local me cap Bournemouth Gateway Bournemouth Gateway Club Llmited (a company Ilmited by guarantee) Trustees, Report and Financial Ststements For the Year Ended 31 March 2025 Charity Number: 1147598 Company Number: 7953887
Report of the Trustees for the Period Ended 31 March 2025 - Contents Achievements and Performance Plans for Futu Periods Our Aims and Objectives How our Activities Deliver Public Benefft Financial Review Risk Management Investment Policy Reserves Policy Structure, Governance and Management Reference and Administrative Information Financial Statements Statement of Financial AcVitieS for the Period Ended 31 March 2025 Balance Sheet as of 31 March 2025 Notes Forming Part of the Financial Statements Independent Examiner's Report to the Trustees of Bournemouth Gateway Club io li li 12 14 15 15 16 17 27
Re ort of the Trustees for the Year Ended 31 March 2025 Achlevemerrts and Performance Overview Bournemouth Gateway Club contr.nues to adapt, applwng best endeavours to provide regular social, leisure and learning opportunities, contact. continuity and ideas for our members to stay happy, occupied and healthv. Our provision is currently 3 days per week 10:30am-3pm (Wednesdays, Thursdays & Fridays) and alternate Saturday evenings 6-8pm. We also aim to facilitate an offsite social event once per month. There continued to be lots of activity and friendship5 rnade on our Facebook social group page only open to adults with a learning disability and their family members / carers- which provides a safe space for on-line communication. We maintained an online presence via our Facebook page, a small amount of Instagram posting and we also signp05ted wider opportunities, With a following of nearly 2,0 we have occasionally been able to 'monetise' some of our Facebwk posts, but this has only reali5ed 3 few pounds over the year. To manage numbers and not overcrowd the premises post-covid, we limitedmember numbers on daytime sessions to approximately 25, on a booked only basis and payable by monthly invoice. We did not restrict numbers on Saturday sessions as it is a much more fluid group with member5 comin8 and goin8, a less structured environment and a shorter period on site. From l January 2024 our fees were set at £28 per day1£8 per hour) which made us good value in a broad market. We made clear that we were open to discussion with anyone for whom this price might cause financial hardship, and we have been able to offer a discounted rate, underpinned by a grant from Dorset Communlty Foundation. to some of our rnore vulnerable members and a group rate, to a care home who brought several clients with carers. We have an increasing number of members (there were eleven as of March 20251 for whom Bournemouth, Christchurch and P¢x)le Council IBCPI commission our services directly. Discussions continue with BCP about the future of the Embassy Centre building in Brassey Road, Moordovm, that we run from and we remain positive about our charity takin8 on responsibility for the premises under the council's Community Asset Transfer ICATI pre$s. We have recelved drafts Heads of Terms and are workin8 to understand the full implications of these, for example what it would mean to our charity to enter a Head Lease with a Sub Leas
(Hands of Stone Boxing Club/Winton ABC Limited} in situ. There remain several polnts to clarify before we can conclude the CAT process. We have also been involved {to a small extent) with the BCP day opportunities strate8V development I review and we remain a willing partner to explore the delivery of pilot schemes with the aim of widening options for adults with learning disabilities to participate in meaningfLA activities. Speclal Projects Youn er Adults Club Following a necdotal feedback from friends and family indicating a need for a social group fcr younger adults, we applied for - and were fortunate to receive - a grant of £7,306 from The National Lottery Community Fund. This funding supported the establlshment of a weekly Thursday evening social club for younger adults with special needs. aged 18 to 25 for the 2024 calendar year. Of the total grant fundin8, £5,479 has been recognised as income in the 2024-25 financial year. Promotion for the sessions vrfas carried out via social media, stsff and volunteer networks and broader outreach through BCP teams such as The Transitions Tearn, Youth Services, and variou5 local organisations. Although participant feedback was consistently positive, overall attendance remained low. Attendance ranged from a minimum of 3 to a maximurn of 13 participants, with an average of 9 per session. Given the ongoing costs associated with staffin8, venue hire, refreshments, and actlvitymateriaLs.' It wa5 determined that the group was not flnanclally sustainable in the long term. As a result, the club closed in December 2024. We remain open to revisiting a similar initiative in the future, potentially with adjustments, particularly once we have nstricted accessto the premises and are no longer subject to specific rental charges for these hours - 3 change that could improve the viability of such a group. Events and Activities We have tried to make a commitment to - approximately once per calendar month - facilitstirE an off-site social activity as this is always a very popular request from our members during our termlyactivity planning sessions - these events have included 'The Big Night Out, with a pub meal beforehand. crazy golf, bowling and other meet ups.
