Charity registration number: 1133481
STAA
Annual Report and Financial Statements for the Year Ended 31 March 2022
STAA
Contents
| Reference and Administrative Details | 1 |
|---|---|
| Trustees' Report | 2 to 4 |
| Statement of Trustees' Responsibilities | 5 |
| Independent Examiner's Report | 6 |
| Statement of Financial Activities | 7 to 8 |
| Balance Sheet | 9 |
| Notes to the Financial Statements | 10 to 22 |
STAA
Reference and Administrative Details
Trustees David Parker Lydia Watkinson Charles Wesson Clare Soar Alistair Bates Senior Management Team Jo Lees, Chief Executive Officer Charity Registration Number 1133481 Principal Office Unit 0 John Folman Business Centre 33 Hungerhill Road Nottingham NG3 4NB Independent Examiner John O'Brien, employee of Community Accounting Plus Units 1 & 2 North West 41 Talbot Street Nottingham NG1 5GL
Page 1
STAA
Trustees' Report
The trustees present the annual report together with the financial statements of the charity for the year ended 31 March 2022.
Trustees and officers
The trustees and officers serving during the year and since the year end were as follows:
Trustees: David Parker Lydia Watkinson Charles Wesson Clare Soar Alistair Bates
Robert Wood (resigned 20 June 2022) Meg Olivia Hale (resigned 20 June 2022)
Structure, governance and management
Nature of governing document
The Charity is a Charitable Incorporated Organisation. It is operated under the rules of its CIO - Foundation Conversion constitution dated 16 July 2020.
Recruitment and appointment of trustees
Following the conversion to a Charitable Incorporated Organisation in July 2020 STAA continues to use an open recruitment process to recruit of trustees seeking to attract those with specific skills and experience. We have advertised for trustees more widely than previously, utilising local CVS services, social media and other free advertising opportunities. We continue to provide recruitment information packs in accordance with Charity Commission advice.
Objectives and activities
Objects and aims
The objects of the company are:
A) to promote for the benefit of the inhabitants of St Ann's, Nottingham and the surrounding area, without distinction of sex, or of political, religious or other opinions, by associating statutory authorities, voluntary organisations and the general public in a common effort to advance education and to provide facilities in the interests of social welfare for recreation and other leisure time occupation (in particular facilities for allotment and recreational gardening) with the object of improving the conditions of life for those who have need of such facilities by reason of their youth, infirmity or disablement, poverty or social and economic circumstances;
B) to advance the education of the public in allotment and recreational gardening and the protection and improvement of the natural environment;
C) the promotion for the benefit of the public of urban regeneration in areas of social and economic deprivation, in particular the St Ann's area of Nottingham by all or any of the following means: i) the relief of financial hardship;
ii) the advancement of education and volunteer experience;
iii) the maintenance, improvement or provision of recreational facilities; iv) the preservation of buildings or sites of historic or architectural importance;
v) the maintenance, improvement or provision of public amenities.
Page 2
STAA
Trustees' Report
Public benefit
STAA meets these objectives by;
• Maintaining a Community Orchard which provides a range of outdoor urban nature activities for recreation and personal development. These are accessed by the local community, children, young people and families, and schools in the local Nottingham and Nottinghamshire area.
• Running a series of workshops and volunteering activities for the public which encourage engagement with the natural heritage and environment of the site and which uses the site to provide these learning opportunities.
• Organising a series of visits to the allotments and talks about its heritage and history to local groups and individuals.
• Running a horticultural learning project providing support for volunteering opportunities and support wider community access to greenspace as a place to relax, socialise and enjoy.
• Running a Community Harvest project to distribute produce grown on our sites to community cafes and food redistribution providers.
The nature of these activities all to varying degrees contribute to our engagement with local residents and the wider public. We recorded nearly 7,000 individual attendances on our projects, by 2,000 individual project participants or volunteers. These included 244 local people who attended at least one of our free Community Open Days and 170 people who attended tours of the grade 2* listed St Anns Allotments site.
The trustees confirm that they have complied with the requirements of section 17 of the Charities Act 2011 to have due regard to the public benefit guidance published by the Charity Commission for England and Wales.
