OpenCharities

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

2024-09-30-accounts

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 2024

Hawksworth Older People Support Services (HOPS) Ltd

Annual Report and Financial Statements for the year ended 30 September 2024

Contents Page
Trustees' report 2 to 9
Examiner's report 10
Statement of financial activities 11
Balance sheet 12
Notes to the accounts 13 to 17

Prepared by West Yorkshire Community Accountancy Service CIO

1

Hawksworth Older People Support Services (HOPS) Ltd

Trustees' report for the year ended 30 September 2024

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

Position Dates Lesley Roebuck Chair Cynthia Ramsden Treasurer Deceased October 2024 Gill Knowles Minutes Secretary Valerie McHale Resigned January 2024 Paul Hudson Pamela Hayward Hilary Mackley Alison Cunningham Elaine Maude

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 2024

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.

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 bodies 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.

3

Hawksworth Older People Support Services (HOPS) Ltd

Trustees' report (continued) for the year ended 30 September 2024

Achievements and performance

A message from your Chair: Lesley Roebuck

Another busy year at HOPS with lots of changes. We have ran some lovely activities and day trips. Including our holiday to Scotland.

We have welcomed our lovely chef Joe and put in place a caretaker and outreach worker.

I would like to thank all the trustees for their commitment to HOPS. As well as this I would like to thank Susan for her commitment to booking and organising all trips. I thank her for her hard work as always.

We have welcomed our new General Manager Kerrie at the start of October and we look forward to working with her. We said a goodbye to Martin newton who has now retired.

We now will look at planning 24/25 with our new general manager and look forward to making lots of new memories for HOPS.

Lesley Roebuck, Chair of HOPS

A message from your Treasurer:

We were lucky this financial year to receive a substantial bequest from a deceased HOPS member; this has given us a degree of financial stability for the next couple of years. And allowed us to invest heavily is new staff members to improve and expand our services, hopefully the coming year and New Manager will bring some new ideas and energy to help HOPS become even better.

A message from your General Manager: Martin Newton.

This will be my last annual report as your manager, and I will have retired by the time you read this. I would like to thank the Committee past and present staff, Leeds City council adult social care, my friends and colleagues from the neighbourhood networks, local councillors and most of all HOPS members for their support over the past 25 years. It has been a pleasure working with you all.

We have once again had a busy and exciting year with three new members of staff joining the team.

Ian has joined us in the role of driver caretaker, and you can see the result of his hard work with the Village Hall gardens and our parking area looking tidy and attractive. Ian has vast experience in a number of fields and has a special interest in the gardens as he was a former landscape gardener, we are looking to develop the space around the hall to create the opportunity for members of all abilities to get involved.

Joe Bloomer has joined us as the lunch club cook, he comes with a wealth of experience in the catering industry and cooks some fabulous meals, all prepared fresh on the day.

If you would like to join us for lunch, please contact us on 0113228552 .

Kerrie Johnson will take over as General manager from October 2024 and comes with a wealth of Health and Social Care knowledge to help grow and nurture HOPS.

My special thanks go to Susan who for many years has worked alongside me and has been an integral part of making HOPS the fabulous organisation it is today. I could not have done any of it without her. Thank you, Susan.

Martin Newton

A message from your Assistant Manager: Susan Childs

I would like to begin by giving a special mention to our cook, Elaine and to Martin’s wife, Jan both of whom will be missed terribly. I know all our members will miss them too.

We remember all our members who have lost their lives over the last year.

As always it has been a busy year with events and activities, we have had 334! We look forward to the year ahead. As always, if you have any ideas for trips please let me know.

I would like to thank all our committee members and volunteers, we couldn’t manage without you!

4

Hawksworth Older People Support Services (HOPS) Ltd

Trustees' report (continued) for the year ended 30 September 2024

Achievements and performance continued

We are lucky enough to have 2 new members of staff start this year. Ian our driver/handyman and Joe our cook. They have made such a positive difference to HOPS.

