OpenCharities

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

2022-03-31-accounts

Reference and Administrative Reference and Administrative Details
Chairman's
Report
Trustees' Report 3 to 10
Statement ofFinancial Activities 11to 12
Balance Sheet 13to 14
Statement ofCash Flows 15
Notes to the Financial Statements 16to 37
Independent
Auditors'
Report 38to 42

Trustees IH Brierley, Chairman
SirJA Harman
EArcher-Firth
JR Charlesworth
JP Garside
JH Thornton
JW Bell
N TTaylor
BSykes
Company Registration Number 7100811
Charity Registration Number 1135258
Solicitors: Chadwick
Lawrence
LLP
13Railway
Street
Huddersfield
West Yorkshire
HDI 1JS
Auditor Lambert Roper & Horsfield Limited
Chartered
Accountant
and Auditor
First Floor
Rosemount
House
Huddersfield
Road
Elland
West Yorkshire
HX5 OEE
Financial Advisers Robertson Baxter Limited
The Mill, 150Penistone Road
Shelley
Huddersfield
HD8 8JQ
Fund Managers CCLA Investment Management
Senator House
85 Queen Victoria Street
London
EC4V 4ET
Principal Office c/o Chadwick
Lawrence LLP
13Railway
Street
Huddersfield
West Yorkshire
HD1 1JS
Bankers National
Westminster
Bank Plc
8 Market Place
Huddersfield
West Yorkshire
HD1 2AL

Year Number ofGrants Value ofRegular Grants Capital Appreciation
Drawdown
Total Value ofGrants
Awarded
2016/17 116 $82,581 521,692 $104,273
2017/18 174 f172,062 630,707 $202,768
2018/19 206 K317,071 f30,707 f347,778
2019/20 251 X293,083 f13,329 K306,412
2020/21 462 61,156,335 K8,541 K1,164,876
2021/22 249 j685,577 619,760 f705,337

an d Losses)
Unrestricted Restricted Endowment Total Total
funds funds funds 2022 2021
Note
Income and Endowments from:
Donations
and legacies
3 72,496 323,813 13,709 410,018 1,643,310
Charitable
activities
4 81,766 81,766 135,588
Investment
income
5 121,745 121,745 119,797
Total Income 154,262 445,558 13,709 613,529 1,898,695
Expenditure
on:
Raising funds (30,038) (69,109) (11,653) (110,800) (162,871)
Charitable
activities
(124,557) (705,337) (829,894) (1,283,428)
Other expenditure (213) (213) (213)
Total Expenditure (154,808) (774,446) (11,653) (940,907) (1,446,512)
Gains/losses
on investment
assets 135,049 178,221 313,270 625,259
Net (expenditure)/income (546) (193,839) 180,277 (14,108) 1,077,442
Transfers between funds (798) 17,698 (16,900)
Net movement
in funds
(1,344) (176,141) 163,377 (14,108) 1,077,442
Reconciliation
of
funds
Total funds brought
forward 167,157 2,247,785 2,018,445 4,433,387 3,355,945
Total funds carried forward 20 165,813 2,071,644 2,181,822 4,419,279 4,433,387

Total
Unrestricted Restricted Endowment 2021
Note
Income and Endowments from:
Donations
and legacies
82,680 1,560,630 1,643,310
Other trading
activities
135,588 135,588
Investment
income
119,797 119,797
Total Income 218,268 1,680,427 1,898,695
Expenditure
on:
Raising funds (27,372) (125,094) (10,405) (162,871)
Charitable
activities
(113,677) (1,169,751) (1,283,428)
Other expenditure (213) (213)
Total Expenditure (141,262) (1,294,845) (10,405) (1,446,512)
Gains/losses
on investment
assets 255,064 370,195 625,259
Net income 77,006 640,646 359,790 1,077,442
Transfers between funds 166,421 (166,421)
Net movement
in funds
77,006 807,067 193,369 1,077,442
Reconciliation
offunds
Total funds brought forward 90,151 1,440,718 1,825,076 3,355,945
Total funds carried forward 20 167,157 2,247,785 2,018,445 4,433,387

2022 2021
Note
Fixed assets
Tangible assets 15 124 338
Investments 16 3,738,992 3,784,480
3,739,116 3,784,818
Current
assets
Debtors 17 75,998 220,722
Cash at bank and in hand 18 711,814 634,371
787,812 855,093
Creditors: Amounts falling due within one year 19 (107,649) (206,524)
Net current assets 680,163 648,569
Net assets 4,419,279 4,433,387
Funds ofthe charity:
Endowment 2,181,822 2,018,445
Restricted income funds
Restricted 20 2,071,644 2,247,785
Unrestricted income funds
Unrestricted 165,813 167,157
Total funds 20 4,419,279 4,433,387