Achievements and performance
STAA’s key achievements from the year have been;
-
A successful project launch event for our ‘Growing to Grow’ project with 80 attendees;
-
74 new volunteers joined Team STAA;
-
Over 400 sessions were delivered for the benefit of the local community;
-
Around 7,000 all age visits were made to our activities;
-
4 horticultural learning workshops were piloted, with the learning informing our future programme of delivery; - Our Community Harvest Project continues to distribute up to 25kg of seasonal fruit and vegetables per month to local people;
-
We have developed new partnerships across the city, supporting inclusion and access to greenspace; - STAA was one of the very first Greenspace ‘Trusted Providers’ in Nottingham, providing ‘green prescriptions’ for local people;
-
We were able to maintain a full programme of activities, albeit with attendance caps, through continuing Covid restrictions.
Financial review
STAA continues to maintain a healthy financial position. Staff continue to secure support via grant funding from current and new funders alike. In addition, we have started to take steps to diversify our sources of funding by running paid-for learning workshops as well as tours and talks. We hope to expand these activities in the future.
The Board of Trustees again wishes to place on record its recognition of the work of a dedicated group of staff whose contribution goes far beyond the rewards they receive from the organisation.
Page 3
STAA
Trustees' Report
Policy on reserves
STAA aims to keep unrestricted reserves of at least 3 months annual expenditure costs plus designated reserves specifically to cover our redundancy liabilities.
The reserves policy is reviewed annually and takes account of known and potential future liabilities, such as redundancy costs, project funding gaps and inflation. In 2022/23, the amount of unrestricted funds to be held in reserves (General Fund) is £55,000 and an additional £29,000 in designated reserves to cover any potential redundancy liabilities.
Major risks and management of those risks
Financial risks
Key financial risks are a reduction in available grant funding and rising inflation increasing our costs. STAA is taking active steps to diversify its income through increased paid for workshops, donations and corporate giving.
We are investing in our fundraising skills and expertise to assist us to maximise our income. Our investment in a new CRM will provide data that will help us to clearly articulate our impact, make stronger funding bids and provide a sound evidence base for our activities.
Page 4
STAA
Statement of Trustees' Responsibilities
The trustees are responsible for preparing the trustees' report and the financial statements in accordance with the United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice) and applicable law and regulations.
The law applicable to charities requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources of the charity for that period. In preparing these financial statements, the trustees are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgements and estimates that are reasonable and prudent;
-
state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business.
The trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011, the applicable Charities (Accounts and Reports) Regulations, and the provisions of the constitution. The trustees 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.
Approved by the trustees of the charity on 15 August 2022 and signed on its behalf by:
......................................... Lydia Watkinson Trustee
Page 5
STAA
Independent Examiner's Report to the trustees of STAA
Independent examiner’s report to the trustees of STAA
I report to the trustees on my examination of the accounts of STAA (the Charity) for the year ended 31 March 2022.
Responsibilities and basis of report
As the trustees of the charity you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the Act').
I report in respect of my examination of the Charity’s accounts carried out under section 145 of the 2011 Act and in carrying out my examination I have followed all the applicable directions given by the Charity Commission under section 145(5)(b) of the Act.
Independent examiner’s statement
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
accounting records were not kept in respect of the Charity as required by section 130 of the Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the accounting requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 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.
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.
......................................
John O’Brien MSc, FCCA, FCIE, employee of Community Accounting Plus Fellow of the Association of Charity Independent Examiners
Units 1 & 2 North West 41 Talbot Street Nottingham NG1 5GL
Date:.............................
Page 6
STAA
Statement of Financial Activities for the Year Ended 31 March 2022
| Note Income and Endowments from: Donations and legacies 2 Charitable activities 3 Investment income 4 Total Income Expenditure on: Charitable activities 6 Total Expenditure Net movement in funds Reconciliation of funds Total funds brought forward Total funds carried forward 18 |
Unrestricted £ 22,912 14,748 215 37,875 (21,654) (21,654) 16,221 131,708 147,929 |
Restricted £ - 175,141 - 175,141 (163,375) (163,375) 11,766 49,963 61,729 |
Total 2022 £ 22,912 189,889 215 213,016 (185,029) (185,029) 27,987 181,671 209,658 |
Total 2021 £ 38,835 167,933 - |
|---|---|---|---|---|
| 206,768 | ||||
| (177,498) | ||||
| (177,498) | ||||
| 29,270 152,401 |
||||
| 181,671 |
All of the charity's activities derive from continuing operations during the above two periods. The funds breakdown for the period is shown in note 18.
