OpenCharities

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

2021-08-31-accounts

Public benefit statement

The trustees of SMC have complied with their duty to have due regard to the guidance on public benefit published by the charity commission in exercising their responsibilities.

This annual report has been approved by the Somerset Mendip Circuit Meeting held on 17.11.21 via zoom.

wed ‘ Signed Bos, Shroff Ao: Rev. Tina Swire — SMC Circuit Superintendent

UPDATED 09.11.2021

----- Start of picture text -----
ReportP on behalf of |—
----- End of picture text -----

To

- , Somerset Mendip Circuit Methodist Church Circuit Meeting

----- Start of picture text -----
Z
----- End of picture text -----

----- Start of picture text -----
RESERVES POLICY of | Somerset Mendip Circuit Methodist Church
----- End of picture text -----

Circuit Meeting

----- Start of picture text -----
1. ___ General Funds held at Y/E 31/08/2021
(2. _ Restricted Fundsheld —
|3. Endowment Fundsheld —

----- End of picture text -----

----- Start of picture text -----
31/08/2021 [£849,058
“ 7 | £ 9,309
“ oe | £ Nil -
----- End of picture text -----

  1. Reserves policy for General Funds | Itis our policy to hold 6 months expenditure in unrestricted funds to cover 6 months payroll costs and the other costs of the Circuit.

| In addition, it is expected that a manse will be sold in the next 12 months and replaced with a | more suitable property in the same area. This will require a large capital investment to upgrade, | so £200,000 has been designated towards this. We are also holding a further sum for major manse repairs pending and potential underpinning of one church building in the circuit. Advance knowledge of increased staff costs and decreased church contributions require prudence in holding further reserves to ensure and enable support of local church mission initiatives including on-line worship and eco projects aimed at community engagement. Continued support for Methodist VC and VA schools within the Circuit.

| _ 5. Policy for Restricted Funds - 7 Trust 13535 (£2,148) is available for training of Circuit Staff and will be continued to be used for this purpose. It is funded by a transfer of a minimum of £1,000 from the Circuit Model Trust Fund every year.

Trust 10117 (£7,161) is available to meet Circuit activities.

----- Start of picture text -----
Trusts 6874, 9522, 17572 & 13844 (£67,904) have been agreed by TMCP to be amalgamated,
| designated unrestrictedee and are presently uncommitted.
6. Terms relating to Endowment Funds held
----- End of picture text -----

----- Start of picture text -----
/
----- End of picture text -----

No funds held

----- Start of picture text -----
This Reserves Policy has been approved by |Somerset Mendip Circuit Methodist Church |
Circuit Meeting
Treasurer i Trustee
Full name Angela Lucy Wittleton Full Name Rev Tina Swire - Superintendent
ee ae _ = —<—<$<$<$<$<—<$—— —$
Signature . | Signature
----- End of picture text -----

a Circuit fan i >» Accruals Accounts — 2020-21

——— a * == = Y 1 y

THE METHODIST CHURCH REPORTS AND ACCOUNTS

for the year ended 31 August 2021

Somerset Mendip Methodist Circuit Circuit no *07/16

Registered Charity - Registration number

Rev Meg Slingo

----- Start of picture text -----
Barry Speddings
----- End of picture text -----

Lay Employees - Janet Day, Elizabeth Manley, Mike Evans | Deborah Towner, David Knight, Bthan Foister and Mike Bewick

Circuit Treasurer

----- Start of picture text -----
Angela Wittleton
----- End of picture text -----

Circuit No 07/16

Name of Circuit

SOMERSET MENDIP CIRCUIT

----- Start of picture text -----
Statement of Financial Activities (SOFA) for the year ended 31 August 2021
----- End of picture text -----