Statemen t ofCash Fl ows for the Ye ar Ended 3 1March 2022
2022 2021
Note
Cash flows from operating activities
Net cash (expenditure)/income (14,108) 1,077,442
Adjustments
to cash flows from non-cash
items
Depreciation 6, 8 214 213
Investment
income
Revaluation
ofinvestments
5 (121,745)
(313,269)
(119,797)
(625,259)
(448,908) 332,599
Working capital adjustments
Decrease/(increase)
in debtors
(Decrease)/increase
in creditors
17
19
144,724
(98,875)
(168,409)
170,473
Net cash flows from operating activities (403,059) 334,663
Cash flows from investing
activities
Interest receivable
and similar
Purchase ofinvestments
Sale ofinvestments
income 5
16
9,154
(5,558)
364,315
5,830
(218,706)
73,333
Income from investing
activities
112,591 113,967
Net cash flows &om investing activities 480,502 (25,576)
Net increase
in cash and cash
equivalents 77,443 309,087
Cash and cash equivalents
at 1 April
634,371 325,284
Cash and cash equivalents
at 31March
711,814 634,371
Reconciliation
ofnet cash flow to movement
in net funds
Decrease in cash (77,443) (309,087)
Net funds at 1 April 2021 634,371 325,284
Net funds at 31March 2022 711,814 634,371

Unrestricted Endowment
funds Restricted funds Total
General funds Permanent funds
Donations and legacies;
Donations
and gifts
50,071 123,494 13,709 187,274
Grants 200,319 200,319
Subscriptions 3,350 3,350
Donated services and facilities 19,075 19,075
Total for 2022 72,496 323,813 13,709 410,018
Total for 2021 82,680 1,560,630 1,643,310

Unrestricted
funds Total
General funds
Fund management charges 81,766 81,766
Total for 2022 81,766 81,766
Total for 2021 135,588 135,588

Restricted Total
funds funds
Interest receivable and similar income;
Interest receivable on bank deposits 9,154 9,154
Other income from fixed asset investments 112,591 112,591
Total for 2022 121,745 121,745
Total for 2021 119,797 119,797

Unrestricted
funds Total
General funds
Note
Staff costs 22,035 22,035
Allocated support costs 8,003 8,003
Total for 2022 30,038 30,038
Total for 2021 5,849 5,849

Endowment
Restricted funds Total
funds Permanent funds
Note
Other investment management costs;
Other portfolio management costs 69,109 11,653 80,762
Total for 2022 69,109 11,653 80,762
Total for 2021 125,094 10,405 135,499

Unrestricted
funds Restricted Total
General funds funds
Note
Grant funding ofactivities 705,337 705,337
Staff costs 88,137 88,137
Allocated
support costs
32,010 32,010
Governance
costs
4,410 4,410
Total for 2022 124,557 705,337 829,894
Total for 2021 113,677 1,169,751 1,283,428

Unrestricted
funds Total
General funds
Note
Depreciation, amortisation and other similar costs 213 213
Total for 2022 213 213
Total for 2021 213 213

Unrestricted
funds Total
General funds
Basis ofallocation
Premises
expenses
20% 1,319 1,319
Office expenses 20% 4,066 4,066
Training
and travel
20% 156 156
Accountancy 20% 831 831
Payroll and bookkeeping 20% 580 580
Professional
fees
20% 1,000 1,000
Bank charges 20% 51 51
Total for 2022 8,003 8,003
Total for 2021 5,847 5,847
Charitable
activities expenditure
Unrestricted
funds Total
General funds
Basis ofallocation
Premises
expenses
80% 5,274 5,274
Office expenses 80% 16,262 16,262
Training
and travel
80% 626 626
Payroll
and bookkeeping
80% 2,320 2,320
Professional
fees
80% 4,000 4,000
Bank charges 80% 204 204
Accountancy 80% 3,324 3,324
Total for 2022 32,010 32,010
Total for 2021 23,387 23,387

Unrestricted
funds Total
General funds
Audit fees
Audit ofthe financial statements 4,410 4,410
Total for 2022 4,410 4,410
Total for 2021 4,200 4,200

Analysis ofgrants
Grants to
Grants to institutions individuals
2022 2021 2021
Analysis
Grants 705,337 1,149,683 15,193