The notes on pages 10 to 22 form an integral part of these financial statements. Page 7
STAA
Statement of Financial Activities for the Year Ended 31 March 2022
These are the figures for the previous accounting period and are included for comparative purposes
| Note Income and Endowments from: Donations and legacies 2 Charitable activities 3 Total Income Expenditure on: Charitable activities 6 Total Expenditure Net income/(expenditure) Gross transfers between funds Net movement in funds Reconciliation of funds Total funds brought forward Total funds carried forward 18 |
Unrestricted £ 38,835 5,109 43,944 (12,175) (12,175) 31,769 4,954 36,723 94,985 131,708 |
Restricted £ - 162,824 162,824 (165,323) (165,323) (2,499) (4,954) (7,453) 57,416 49,963 |
Total 2021 £ 38,835 167,933 |
|---|---|---|---|
| 206,768 | |||
| (177,498) | |||
| (177,498) | |||
| 29,270 - |
|||
| 29,270 152,401 |
|||
| 181,671 |
The notes on pages 10 to 22 form an integral part of these financial statements. Page 8
STAA
(Registration number: 1133481) Balance Sheet as at 31 March 2022
| Note Fixed assets Tangible assets 10 Current assets Debtors 11 Cash at bank and in hand 12 Creditors: Amounts falling due within one year 13 Net current assets Net assets Funds of the charity: Restricted income funds Restricted funds 18 Unrestricted income funds Unrestricted funds Total funds 18 |
2022 £ 13,245 6,654 195,475 202,129 (5,716) 196,413 209,658 61,729 147,929 209,658 |
2021 £ 16,217 5,570 164,785 |
|---|---|---|
| 170,355 (4,901) |
||
| 165,454 | ||
| 181,671 | ||
| 49,963 131,708 |
||
| 181,671 |
The financial statements on pages 7 to 22 were approved by the trustees, and authorised for issue on 15 August 2022 and signed on their behalf by:
......................................... Lydia Watkinson Trustee
The notes on pages 10 to 22 form an integral part of these financial statements. Page 9
STAA
Notes to the Financial Statements for the Year Ended 31 March 2022
1 Accounting policies
Statement of compliance
The financial statements have been prepared in accordance with the second edition of the Charities Statement of Recommended Practice issued in October 2019, the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) and the Charities Act 2011.
Basis of preparation
STAA 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 notes.
Exemption from preparing a cash flow statement
The charity opted to adopt Bulletin 1 published on 2 February 2016 and have therefore not included a cash flow statement in these financial statements.
Going concern
The financial statements have been prepared on a going concern basis.
The trustees assess whether the use of going concern is appropriate i.e. whether there are any material uncertainties related to events or conditions that may cast significant doubt on the ability of the charity to continue as a going concern. The trustees make this assessment in respect of a period of one year from the date of approval of the financial statements.
Income and endowments
Donations and legacies
Donations and legacies are recognised on a receivable basis when receipt is probable and the amount can be reliably measured.
Grants receivable
Grants are recognised when the charity has an entitlement to the funds and any conditions linked to the grants have been met. Where performance conditions are attached to the grant and are yet to be met, the income is recognised as a liability and included on the balance sheet as deferred income to be released.
Gift aid
Incoming resources from tax reclaims are included in the Statement of Financial Activities at the same time as the gift to which they relate.
Expenditure
All expenditure is recognised once there is a legal or constructive obligation to that expenditure, it is probable settlement is required and the amount can be measured reliably. All costs are allocated to the applicable expenditure heading that aggregates similar costs to that category. Where costs cannot be directly attributed to particular headings they have been allocated on a basis consistent with the use of resources, with central staff costs allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use. Other support costs are allocated based on the spread of staff costs.
Page 10
STAA
Notes to the Financial Statements for the Year Ended 31 March 2022
Charitable activities
Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them.
Government grants
Government grants are recognised based on the accrual model and are measured at the fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income.