Notesto CircuitModel Designated
the General Fund Trust Funds Restricted Endowment Total
accounts (Unrestricted) (Unrestricted) (unrestricted) Funds Funds 2020-21
£ £ E £ £ £
Income
1 Donations and legacies 4 0
2 incomefrom monetary investments 6 938 2,342 7 3,287
3 Othertradingactivities 5 8,064 8,064
4 Assessments on Churches 193,222 193,222
5 Capital Receipt 8 2,482 2,482
6 Grants received {!]
7 Otherincome 7 22,140 22,140
8Totalincome 226,846 2,342 0 7 (¢] 229,195
Expenditure
9 Grants and donations 9,133 9,133
10Stipends Stipends and related costs i1 219,896 219,896
11 Property maintenance 21,652 21,652
12 District Levy O
13 DistrictAssessment 49,356 47,878 97,234
14 Insurance & Utilities 12,055 12,055
15Telephone Telephone&Travel 5,972 5,972
16Agents AgentsCommission on Lets 1,008 1,008
17Admin Admin Charges 457 1,510 4 1,971
18 MinistryCosts 5,455 718 6,173
19 0
20Total Total charitable expenditure 315,851 58,521 0 722 0 375,094
21Gains/(losses) Gains/(losses) on monetary investments (6)
22 Gains/(losses)on investment properties 1,412 AAlL 2,523
23Net Netincome/{expenditure} (89,005) (54,767) (4 396 0 (143,376)
24Transfers Transfers betweenfunds 107,573 (280,518) 200,000 (27,055) 0
25 Other gains/(losses) 0
26Net Netmovement infunds 18,568 (335,285) 200,000 (26,659) 0 (143,376)
27Total Total funds brought forward 1,705,525 755,044 35,968 2,496,537
28Total Total funds carried forward ; 1,724,093 419,759 200,000 9,309 QO 2,353,161

Circuit No 07/16

Name of Circuit SOMERSET MENDIP CIRCUIT

----- Start of picture text -----
Statement of Financial Activities (SOFA) for the year ended 31 August 2020
----- End of picture text -----

----- Start of picture text -----
|||||||||| |---|---|---|---|---|---|---|---|---| |Notes|to|Circuit Model|Designated| |the|General Fund|Trust|Funds|Restricted|Endowment|Total| |accounts|(Unrestricted)|(Unrestricted)|(unrestricted)|Funds|Funds|2019-20| |£|£|£|£|£|£| |Income| |1|Donations|and|legacies|4|0| |2|income from|monetary|investments|6|2,195|§,152|14|7,361| |3|Other trading activities|5|10,091|10,091| |4|Assessments|on|Churches|163,307|163,307| |5|Capital|Receipt|8|238,326|238,326| |6|Grants|received|9| |7|Other income|7|2,095|175,377|177,472| |8 Total income|177,688|418,855|0|14|0|596,557| |Expenditure| |9|Grants and|donations|4,289|244|4,533| |10 Stipends and|related|costs|11|195,167|195,167| |11|Property|maintenance|10,740|10,740| |12|District|Levy|165,894|165,894| |13|District Assessment|51,624|18,343|69,967| |14 Insurance &|Utilities|11,497|11,497| |15 Telephone & Travel|11,235|11,235| |16 Agents Commission|on|Lets|1,261|1,261| |17 Admin|Charges|452|722|3|1,177| |18|Ministry|Costs|6,709|755|7,464| |19|0| |20 Total|charitable expenditure|288,685|189,248|0|1,002|0|478,935| |21|Gains/(losses)|on|monetary|investments|0| |22|Gains/(losses)|on|investment|properties|(138)|(109)|(247)| |23 Net income/(expenditure)|(110,997)|229,469|(!]|{1,097}|0|117,375| |24 Transfers|between funds|(165,336)|164,335|1,001|0| |25 Other gains/(losses)|0| |26 Net movement in funds|(276,333)|393,804|0|(96)|0|117,375| |27 Total funds|brought forward|1,981,858|361,240|36,064|2,379,162| |28 Total funds carried forward|1,705,525|755,044|0|35,968|0|=|2,496,537|