Fund
Grant Paid K
2022 2021
The John LBrierley Fund 3,550 8,639
The Charlesworth
Fund
13,175 10,351
The Davy Fund 4,200 5,200
The Deighton
and Brackenhall
Fund 3,400 4,400
The General Funds 12,855 7,000
Bright Green Community Trust Fund 25,670 32,100
The Westerman
Fund
4,700
The Hazel Charlesworth Fund 4,500 1,900
The Longley Farm Fund 4,400 5,450
Surviving
Winter
7,638 4,999
The Stephen Wood Fund 5,500 1,865
The Kirklees Police Fund 2,145 550
The Midway
Equities Fund
(2,197)
The Kirklees Fund 19,679 7,883
Jimmy Dickinson
Fund
13,636 7,000
The Hirst Brierley Fund 5,333
The Thornton
Family Fund
133,124 70,990
Collective Power Fund 4,670 3,398
¹iwill (8,356) 61,035
Let June Make aDifference 53,282 10,194
Coronavirus
Emergency
Fund 31,653 585,351
Match It 3,000 285,693
DCMS Comunity
Match
Challange 3,524 53,076
Made by Sport 41,546
Household
Fund
90,000
Local Care Direct 137,198
Heckmondwike
Fund for
the Needy Sick 3,300
GVC 44,550
ACE Let's Create 37,465

11 Net incoming/outgoing
resources
Net outgoing resources for the year include:
2022 2021
Audit fees
Depreciation offixed assets
4,410
213
4,200
213

The aggregate
payr
oll costs were as follows:
2022 2021
Staff costs during the year were:
Wages and salaries 103,475 101,543
Social security costs 4,588 4,099
Pension costs 2,109 1,971
110,172 107,613

2022 2021
No No
4

15 Tangible fixed assets
Computer
equipment
Cost
At 1 April 2021 1,640
At 31March 2022 1,640
Depreciation
At 1 April 2021 1,302
Charge for the year 214
At 31March 2022 1,516
Net book value
At 31March 2022 124
At 31March 2021 338

Investments
Listed Unlisted
investments investments Total
Market Value
At 1 April 2021 3,749,880 34,600 3,784,480
Revaluation 313,269 313,269
Additions 5,558 5,558
Disposals (361,915) (2,400) (364,315)
At 31March 2022 3,706,792 32,200 3,738,992
Net book value
At 31 March 2022 3,706,792 32,200 3,738,992
At 31March 2021 3,749,880 34,600 3,784,480
17 Debtors
2022 2021
Prep ayments 369 364
Accrued income 75,629 220,358
75,998 220,722
18 Cash and cash equivalents
2022 2021
Cash on hand 51 51
Cash at bank 711,760 634,317
Short-term
deposits
3 3
711,814 634,371
19 Creditors: amounts falling due within one year
2022 2021
Other taxation
Accruals
and social security 5,419
102,230
3,572
202,952
107,649 206,524

20 Funds
Balance at Other Balance at
1April Incoming Resources recognised 31March
2021 resources expended Transfers gains/(losses) 2022
Unrestricted
General
General Fund 167,157 154,262 (154,808) (798) 165,813
Restricted
The John L Brierley
Limited Grassroots
Grant Fund 1,613 2,150 (2,550) 1,213
The Charlesworth
Community First
Grant Fund 53,797 10,794 (18,094) 3,416 49,913
The Davy Grassroots
Grant Fund 3,178 4,464 (4,201) 3,441
The Deighton
and
Br ackenhall
Initiative
Grassroots
Grant Fund 4,604 4,615 (3,400) 5,819
The General
Grassroots
Grant
Fund 25,514 19,344 (9,363) 2,000 3,305 40,800
The Hazel
Charles
worth
Community First
Grant Fund 17,466 3,464 (6,265) 1,858 16,523
The John L Brierley
Limited
Community
First Grant Fund 4,261 801 (1,408) 254 3,908
The Longley Farm
Grassroots
Grant
Fund 1,079 2,902 (2,400) 1,581
Surviving
Winter
Fund 7,678 (45) (7,633)
The Westerman
Bequest Grassroots
Grant Fund 4,398 1,412 (4,700) 1,110
The Stephen Wood
Community First
Grant Fund 18,626 3,655 (7,363) 1,531 16,449
The Kirklees Police
Community First
Grant Fund 7,636 1,417 (2,867) 448 6,634