Taxation
The charity is considered to pass the tests set out in Paragraph 1 Schedule 6 of the Finance Act 2010 and therefore it meets the definition of a charitable company for UK corporation tax purposes. Accordingly, the charity is potentially exempt from taxation in respect of income or capital gains received within categories covered by Chapter 3 Part 11 of the Corporation Tax Act 2010 or Section 256 of the Taxation of Chargeable Gains Act 1992, to the extent that such income or gains are applied exclusively to charitable purposes.
Tangible fixed assets
Individual fixed assets costing £1,000.00 or more are initially recorded at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
Depreciation and amortisation
Depreciation is provided on tangible fixed assets so as to write off the cost or valuation, less any estimated residual value, over their expected useful economic life as follows:
| Asset class | Depreciation method and rate |
|---|---|
| IT equipment | 33.3% straight line |
| Buildings | 10.0% straight line |
| Fixtures & fittings | 20.0% straight line |
| General equipment | 25.0% straight line |
Trade debtors
Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of debtors is established when there is objective evidence that the charity will not be able to collect all amounts due according to the original terms of the receivables.
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.
Page 11
STAA
Notes to the Financial Statements for the Year Ended 31 March 2022
Trade creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the charity does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.
Fund structure
Unrestricted income funds are general funds that are available for use at the trustees' discretion in furtherance of the objectives of the charity.
Designated funds are unrestricted funds and resources set aside for specific purposes at the discretion of the trustees.
Restricted income funds are those donated for use in a particular area or for specific purposes, the use of which is restricted to that area or purpose.
Pensions and other post retirement obligations
The charity operates a defined contribution pension scheme for employees. The assets of the scheme are held separately from those of the charity. Pension costs charges in the Statement of Financial Activities represent the contributions payable by the charity during the year.
Page 12
STAA
Notes to the Financial Statements for the Year Ended 31 March 2022
2 Income from donations and legacies
| Unrestricted funds Designated £ General £ Donations and legacies; Donations from companies, trusts and similar proceeds - - Grants, including capital grants; Government grants - 20,474 Other income from donations and legacies 2,292 146 2,292 20,620 3 Income from charitable activities Unrestricted funds Restricted Designated £ funds £ Grants & donations - 175,141 Service fees 12,855 - Venue hire - - Sales & fees 1,893 - Sundry income - - 14,748 175,141 4 Investment income Unrestricted funds General £ Interest receivable and similar income; Interest receivable on bank deposits 215 |
Total 2022 £ - 20,474 2,438 22,912 Total 2022 £ 175,141 12,855 - 1,893 - 189,889 Total 2022 £ 215 |
Total 2021 £ 10,000 28,537 298 |
|---|---|---|
| 38,835 | ||
| Total 2021 £ 162,824 4,040 740 279 50 |
||
| 167,933 | ||
| Total 2021 £ - |
Page 13
STAA
Notes to the Financial Statements for the Year Ended 31 March 2022
| 5 Grants and donations A.W. Lymn BBC Children in Need Co-op Foundation HMRC JRS J. N. Derbyshire Trust KFC Foundation National Lottery Community Fund Nottingham City Council Nottingham City Homes Nottingham CityCare Partnership CIC Nottingham CVS Postcode Places Trust Sir John Eastwood Foundation Sisters of Noor SSBC Sundry grants & donations The 29th May 1961 Charitable Trust The Arnold Clark Community Fund The Chetwode Foundation The D'Oyly Carte Charitable Trust The Forman Hardy Charitable Trust The Gordon Trust The Helen Jean Cope Charity The Jones 1986 Charitable Trust The Lady Hind Trust The Renewal Trust The Thomas Edward Clarke Trust The Whitaker Charitable Trust Winifred Eileen Kemp Trust |
Unrestricted funds £ - - - 474 - - - 20,000 - - - - - - - 2,438 - - - - - - - - - - - - - 22,912 |