----- End of picture text -----

Name of Circuit

Circuit No 07/16

SOMERSET MENDIP CIRCUIT

Balance Sheet as at 31 August 2021

----- Start of picture text -----
|||||||||||||||| |---|---|---|---|---|---|---|---|---|---|---|---|---|---|---| |Notes|to|the|(Unrestricted)|(Unrestricted)Trusts|||(Unrestricted)Funds|Funds| |Accounts|£|£|£|£|£|||£|£| |Fixed|Assets|| |SSSSC~=<“~~s~sSCiaSSSC| |Investments|||dC| |Current|Assets|| |[Debtors and|Prepayments|| Sa S||Saga] S||||8| |toons|bytheGreutt =||te||||CC || |[investments|witnTmce|||Sa|||2,38]|———an0,6s3|——|200000]|9.g09|=||882,280| |[central Finance|Board Depots|«||=i|SSS|ngaof| |ashatankandinhond|SsTSiSSCiYSSSCS~wCSCSCS| |||—«CTotaleurentassets| ——SSd?Caaib«|||-ara.oual__aa0esaltaal|||20000]||[——ssoai__—ioi’_—samazs]|Ct| |[Grants[creditorsCurrent|liabilities (uein wnderiyer)|——=«dtSBdYSSCt]SSSCdSCSSSSCdSCSC“‘“‘;SWCd|OCOC~*dYSCOCSC| |||payable within202-22,|||||| |||||——CTotatcurentiibi__Netcurrent|assets/t|i|bitities|ties||=|||[_—=——2,a0a|—atoyesa|—zoo,coo]——]|Samra]||S|0a]Sara]|.|283||S|5| |[___Totolassetslesscurrenttobiities]| |«|=.|72aosa]|——ana,7sei|200g]|ata]|8 268| |due|after|more|than|one|year|=|=|a| |a a| |[Grants|payable after202-2||||CTC || |loenstothecreutPSPC| |a|SSD(CTTT|TTTOy| |Funds|of the|Circuit| |[GeneralGreat|ModelFund(Unrestricted)Trust|fund|(Unresticted):||[| ————|||2,724,094)||_1,705,525|| |[Designated Funds (Unrestricted)||||||| |||Total|Unrestricted Funds||||:||2,303,852|| |IRestricted|Funds|||ee)|35,968| |lendowmentFunds|||er|ee| |||SSS”|ota Funds]|——=S«d|ramp]atorselaoomoo]———sanal_——=io|~—=—sana|

----- End of picture text -----

Somerset Mendip Methodist Circuit

Notes to the Accounts

----- Start of picture text -----
1. Basis of accounting
----- End of picture text -----

----- Start of picture text -----
|||||||||||||| |---|---|---|---|---|---|---|---|---|---|---|---|---| |The financial|statements|have|been|prepared|in|accordance|with Accounting and Reporting|by Charities: Statement of| |Recommended Practice (SORP)|applicable to|charities|preparing their accounts|in|accordance with the|Financial|Reporting Standard| |applicable|in the UX and Re[public of treland (FRS102)|(effective from|1 January 2015) —|(Charities SORP (FRS102).| |2.|Funds| |The funds|held constitute:|Genera!|Funds|held|for any purpose|of the Circuit which are|Unrestricted.|The|Circuit Model Trust Fund| |has wide purposes|defined|in Standing|Orders|and|is|categorised|as unrestricted.|Restricted|funds which are held|for a|narrower| |purpose|. There are|also the following|Endowment funds|as|listed.|Details of each|material fund|are|disclosed|in the final|note to| |these|accounts.|Any funds may be|represented|by more than just cash.| |3.|Accounting policies| |Basis| |These accounts|have been|prepared on the|basis|of historical|cost except that investments are shown|at their market value|at the end| |of the year,|on the|accruals|basis to show a true and|fair view of the|Circuit's|financial|position and|activities.| |Income|Recognition| |Income|is included|in the Statement of|Financial|Activities|(SOFA) when the|Circuit becomes|entitled to the|resources,|and the| |trustees are|reasonably certain they will|receive the|resources;|and|the|monetary value can|be measured|with|sufficient|reliability.| |Resources|Expended| |This|is recognised whena|liability is incurred,|or a constructive|obligation|arises, that results|in the payment being unavoidable.| |Liabilities|are recognised|as soon|as an outflow of economic|benefit|is|considered mare|likely than|not under the|legal or constructive| |obligation|committing the|Circuit to|pay out|resources.| |Grants| |Grants|made by the|Circuit from|its own funds|are recognised|in full|at the time of agreement|or when the|Circuit accepts that there|is| |a|legal|or operational|obligation to make the|payment.|When the grant|is recurrent over more than one year the balance payable in| |future years|is treated|as a provision|for future|commitments|in the Balance Sheet against the appropriate fund, the provision|being| |released|in future years|as|instalments|are|paid|in|accordance|with the|originally|agreed|terms.| |VAT| |Since the|Circuit|is not VAT registered,|all|input VAT|is charged|with the expenses to which|it|refers.| |Tangible fixed|assets for use by the|Circuit| |These are|capitalised if|they can be used for more than|one year, and|individually|cost at least £1,000.| |The freehold|property|is shown|in the accounts|at 2015 deemed cost values.|No|depreciation|Is provided on the|building because|the| |trustees|consider the|current|residual fair value of the|manse|buildings|(on the|assumption that|it had|reached the end of|its|useful| |economic|fife|by the year-end) to|be|not|less than|its current value.|Any depreciation|would|not be|material.|The property has|been| |reviewed|for impairment.| |Investment|Properties| |Investment properties|- no|property|is currently deemed to not be held|for the|long term|purposes|of|the|charity.| |Investments| |Investments are valued|in the|balance|sheet at market value|at the year end.|Investment income|is|included|in the|accounts when| |receivable|and any gains or|losses on|revaluation|at the year end|are shown|in the SOFA.| |Debtors and|Prepayments| |Debtors|primarily|relate to the payment|of the September stipend|in|August.| |Creditors| |Creditors|include both sundry expenses|and|specifically the|ist|quarter assessment|received|in August.| |Going Concern|These accounts have|been|prepared on the Going Concern|basis.|