Lastly it is time to say Au revoir to Martin, who after the longest retirement countdown in history retired in October. We wish him all the best.

A Message from the new General Manager in place now at HOPS

I am Kerrie Johnson and I am excited to be the new manager. I have over a decade of experience within the Health and Social Care sector. Where I have mainly specialised in Older People Services for rehabilitation for various health conditions whilst supporting their mental health and social wellbeing. I hope that I can bring some new opportunities for growth for HOPS and some new innovative ideas, for expanding our activities and driving opportunities for learning new skills to our members.

As well as this, I am looking forward to creating new projects with my team. One of which is a community garden, that will encourage younger members of the community to support older members. By transforming our derelict garden into a thriving “Community Garden”, we hope to be able to provide an accessible space to members and volunteers in the community. Which will provide therapeutic horticulture activities for our members, as well as growing fresh fruit and vegetables to be then used by our wonderful Chef as part of lunches and dinners sessions for our HOPS members.

A look back at weekly programmes for October 2023 to September 2024

Mondays

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

5

Hawksworth Older People Support Services (HOPS) Ltd Trustees' report (continued) for the year ended 30 September 2024

Achievements and performance continued

Volunteers - 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 Tony Barber

Paid Workers: 2023-2024

Martin Newton (CEO and General Manager) Susan Childs PT Assistant Manager/Support Worker Val Hart PT Cleaner Elaine Lane PT Chief Cook and Bottle Washer Dawn Porter P/T Outreach worker (until October 24) Ian P/T Driver/ Caretaker Joe Bloomer P/T Cook Graham Childs P/T Driver, entertainer and Volunteer Kenny Roberts P/T Driver and Volunteer

Our Thanks go to our fantastic sessional workers.

Nicola. Line dancing. Emma. Yoga. Claire. Tai Chi. Hanna and her friends from Made with Music Nicky

A special thanks to all our funders and those who support us in so many ways

Leeds City Council Adult Social Care Mason Charitable Foundation Councillor John Illingworth Councillor Fiona Venner Councillor Hannah Bithell WYCAS All at Voluntary Action Leeds and Val Trading Colleagues within the neighbourhood networks Red Ladder Theatre Company Leeds Playhouse Ian and Amanda McKenna

Financial review

The net income for the year was £61,860, including net income of £59,110 on unrestricted funds and net income of £2,750 on restricted funds.

Reserves policy

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.

The charity's free reserves, excluding fixed assets, at the year end were £125,297.

6

Hawksworth Older People Support Services (HOPS) Ltd Trustees' report (continued) for the year ended 30 September 2024

As our members continue to enjoy our trips and days out, we too hope to see many more opportunities for HOPS to flourish in 2025.

7

Hawksworth Older People Support Services (HOPS) Ltd Trustees' report (continued) for the year ended 30 September 2024

8

Hawksworth Older People Support Services (HOPS) Ltd Trustees' report (continued) for the year ended 30 September 2024

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 5/3/2025

Lesley Roebuck (Trustee)

9

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 2024, which are set out on pages 11 to 17.

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:

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

6/3/2025

West Yorkshire Community Accountancy Service CIO

Stringer House 34 Lupton Street Leeds LS10 2QW

10

Hawksworth Older People Support Services (HOPS) Ltd

Statement of Financial Activities

(including summary income and expenditure account) for the year ended 30 September 2024