Restricted funds £ 600 10,000 1,045 - 6,000 2,000 70,206 - 1,750 5,870 4,129 18,321 2,000 1,000 14,926 - 4,000 1,000 1,686 3,500 7,000 843 1,000 5,000 2,000 7,765 500 1,000 2,000 175,141 |
Total funds £ 600 10,000 1,045 474 6,000 2,000 70,206 20,000 1,750 5,870 4,129 18,321 2,000 1,000 14,926 2,438 4,000 1,000 1,686 3,500 7,000 843 1,000 5,000 2,000 7,765 500 1,000 2,000 |
|---|---|---|---|
| 198,053 |
Page 14
STAA
Notes to the Financial Statements for the Year Ended 31 March 2022
6 Expenditure on charitable activities
| Activity delivery Communications Depreciation Equipment, materials & resources Information technology Insurance IT equipment & services Legal & professional Marketing & promotional Partnership payment Plot and office rent & rates Printing & stationery Salaries, NI & pension Sessional workers & workshops Site landscaping & preparation Training Utilities & office cleaning Volunteer expenses Overhead recharges |
Unrestricted General funds £ 100 1,129 - 211 976 4,179 - 2,536 97 - 3,420 459 34,248 - - 649 316 - (37,852) 10,468 |
Unrestricted Designated funds £ Restricted funds £ 225 3,367 138 462 2,972 - 525 3,783 841 - - - - - 223 - - 62 - 4,095 323 4,762 - 3 2,635 108,346 - 355 620 1,821 - 226 - - - 925 2,684 35,168 11,186 163,375 |
Total 2022 £ 3,692 1,729 2,972 4,519 1,817 4,179 - 2,759 159 4,095 8,505 462 145,229 355 2,441 875 316 925 - 185,029 |
Total 2021 £ 2,075 1,438 3,192 10,855 11,194 2,344 9,935 2,880 89 - 5,793 530 122,786 1,980 1,265 495 230 417 - |
|---|---|---|---|---|
| 177,498 |
7 Net incoming/outgoing resources
Net incoming resources for the year include:
Depreciation of fixed assets
| 2022 | 2021 |
|---|---|
| £ | £ |
| 2,972 | 3,192 |
Page 15
STAA
Notes to the Financial Statements for the Year Ended 31 March 2022
8 Staff costs
The aggregate payroll costs were as follows:
| The aggregate payroll costs were as follows: | ||
|---|---|---|
| Staff costs during the year were: Wages and salaries Social security costs Pension costs |
2022 £ 137,423 4,191 3,615 145,229 |
2021 £ 116,762 2,983 3,041 |
| 122,786 |
The monthly average number of persons (including senior management team) employed by the charity during the year was as follows:
| Average number of employees | 2022 No 12 |
2021 No 9 |
|---|---|---|
7 (2021 - 5) of the above employees participated in the Defined Contribution Pension Schemes.
Contributions to the employee pension schemes for the year totalled £3,615 (2021 - £3,041).
No employee received emoluments of more than £60,000 during the year
9 Independent examiner's fees
During the period, the fees payable (excluding VAT) to the charity’s independent examiner Community Accounting Plus are analysed as follows:
| Accounting Plus are analysed as follows: | ||
|---|---|---|
| Independent examination | 2022 £ 760 760 |
2021 £ 740 |
| 740 |
Page 16
STAA
Notes to the Financial Statements for the Year Ended 31 March 2022
10 Tangible fixed assets
| Cost At 1 April 2021 At 31 March 2022 Depreciation At 1 April 2021 Charge for the year At 31 March 2022 Net book value At 31 March 2022 At 31 March 2021 11 Debtors Trade debtors Prepayments Accrued income Other debtors 12 Cash and cash equivalents Cash on hand Cash at bank 13 Creditors: amounts falling due within one year Trade creditors Other taxation and social security Other creditors |
Buildings £ 29,718 |
Fixtures & fittings £ 1,100 |
Total £ 30,818 30,818 14,601 2,972 17,573 13,245 16,217 2021 £ 60 3,565 1,945 - |
||
|---|---|---|---|---|---|
| 29,718 | 1,100 | ||||
| 13,501 2,972 |
1,100 - |
||||
| 16,473 | 1,100 | ||||
| 13,245 | - | ||||
| 16,217 | - | ||||
| 2022 £ 545 3,952 1,164 993 6,654 2022 £ 198 195,277 195,475 2022 £ 557 2,196 2,963 5,716 |
|||||
| 5,570 | |||||
| 2021 £ 377 164,408 |
|||||
| 164,785 | |||||
| 2021 £ 768 1,768 2,365 |
|||||
| 4,901 |
Page 17
STAA
Notes to the Financial Statements for the Year Ended 31 March 2022
14 Obligations under leases and hire purchase contracts
Operating lease commitments
Total future minimum lease payments under non-cancellable operating leases are as follows:
| Land and buildings Within one year |
2022 £ 4,404 |
2021 £ 3,420 |
|---|---|---|
15 Taxation
The charity is a registered charity and is therefore exempt from taxation.