----- End of picture text -----

----- Start of picture text -----
||||||||| |---|---|---|---|---|---|---|---| |Circuit| |Unrestricted|Model Trust|Restricted|2021|2020| |4.|Donations and legacies|Fund|Total|Total| |£|-|7|£|£|£| |Donations|0|0|0|0|0| |Legacies|0| |Total|0|0|0|0|0| |Circuit| |Unrestricted|Model|Trust|Restricted|2021|2020| |5. Other trading|activities|Fund|Total|Total| |£|£|&£|£| |Lettings|(Frome|Manse)|8,064|8,064|10,091| |Total|8,064|0|0|8,064|10,091| |Circuit| |Unrestricted|Model|Trust|Restricted|2021|2020| |6. Investment income|Fund|Total|Total| |Central|Finance|Board—_|938£|ee2,342|7£|3,287£|7,361£| |Total|938|2342|£47|3,287|7,361| |7.|Other income| |Other Income|22,140|0|22,140|177,472|

----- End of picture text -----

Included in other income are the closure of bank accounts from West Camel Methodist Church £596 and Sandford Methodist Church £20953 (2020 sale of Wells Manse)

&. Capital Receipt

Transferred Trust fund 2,482 2,482 238,326

The Trust fund from West Camel Methodist Church as transferred to TMCP (2020 Proceeds of chapel sales)

----- Start of picture text -----
|||||||| |---|---|---|---|---|---|---| |9.|Payment to Trustees|This year|Last year| |Payments made to trustees|or|related|family members for| |additional|services|provided|to the|Circuit|by agreement| |with the|Circuit|Meeting|£| |Number of trustees who were|paid|expenses| |Nature|of the|expenses| |Expense|payments|primarily|relate to reimbursement for travel|and|computing|costs.| |Total|amount|paid|£|5,239|10,731| |10.|Fees for examination|or audit of the|accounts| |Independent examiner's|or auditors’|fees|for|reporting| |on the|accounts|£|500|500| |Other fees|(eg:|advice,|accountancy|services)|paid|to the| |independent examiner or auditor|f|

----- End of picture text -----

11. Paid employees

----- Start of picture text -----
||||||||| |---|---|---|---|---|---|---|---| |Stipends and|related|costs|paid during the year were:| |Gross wages,|salaries,|stipends|and|benefits|in|kind|£| |Employer's|National|Insurance|costs|£| |Pension|costs|£| |Supernummeries and|Preaching fees|£| |Admin|Charges|and|Apprentice|Levy|£| |Total|staff|costs|£| |Average number of|staff|employed|during| |the|year were:|||4|tz|

----- End of picture text -----

No employee received employee benefits that totalled more than £60,000. There is no accrual for holiday pay as it is not carried forward.