Balance at Other Balance at
1 April Incoming Resources recognised 31March
2021 resources expended Transfers gains/(losses) 2022
The Midway
Equities Community
First Grant Fund 7,903 1,311 (668) 415 8,961
The Kirklees
Community
Community
First
Grant Fund 79,618 16,419 (26,363) 5,197 74,871
General Community
First Grant Fund 10,264 2,004 (4,422) 571 8,417
Longley Farm
Community
First
Grant Fund 11,358 2,559 (3,304) 810 11,423
Jimmy Dickinson
Fund 119,329 3,670 (15,506) 10,880 118,373
Bright Green
Community
Trust
5,371 46,657 (30,576) 2,400 23,852
The Thornton
Family Fund 1,151,930 35,862 (144,767) 95,276 1,138,301
The Baxter Family
Fund 410 855 1,265
Collective Power
Fund 26,317 749 (5,051) 2,453 24,468
Piwill Fund 3,567 (5,961) 8,356 5,962
Let June Make a
Difference 101,560 1,655 (54,914) 798 7,545 56,644
National
Emergencies
Trust
(NET) Coronavirus
Appeal 31,662 (31,662)
Stanley Inniss Fund 405 405
Match It 194,982 (3,000) 191,982
DCMS Community
Match Challenge 3,524 (3,524)
JCharlesworth
Match Funding 7,000 (2,000) 5,000
Heckmondwike
Fund for the Needy
Sick 107,343 3,397 (5,033) 9,210 114,917
The Hirst Brierley
Fund 63,033 1,919 (6,311) 5,641 64,282
Heckmondwike
Women's
Patriotic
Guild
Local Care Direct
8,614
137,198
273 (139)
(137,198)
739 9,487
Made By Sport 26,547 16,319 (42,864)

Balance at Other Balance at
1April
2021
Incoming
resources
Resources
expended
Transfers recognised
gains/(losses)
31March
2022
Household
Support
Fund 100,000 (100,000)
Thornton &Ross
Anti Knife Crime
GVC Fund
72,935
49,500
(7,294)
(49,500)
65,641
ACE Let's Create 40,462 (40,462)
Total restricted 2,247,785 445,558 (774,446) 17,698 135,049 2,071,644
Endowment
PerInan en''
The John LBrierley
Limited Grassroots
Fund
The Charlesworth
66,320 (1,097) 5,843 71,066
Community
First
Fund
The Davy Grassroots
332,577 (3,416) 30,606 359,767
Fund
The Deighton
and
137,722 (2,277) 12,133 147,578
Brackenhall
Initiative
Grassroots
Fund
The General
142,371 (2,354) 12,542 152,559
Grassroots
Fund
The Hazel
177,037 (3,288) 13,972 187,721
Charles
worth
Community
First
Fund
The John LBrierley
106,723 (1,858) 9,811 114,676
Limited Community
First Fund
The Longley Farm
24,677 (254) 2,271 26,694
Grassroots
Fund
The Westerman
89,540 (1,481) 7,888 95,947
Bequest Grassroots
Fund
The Stephen Wood
43,545 (720) 3,836 46,661
Community
First
Fund
The Kirklees Police
112,643 (1,531) 10,337 121,449
Community
First
Fund
The Midway
43,646 (448) 4,017 47,215
Equities Community
First Fund 40,391 (415) 3,717 43,693
Page 31

Balance at Other Balance at
1April
2021
Incoming
resources
Resources
expended
Transfers recognised
gains/(losses)
31March
2022
The Kirklees
Community
Community First
Fund 505,871 (5,197) 46,556 547,230
General Community
First Fund 55,575 (571) 5,115 60,119
The Longley Farm
Community First
Fund 78,840 (810) 7,256 85,286
Longley Hott Wind
Farm 34,600 (2,400) 32,200
The Baxter Family
Fund
BeMore Mandy
26,367 13,709 (436) 2,321 28,252
13,709
2,018,445 13,709 (11,653) (16,900) 178,221 2,181,822
Total funds 4,433,387 613,529 (940,907) 313,270 4,419,279

21 Analysis ofnet assets betw een
funds
Unrestricted Endowment
funds Restricted funds Total funds
Tangible fixed assets
Fixed asset investments
Current assets
Current
liabilities
124
187,663
(21,974)
1,544,724
586,440
(59,520)
2,194,268
13,709
(26,155)
124
3,738,992
787,812
(107,649)
Total net assets 165,813 2,071,644 2,181,822 4,419,279
Unrestricted Endowment Total funds at
funds Restricted funds 31March
General funds Permanent 2021
Tangible
fixed assets
Fixed asset investments
Current
assets
Current
liabilities
338
182,669
(15,850)
1,592,208
672,426
(16,849)
2,192,272
(2)
(173,825)
338
3,784,480
855,093
(206,524)
Total net assets 167,157 2,247,785 2,018,445 4,433,387