In what has become an annual event, we marched in the Bourne Free Pride parade in support of our members who are also part ofthe LGBTQ+ community and inthe spiritof Inclusivity generally. Around 25 members and staff marched in the parade and most Joined in the festival at Meyrick Park. Bourne Free were kind enough to offer our member5 a reduced rate ticket and were massively supportive of us throughout the process. Friendships were made and we were warmty welcomed. We hosted The Creature Teachers interactive animal encounter on all three of our days across the year. We welcomed the RNLI for a week of water and beach safety talks. Ourthanks to Winton Librdryfor their ongoing support of our members who regularlyenjoy a trip out to browse the books, attend events, exhibitions etc and to have a picnic inthe library gardens. Many thanks to the Frlends of Dolphin volunteers for hosting a Series of free boat trips around Poole Harbour on each of our days across the summer. Our thanks to Growth HQ, a local marketing company, who were kind enough to support us wlth both staff volunteers and funding to tske many members on a trip to Bournemouth Oceanariun with lunch Included. Throughout the year we 5UPPOrted members to attend several events hosted by People First Forum (another local charity supporting adults with learning disabilities) including workshops on 'The Bill of Ri8hts' and 'The Big Plan.. We supported membersto walk lif ablelto Slade's Farm Parktoenjoy the facilitiesthere and then have a fish and chip lunch at The Crumbs Project - a charity who run a caterin8 skills project fLT local adults with learning disabilities. We collaborated with BCP Skills and Learning to provide 3 variety of short courses. fre e to us, fcT our daytime members. These included 'foundations to wellbein8' and 'confident social communication,. These have been successful activities bringing some structure, fun. and en8a8ement to the sessiuns. We are grdl'eful for the support of the individual tutor5 and the widef Skills and Learning team. In December 2024 we had our ever-popular member5 Christmas party at Winton British Legion with a disco, 'everybody wlns, raffle and a performance by the participants of our 'singing fr wellness, course run by Skills and Learning. A buffet was procured from Westljourne Rotary Club who run catering scheme supporting women refugees and other people from ethnic minority
backgrounds to learn business skills and we were delighted to continue to support a good cause whilst getting delicious, good value food, We had approximately 75 members attending plu5 carers. Sn January 2025 we returned to Winton British Legion and had an interactive member's pantomime run by The Treehouse Theatre company. This is always a popular lively event. Saturday aub Saturday sessions coniinued through the year. We continued to apply charity funds to subsidise these sessions - Saturday fees are set at just £5 to include a light supper. We have held a variety of activities and themed nights which have been well-received, and we were happy to see that numbets have increased steadily. Income Generntion Between April 2024 and March 2025 our income from members fees was £28 per daytime session (£8 per hour) which totalled £89,734 for the year {2024: £48,913). IX)natlons and Fundralsln8 We are delighted and thankful to recogni5e several donation5 during this year: Many thanks to the team from B&Q Castlepoint who spent a day refurbishing and redecorating our art rrn and adding new furniture and equipment to a totsl value of approximately £1,000. We signed up as a charity member of BH Coastal Lotteries and are regualrly promoting this on our social media. This is not bringing in a big income but realised £218 in this financial year. We have also signed up to Easy Fundraising where we are paid a small amount when supporters shop online via thei r portal. This should bring in a small but steady stream of income £91 was received in the 24-25 year. Many thanks to Dor*t Community Foundatton for a £5.CMXI grant towards core costs to help us to expand our hours, extend our range of activitie5 and to support our more vulnerable members. This has enabled us to offer a reduced rate fee to meMr5 who are strugglin8 linancially and could not afford to attend otherwise. Once agaln. we thank Singlepoint Bookkeeping, our payroll provider, who have donated their services via 3 Gift in Kind with an estimated value of £l,SOO to provide payroll services and other bookkeeping services free of charge to us for several years in succession.