16 Related party transactions
There were no related party transactions in the year.
17 Trustees remuneration and expenses
During the year the charity made the following transactions with trustees:
David Parker
£157 (2021: £143) of volunteer expenses were reimbursed to David Parker during the year.
No trustees, nor any persons connected with them, have received any remuneration from the charity during the year.
No trustees have received any other benefits from the charity during the year.
Page 18
STAA
Notes to the Financial Statements for the Year Ended 31 March 2022
18 Funds
| Unrestricted funds General General fund Designated Orchard Orchard Building Redundancy Heritage Contingency IT replacement fund CRM implementation Fundraising support Organisation restructure Horticulture Total unrestricted funds Restricted funds Orchard - New Shoots (SSBC) TNL Community Fund Nursery Capital project (GTG) Space to Connect Community Harvest Digital notice boards GreenSpace Growing Together Growing to Grow Activity and Play (Orchard) The Safe Space CIN (Orchard) Sisters of Noor Total restricted funds Total funds |
Balance at 1 April 2021 £ 49,491 15,000 16,217 29,000 2,000 10,000 4,000 6,000 - - - 82,217 131,708 4,323 32,932 2,056 10,000 652 - - - - - - - 49,963 181,671 |
Incoming resources £ 20,835 14,640 - - 1,195 - - - - - 1,205 17,040 37,875 20,796 70,206 - 1,045 12,500 1,000 4,129 18,321 6,000 30,144 10,000 1,000 175,141 213,016 |
Resources expended £ (10,468) (4,707) (2,972) - (1,243) - - (2,263) - - (1) (11,186) (21,654) (19,460) (75,898) (2,056) (11,045) (8,402) - (1,721) (11,842) - (23,144) (9,081) (726) (163,375) (185,029) |
Transfers £ (4,858) (9,933) - - 48 - 4,000 (1,000) 5,000 5,947 796 4,858 - - - - - - - - - - - - - - - |
Balance at 31 March 2022 £ 55,000 15,000 13,245 29,000 2,000 10,000 8,000 2,737 5,000 5,947 2,000 |
|---|---|---|---|---|---|
| 92,929 | |||||
| 147,929 | |||||
| 5,659 27,240 - - 4,750 1,000 2,408 6,479 6,000 7,000 919 274 |
|||||
| 61,729 | |||||
| 209,658 |
Page 19
STAA
Notes to the Financial Statements for the Year Ended 31 March 2022
The transfers between the designated funds are to reflect the designated fund balances held at 31/03/22, these have been approved by the management committee.
The specific purposes for which the funds are to be applied are as follows:
Orchard (Designated Fund) - deliver outdoor educational and play and activity sessions for schools and local young people. Maintain the Community Orchard’s current infrastructure and equipment to ensure a safe and stimulating environment.
Orchard Building (Designated Fund) - to provide for depreciation of the straw bale building, solar panels and the compost toilet.
Heritage (Designated Fund) - designated for Heritage activity to ensure that sufficient funds are available to undertake maintenance activity and improvements on the Heritage Garden and Orchard. Contingency (Designated Fund) - a contingency for capital works, essential repairs and professional fees. IT replacement fund (Designated Fund) - for future replacement of laptops and desktop computers.
CRM implementation (Designated Fund) - to enable STAA to purchase, develop and implement a new CRM database.
Horticulture (Designated Fund) - designated to ensure sufficient funds are available for the learning and workshop programme.
Fundraising Support (Designated Fund) - designated to fund fundraising in 22/23 when the Reaching Communities funding ends.
Organisation restructure (Designated Fund) - designated to allow staff to restructure, benchmark and increase salaries.