12. Tangible Fixed Assets

The buildings now comprise of 4 Manses (4 - 2020) located in Castle Cary, Churchill, Frome & Coxley. Castle Cary, Churchill and Coxley are currently occupied by serving Presbyters. Frome Manse is currently let. The Manses have been valued as at 31/8/15 on the ‘Deemed Cost Basis' or actual cost if purchased since then. It is possible that the Frome Manse will be sold during the next financial year with a more suitable replacement purchased. Values of potential sale prices for each manse has been compared on "Zoopla” and found to be in excess of recorded values by at least 28%

----- Start of picture text -----
Cost or valuation
Other fixed
assets Payments on
including Fixtures, | account and
Residential Other motor fittings and | assets under
£ £ £ £ £ £ £
|| ||
[Balance broughtforward | | S| Ctazarga{ =| S| 8,494,798]
Additions =] CT CCE CC
Revaluatios(/-) | S| CT CT Cd
Disposas) | CT CE CT CC
[Balance carriedforward | S| S| tagaroa]S|]
Accumulated Basis) | |<StorRB [SLorRB |[StorRB_ |storka_ | 3,494,793]
Depreciation Rate| | S| | |
[Balance broughtforward | S| S| S| | Cd CC
pemecaincuneorvents | | = | Ss | S| CT |
Revatuations (7) | S| | CE CT
Disposals) | CT CTC
Transfers) | CTC] CTC
Balancecarriedforward | Ss ] Ss] ST
[Broughtforward[CarriedNet book forward value | : S||| S|
Caoarotago a || | | | |94,7983703 |
----- End of picture text -----

13. Investments

The funds that support the Circuit Model Trust Fund and the Manses Fund are held by TMCP in Trustees interest Funds on which interest is credited to the accounts each month. These are regarded as medium and long term investments.

TMCP is the legal owner and Custodian Trustee of all Methodist Model Trust property, including Legacies, Endowments and Accumulated Funds. Trust property is held for and on behalf of local Managing Trustees who are responsible for the day to day management of trust property. TMCP ensure that, through providing guidance and acting under thetr direction, the Managing Trustees comply with charity law and Methodist law and polity as determined by the Methodist Conference.

Analysis ofinvestmentmovements Thisyear Lastyear
Investments listedonarecognised Stock Exchange a a
Investments held incommoninvestmentfunds,
Securitiesnotlistedonarecognised StackExchange
Other investments
i
a
je
9,105
7,693
es
eee eee
Total
9,105
7,693
Change in investmentvalues
Carrying (market)valueatbeginningofyear
Add: additionsto investments at cost
Less:disposals atcarrying value
Netgain/(loss) onrevaluation
Carrying(market) valueatendofyear
:
7,693
7,831
a
ee eee
ee
e
eee
fF
1412

__
9,105
7,693
14,Analysis ofcurrentassets Thisyear Lastyear
Debtors andprepayments E £
Pre paid Stipends 11,950 11,809
Otherprepayments
Otherdebtors
Total debtorsandprepayments
1,094

13,044
Analysis ofcash atbank
Bank balance held in Co-operative Bank plc 11,721 22,189
TotalCash and Bank 11,721 22,189
15. Analysis ofcurrent liabilities and longterm creditors
Creditors £ 1,113 3,963
Assessments inAdvance £ 48,599 47,692
TotalCurrentLiabilities £ 49,712 51,655

16. Capital Commitments and Contingent Liabilities

At the 31st August 2021 the Circuit had no capital commitments. No Contingent liabilities were identified at 31st August 2021.

17. Loans

|Church||Purposeofloan|Purposeofloan|Amount
brought|New
|borrowings||Loan
interest ||Repayable
intheyear|Balanceat
yearend|| |---|---|---|---|---|---|---|---|---|---| |||||forward|||||| |||—|||||||| |EEE||||ee||||po|| |Repaymentdue|||||||||| |DuebetweenLand5years | 31/08/2023P|
Due laterthan5years
||||31/08/2024zz||31/08/2025Ri||31/08/2026im
as
tears|| |18. Detailed analysis ofindividual|individualfundmovements||||||||| |Unrestricted Funds
DuringtheyearitwasagreedatCircuitCouncil thatduetochangesatTMCPwewould amalgamatetrustswherepossibleandhaveasaresult|||||||||| |unrestricted some funds.|||||||||| |Trast 14855Sle
ofLand
Trust 19075DoneldCuet|Balance
1si3757|_223679|
43,877
147,892
||
2.490|||sisa7e||revaluation
Balance
:
vesio|| ason777[
warm
|OCS
7)
aay)||||| ||||||||||Property Model Trust|| |Development Reserve
Trust6874Unrestricted
Bequests Reserve
TermDevelopmentReserve
Designated - CircuitModelTrust||755,043|2,342|58,521|67,894
200,000
| (280,518)|

