892 47,633 Volunteer expenses 157 - Sessional staff 11,508 4,240 Events and activities 568 1,173 Trips and holidays 4,215 674 Food and refreshments 7,033 4,591 Vehicle running costs 3,925 4,679 Fuel 3,205 1,591 Rent 1,200 1,200 Utilities 7,385 5,871 Telephone, internet and website 2,395 2,350 Stationery and office expenses 1,060 779 Insurance 2,820 1,892 Repairs and maintenance 2,928 2,174 Equipment and materials 2,676 4,591 Publications,subs and licences 574 677 IT equipment and sundries 1,271 - Independent examination 960 960 Professional fees - 3,266 Donations 1,557 475 Shopping costs - 25 Other expense 1,234 1,077 Depreciation 1,438 1,438 Total expenditure 104,001 91,356 Net income / (expenditure) (1,924) 25,304 Fund balances brought forward 97,425 72,121 Fund balances carried forward 95,501 97,425 |
2022 Restricted funds £ 11,978 - - - - - - - - - - 11,978 12,862 - - - - 4,978 - - - - - - - - - - - - - - - - - 17,840 (5,862) 9,328 3,466 |
2021 Restricted funds £ 11,000 - - - - - - - - - - 11,000 7,873 - - - - 143 - - - - - 388 - - 1,721 - - - - - - - - 10,125 875 8,453 9,328 |
2022 Total funds £ 15,497 68,159 9,025 7,742 100 2,406 3,855 - 2,008 5,263 - 114,055 58,754 157 11,508 568 4,215 12,011 3,925 3,205 1,200 7,385 2,395 1,060 2,820 2,928 2,676 574 1,271 960 - 1,557 - 1,234 1,438 121,841 (7,786) 106,753 98,967 |
2021 Total funds £ 33,983 75,388 325 1,900 950 2,702 2,487 5,711 1,472 2,261 481 127,660 55,506 - 4,240 1,173 674 4,734 4,679 1,591 1,200 5,871 2,350 1,167 1,892 2,174 6,312 677 - 960 3,266 475 25 1,077 1,438 101,481 26,179 80,574 106,753 |
|---|---|---|---|---|
12