Staff and Voluntee Unfortunately, with the young people's club ending, we Vre unable to extend Gill's contract into 2025, but Winston remained on our 'banY staff. Throughout the year we employed 6 staff with total of 52 hours each week, an equivalent of 1.3 full ttme staff. From January the hours dropped to 46.5, an equivalent of 1.24 full time stsff. Kirsty and Laura have continued as regular sessional workers, providing engaging activities for our members each week. In March 2025, Laura joined our payroll and started to work 2 full days each week. We are a150 fortunate to have several regular and frequent volunteers who generously give their tlme to support our rnembe. Rachel ensures that the art room is a welcoming space where people can chat and undertake quiet activities: Phil's Friday News Group is a very wpular opportunity for everyone to have their say: Marion, Nicky and Trey have helped to run our Thursday evening club for younger adults; Martin has entertalned us with discos and karaoke sessions; and Trdcy, Maria and Julie have ensured that our Saturday evening club sessions run smoothly. In addition. we have had support from many other people who have volunteered on an ad hoc bas15 to make our club a happy and WlCoM1ng place, We are very grateful for the contribution that each and every one of our volunteers and supporters has made to Bournemouth Gateway Club - we really couldn't do it wthout you. Premises The building we use for our sessions is known as the Embassy Centre and is owned, and rented to us by Bournemouth, Christchurch and Poole Council IBCP}. Our rent remains at £20 per hour. We recognise that this still represents good value for money, and we are grateful that we have continued to be able to call the Embassy Centre our home.
Plans for Future Perlods It remains clear that for our rnernbe it is the routines and rnostly the friendships and relationships. which they develop through Bournemothh Gateway Club, that are most important to them. In the coming year we plan to focus on continuing to 5UPPOrt members to regain and grow their confidence,. building those routines and reconnecting those friendship5, growing their networks and having access to people they are comfortable to spend time with either physically or virtually. We also know that our members wish to be out and about in their community, meeting friends, taking part in activities, and doing all the things that the general population take for granted. We will do our best to support this by holding approximately monthly ott-site social events and also encouragin8 and supportin8 members to meet independent of Bournemouth Gateway Club. We are very grateful for the ongolng support of our members, their carers: friends and famili We Ik forward welcoming old and new members and to continuing to provide social activities relevant to our members, wants and needs moving forward. Moving forward we hope to realise our plans to take on the Embassy Centre under BCP Council's Community Asset Transfer ICATI process, a5 havin8 our own premises would be transformational for our charity. We will review our opening hours to ensure that our services best respond to the needs of adults with learning disabilities or related conditions, and having greater certainty abolrt our premises on an ongoing basis is a necessity for our charity to be able to invest in service development. We will engage with HMRC toseek clarityon the VAT status of our Income streams. It 15 our belief that grant funding received is outside the scope of VAT; and saturday evening sessions are non- business because they are open access to all, subsidised by our charity reserves as income generated is significantly less than the cost of delivery. The bulk of our Income derives from sessional payments for day opportunities servlces. As a registered charity we are an eligible body for VAT Notice 70112 - Welfare Services and Goods, We believe that our day opportunities are Welfare Services, namely the provision of care, treatment. or instruction designed to promote the physical or mental welfare of disabled persons, There is a third criteria for our services to be an exempt supply, which is that the recipient of services must have been personally assessed. We believe that people attending our services will have a care plan which specifies the need f meaningful acttvities, but we are endeavouring to follow up with commissioners or our members. social workers to confirm that this is the case. th We will also focus on fundraising activities to mark our 15 year as a charity and to seek capital 8fdnt funding towards the refurbishment of the Embassy Centre.
Our Aims and Ob ectives Pur s and Aims Our Charity's purposes as set out in the Objects contained in the Company's Memorandum of Association are: The relief of people with a learning disability, in particular by the provision of help and support for them, their families, dependents and carers. To provide or a$5iSt in the provision of facilities for the CreatiOn or other leisure time occupation for people who have need thereof by reason of learning disability with the object of improving their conditions of life. "Learning disability" means any developmental disability of the mind and any associated condition howsoever caused and with whatsoever consequences including intellectual disability and impairment learning disability, whether mild, moderate or severe. Those capable of benefi'tling aforesaid are referred to as "beneficiaries". The aims of our charity are to provlde social activities for adults with learning disabilities. Ensurin our work delivers our Alms We have regular meetings of Trustee5 to review our aims, objectives and activities. These Trustee discussions are informed by feedback from our beneficiaries, 8leaned from members. meetings, and ad hoc dlscussions with people wtho use our servlces, or their carers. We also have good liaison with Royal Mencapsociety I"Mencap"I naOnally. and work with them and other Gateway Clubs to share best practice. The focus of our work Our work is focused around running a social and activities club for adults with learning disabilitie which is held at the Embassy Centre. During the year, we operated sessions between 10:30am and 2pm each Wednesday, Thursdav and Friday and 6pm to 8pm alternate Saturdays. From January 2024 we ran a Thursday evening session 6pm to 8pm specifically for young adults aged 18 to 24 years.