Notes
2024
Unrestricted
funds
£
Income from:
Grants and donations
(2)
85,221
Leeds City Council (ASC)
68,159
Trips and holiday income
19,784
Activities income
7,761
Village Hall
3,799
Minibus income
2,407
Lunch clubs and catering
10,273
General income and memberships
1,721
Bank interest
767
Total income
199,892
Expenditure on:
Salaries, NI, pensions and payroll
(3)
72,057
Volunteer expenses
-
Sessional staff
11,049
Events and activities
1,984
Trips and holidays
16,027
Food and refreshments
6,683
Vehicle running costs
3,996
Fuel
2,582
Rent
1,200
Utilities
8,982
Telephone, internet and website
2,112
Stationery and office expenses
1,460
Insurance
5,016
Repairs and maintenance
2,678
Equipment and materials
1,097
Publications, subscriptions and licences
270
IT equipment and software
345
Independent examination
1,110
Donations
671
Other expense
1,063
Depreciation
400
Total expenditure
140,782
Net income / (expenditure)
59,110
Fund balances brought forward
66,987
Fund balances carried forward
(4)
126,097		 2024
Restricted
funds
£
14,148
-
-
-
-
-
-
-
-
14,148
2,250
-
-
-
-
9,148
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
11,398
2,750
7,339
10,089		 2024
Total
funds
£
99,369
68,159
19,784
7,761
3,799
2,407
10,273
1,721
767
214,040
74,307
-
11,049
1,984
16,027
15,831
3,996
2,582
1,200
8,982
2,112
1,460
5,016
2,678
1,097
270
345
1,110
671
1,063
400
152,180
61,860
74,326
136,186		 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

All incoming resources and resources expended derive from continuing activities.

11

Hawksworth Older People Support Services (HOPS) Ltd

Balance sheet

as at 30 September 2024
2024
Unrestricted
£
Fixed assets
Tangible assets
(5)
800
Total fixed assets
800
Current assets
Debtors and prepayments
(6)
2,540
Cash at bank and in hand
(7)
153,499
Total current assets
156,039
Current liabilities:
amounts falling due within one year
Creditors and accruals
(8)
18,150
Total current liabilities
18,150
Net current assets / (liabilities)
137,889
Total assets less current liabilities
138,689
Creditors: amounts falling due after one year
(9)
12,592
Net assets
126,097
Funds
Unrestricted funds
126,097
Restricted funds
-
Total funds
126,097		 2024
Restricted
£
-
-
-
10,089
10,089
-
-
10,089
10,089
-
10,089
-
10,089
10,089		 2024
Total
£
800
800
2,540
163,588
166,128
18,150
18,150
147,978
148,778
12,592
136,186
126,097
10,089
136,186		 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

For the year ending 30 September 2024 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 5/3/2025

Lesley Roebuck (Trustee)

12

Hawksworth Older People Support Services (HOPS) Ltd

Notes to the accounts

for the year ended 30 September 2024

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 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.

13

Hawksworth Older People Support Services (HOPS) Ltd

Notes to the accounts continued

for the year ended 30 September 2024

2 Grants and donations
Leeds Community Foundation
Masonic Charitable Trust
People's Health Trust
Voluntary Action Leeds
Hawksworth Wood Community Association
Legacies
Other donations
3 Staff costs and numbers
Gross salaries
Social security costs
Employment allowance
Pensions
Payroll charges		 2024
Unrestricted
funds
£
-
-
-
-
-
83,974
1,247
85,221		 2024
Restricted
funds
£
9,148
5,000
-
-
-
-
-
14,148		 2024
Total
funds
£
9,148
5,000
-
-
-
83,974
1,247
99,369
2024
£
72,621
5,763
(5,275)
512
686
74,307		 2023
Total
funds
£
6,968
5,000
2,000
1,000
6,839
-
894
22,701
2023
£
67,122
5,281
(5,000)
1,024
562
68,989

The average number of employees during the year was 4.3, being an average of 2.4 full time equivalent (2023: 3, 1.8 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
£
£
Leeds Community Foundation
-
9,148
Hawksworth Wood CA
2,339
-
Masonic Charitable Trust
5,000
5,000
7,339
14,148		 Outgoing
£
9,148
-
2,250
11,398		 2024
£
512
-
-
Transfers
£
-
-
-
-		 2023
£
1,024
-
-
Balance c/f
£
-
2,339
7,750
10,089

Purpose of restriction

Fund name

Leeds Community Foundation Towards the costs of the Lunch Clubs. Hawksworth Wood CA Masonic Charitable Trust

Funds transferred to HOPS on the closure of HWCA. Towards a support and outreach worker costs.