SSBC project 'New Shoots' is to fund a weekly, drop in session on St Anns Community Orchard for 0 – 3 year olds, their carers and expectant mothers.
TNL Community Fund - STAA has been awarded £226,000 over 3 years for its Gateway to the Gardens project. (31/01/2020 to 30/01/2023) The project will engage the local community in the development of the project whilst delivering a range of activities, volunteering and learning opportunities. Participants will have the opportunity to appreciate the natural environment; relax and socialise with the wider community; develop new skills or productively grow their own fruit and vegetables.
Nursery Capital project (GTG) - landscaping and irrigation on the Nursery site.
Space to Connect - supporting micro-volunteering activity across the Nursery, Urban Nature and Ecoworks site to alleviate loneliness and improve mental health.
Community Harvest - funding for coordination and development of the Community Harvest project, provision of seeds, compost and supplies.
Digital notice boards - funding from Arnold Clark Community Fund for new noticeboards on Oliver's Heritage Garden.
GreenSpace - GreenSpace social prescribing to improve mental health and wellbeing of our community. Growing Together - funding from Postcode Places for Workshops and Tours & talks.
Growing to Grow - offers opportunities for local people to learn, gain skills and knowledge about food growing. Activity and Play (Orchard) - open access events at weekends and during school holidays. The Safe Space (CIN) - provision of outdoor sessions to young people in need. Sisters of Noor - contribution towards the time and resources for the Peace Garden/Glorious Gifting Garden.
Page 20
STAA
Notes to the Financial Statements for the Year Ended 31 March 2022
| Unrestricted funds General General fund Designated Orchard Orchard Building Redundancy Heritage Contingency IT replacement fund CRM implementation Total unrestricted funds Restricted Orchard CIN Orchard - New Shoots (SSBC) Volunteering project (GVC) Olivers Greenhouse repairs (Elsbeth) Wesleyan TNL Community Fund Historic England NET EF D2N2 Nursery Capital project (GTG) Space to Connect Community Harvest Orchard Tools & Equipment ABG Sessions Total restricted funds Total funds |
Balance at 1 April 2020 £ 28,000 15,000 19,409 25,000 1,576 6,000 - - 66,985 94,985 1,907 6,205 5,000 2,000 10,000 32,304 - - - - - - - - 57,416 152,401 |
Incoming resources £ 38,554 5,061 - - 329 - - - 5,390 43,944 4,999 4,323 - - 1,500 78,532 33,972 8,284 1,945 6,137 10,000 8,162 1,090 3,880 162,824 206,768 |
Resources expended £ (5,729) (3,378) (3,192) - 124 - - - (6,446) (12,175) (6,906) (6,205) (5,000) (2,000) (5,722) (77,904) (33,972) (8,284) (1,945) (4,067) - (8,510) (928) (3,880) (165,323) (177,498) |
Transfers £ (11,334) (1,683) - 4,000 (29) 4,000 4,000 6,000 16,288 4,954 - - - - (5,778) - - - - (14) - 1,000 (162) - (4,954) - |
Balance at 31 March 2021 £ 49,491 15,000 16,217 29,000 2,000 10,000 4,000 6,000 |
|---|---|---|---|---|---|
| 82,217 | |||||
| 131,708 | |||||
| - 4,323 - - - 32,932 - - - 2,056 10,000 652 - - |
|||||
| 49,963 | |||||
| 181,671 |
Page 21
STAA
Notes to the Financial Statements for the Year Ended 31 March 2022
19 Analysis of net assets between funds
Unrestricted
| Unrestricted | |||
|---|---|---|---|
| Tangible fixed assets Current assets Current liabilities Total net assets Tangible fixed assets Current assets Current liabilities Total net assets |
General £ Designated £ - 13,245 60,473 79,684 (5,473) - 55,000 92,929 Unrestricted General £ Designated £ - 16,217 52,801 66,000 (3,310) - 49,491 82,217 |
Restricted £ - 61,972 (243) 61,729 Restricted £ - 51,554 (1,591) 49,963 |
2022 Total funds £ 13,245 202,129 (5,716) |
| 209,658 | |||
| 2021 Total funds £ 16,217 170,355 (4,901) |
|||
| 181,671 |
Page 22