=
1,412|67,903
200,000
419,758|Amalgamated previous
Model Trust Bequests
|Designatedfundsforcapital
investment|| |Fund|Totals}|;
2,460,569
;|229,188|374,372|27,055|1,412||| 2,343,853||| |Restricted Funds
RestrictedFundName
Trust6874-VariousBequests||Opening
Balance
10,614||Expenditure|| Transfers
(10,614)
|||Closing
Balance|Purposeof thefund
;
Capital availableforBuilding
Project. Interest is||| ||]|||||||unrestricted|| |;
Trust9522-SaleofCottage||75|||(75)|||Capital available for Building
Project. interest is|| |||||||||lunrestricted|| |Trust13535 -Training&||1,863|7|722
1,000|||2,148|aining ofCircuit Staff-||| |DevelopmentFund||||||||taal
Internal Organisation|| |Trust17572-Southwood||10,918|||(10,918)|||Support ofCircuit Activities|| |Bequest|||||||||| |Trust13844saleof
house/land/school
EndowmentName|Totals}|6,448
35,968
Howthecapitalis
invested
Totals||(6,448)
SupportofCircuitActivities
(27,055)
4,111
9,309
;
Thecurrentvalueofthe
Annualincome
Whattheincomewas
capital
usedfor
ee)||||||

DECLARATIONS

Treasurer

| confirm that | have prepared the accounts from the records of the Circuit and that they include all funds under the control of the Circuit Meeting

----- Start of picture text -----
|||||||||| |---|---|---|---|---|---|---|---|---| |Signature|of Treasurer|:|Date| |Name| |Mrs Angela|Wittleton| |Address| |Drilt|Hall|Cottage,|Street|Road,|Glastonbury,|Somerset,|BA6|9EF|

----- End of picture text -----

Presentation to the Circuit Meeting for approval.

----- Start of picture text -----
||||||||||||||| |---|---|---|---|---|---|---|---|---|---|---|---|---|---| |||confirm|that the Accounts the Accounts Accounts|have|been|presented|to|the|Circuit|Meeting|on|f|November|2021| |and|were|approved.| |meetingSignature|of the|Chair of the||‘|J|f|Date|November|2021| |Name|of the|Chair|of the|7| |meeting|Rev Tina Swire|

----- End of picture text -----

| confirm that the Accounts the Accounts Accounts have been presented to the Circuit Meeting on and were approved.

Independent Examiner’s Report to the Trustees of the

----- Start of picture text -----
Somerset Mendip Methodist Circuit
----- End of picture text -----

This Report is on the Circuit Accounts for the year ended 31* August

Respective responsibilities of Trustees and Examiner

The charity's trustees are responsible for the preparation of the accounts. The Charity’s Trustees consider that an audit is not required for this year under Section 144 of the Charities Act 2011(the Charities Act) and that an independent examination is needed.

It is my responsibility to:

Basis of independent Examiner’s Report

My examination was carried out in accordance with the general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. it also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as Trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit and consequently no opinion is given as to whether the accounts present a “true and fair view’ and the report is limited to those matters set out in the statement below.

----- Start of picture text -----
Independent Examiner's Statement
----- End of picture text -----

----- Start of picture text -----
In connection with my examination, no matter has come to my attention:
(1) which gives me reasonable cause to believe that in any material respect the requirements:
to keep accounting records in accordance with Section 130 of the Charities Act.
to prepare accounts which accord with the accounting records and comply with the accounting
requirements of the Charities Act
have not been met; or
(2) to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.
Name -
Mr Christopher Gould
Signature CM Godol ~ |Date # (it /(2orI
Relevant Professional qualification or body
Chartered institute of Management Accountants
Address 15 Baglyn Avenue, Kingswood, Bristol, BS15 4XS
----- End of picture text -----