14

Hawksworth Older People Support Services (HOPS) Ltd

Notes to the accounts continued

for the year ended 30 September 2024

5
6
7
**8 **		 Tangible assets
Cost
At 1 October 2023
Additions
At 30 September 2024
Depreciation
At 1 October 2023
Charge for year
At 30 September 2024
Net book value
At 30 September 2024
At 30 September 2023
Debtors and prepayments
Debtors
Prepayments
Cash at bank and in hand
Cash at bank
Cash in hand
Creditors and accruals
Amounts received on account for contracts / performance related grants
Accruals		 £
4,315
1,200
5,515
4,315
400
4,715
800
-
2024
£
-
2,540
2,540
2024
£
162,897
691
163,588
2024
£
17,040
1,110
18,150
Project
equipment		 Total
£
4,315
1,200
5,515
4,315
400
4,715
800
-
2023
£
1,868
2,298
4,166
2023
£
99,663
35
99,698
2023
£
17,040
1,106
18,146

15

Hawksworth Older People Support Services (HOPS) Ltd

Notes to the accounts continued

for the year ended 30 September 2024

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 2023 11,392
Provided in the year 1,200
-
Payments in the year
Balance at 30 September 2024 12,592
----- 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

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:		 2024
£
1,000
6,000
21,000
28,000		 2023
£
1,000
5,000
23,000
29,000

10 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.

16

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 2024

2024
2023
Unrestricted Unrestricted
funds
funds
£
£
Income
Grants and donations
85,221
894
Leeds City Council (ASC)
68,159
68,159
Trips and holiday income
19,784
19,371
Activities income
7,761
8,013
Village Hall
3,799
6,406
Minibus income
2,407
2,271
Lunch clubs and catering
10,273
13,944
General income and memberships
1,721
4,426
Fundraising
-
-
Bank interest
767
35
Total income
199,892
123,519
Expenditure
Salaries, NI, pensions and payroll
72,057
62,523
Volunteer expenses
-
32
Sessional staff
11,049
14,853
Events and activities
1,984
1,009
Trips and holidays
16,027
16,864
Food and refreshments
6,683
7,394
Vehicle running costs
3,996
2,146
Fuel
2,582
3,184
Rent
1,200
1,200
Utilities
8,982
6,101
Telephone, internet and website
2,112
2,183
Stationery and office expenses
1,460
963
Insurance
5,016
5,303
Repairs and maintenance
2,678
17,497
Equipment and materials
1,097
4,198
Publications, subs and licences
270
296
IT equipment and software
345
203
Independent examination
1,110
1,106
Donations
671
2,097
Other expense
1,063
1,442
Depreciation
400
1,439
Total expenditure
140,782
152,033
Net income / (expenditure)
59,110
(28,514)
Fund balances brought forward
66,987
95,501
Fund balances carried forward
126,097
66,987		 2024
Restricted
funds
£
14,148
-
-
-
-
-
-
-
-
-
14,148
2,250
-
-
-
-
9,148
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
11,398
2,750
7,339
10,089		 2023
Restricted
funds
£
21,807
-
-
-
-
-
-
-
-
-
21,807
6,466
-
-
-
-
6,968
-
-
-
-
-
-
-
-
-
-
-
-
4,000
500
-
17,934
3,873
3,466
7,339		 2024
Total
funds
£
99,369
68,159
19,784
7,761
3,799
2,407
10,273
1,721
-
767
214,040
74,307
-
11,049
1,984
16,027
15,831
3,996
2,582
1,200
8,982
2,112
1,460
5,016
2,678
1,097
270
345
1,110
671
1,063
400
152,180
61,860
74,326
136,186		 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

17