How our Actlvltles Dellver Publlc Beneflt We deliver public benefit through the relief of people with a learning disa'llty, in particular by the provision of help and support for them, their families, dependents and carers; and the provision of facilitiesforthe recreation or other leisure time occupation for people who have need thereof by reason of learning disability with the obJect of improvlng their conditions of life. Who Used and Benefitted from Our Serylces? Durlng the year ended 31 March 2025, the numbers of people who used and benefftted from our services were as follows.. We offered sessions for up to 25 members on Wednesday, Thursdays and Fridays each week and for uncapped numbers of attendees at our Saturday night sessions. This equates to 870 12024.8811 Wednesday sessions attended, 1,113 12024-1,248) Thursday sessions and 973 12024-1,092) on Fridays, a total of 2,956 day-sessions 13,221 in 23-241. Saturday nights varigj with attendance ranging from 20 to 45 members, typically averaging 30 people. Facebook chats and group chats helped a large number of beneficlaries. As well as personal contact we often share information on communlty and specialist events that might be of interest and slgnpost to events, health and support Information. In the period April 24 to March 25. we published thousands of photos, and had nearly 2.000 likes and follows1599 additional follows) and a huge 64,788 pa8e views. As at March 2024, our private Facebook social group had membership of over 400 people. We are open to any adult with a learning disability or related condition. Other than that we focus on adults, i,e. people over the age of 18: we have no age restriction on who can benefit from our services. Our members have a range of learning disabilities, both organic and acquired, and developmental conditions, such as autism. We welcome everyone who wishes tojoln In our social 3CtlvltSes.
Flnanclal Revlew The charity's income forthe year ended 31st March 2025 totalled £112,67912024: £63,351) and It incurred expenditure of £73,249 12024: £59,283) resulting in a surplus of income versus expenditure of £39,430 for the year12024.' £4,068). Income During the year, Bournemouth Gateway Club received £94.491 income from members for their weekly subs, payments 12024: £50,503). This came from daytime sessions1£89,7341, Saturdav 5essions1£3,1071 and Thursday youth group {£1,6501. We received donations, gifts and community fundraising totallin8 £5,786 {2024£6,739). This was made up of £786 community fundraisin8 and from miscellaneous fundraising income streams, including Facebook, Just Giving, Paypal, Smile, Easy Fundraising. and the BH Coastal Lottery; and a £5,000 grant from Dorset Community Fund to pay for core costs to help us to expand our hours, extend our range of activitie5 and to support our more vulnerable members. These donations, gifts and other fundraising activities make a huge difference to the work that our charity can do- we are hugely grateful for all of them. We are also allY appreciative of the gift in kind which we receive from Singlepoint Bookkeeping. who provide our payroll service and other accounting tasks free of charge. We have quantified the value of this Gift in Kind as £1,50012024: £9281. The bulk of our income related to the delivery of our charitsble services, which totalled £99,282 for the year12024: £53,406). This income comprised payments for daytime ses5ion5 1£89,7341: Saturday subs1£3,1081; Thursday eveninR Vouth group l£1,650}: Christmas party1£7651: Millfield trlp1£1151; and other members, activities1£3,2631; and £648 income from NHS England f hosting occupational therapy students as part of their placement activities. We successftjlly applied to the National Lottery Fund for a grant to pump-prime a Thursday evenlng group for younger adults and recognised £ 5,470 of this In the 2024-25 year. We received £632 interest on bank balances in the year12024: £4511. Ex nditure The charity's total expenditu during the year ended 31 March 2024 was £73,249 12024: £59,283). Our key areas of expenditure were salaries and wages £38,077 12024: £32,124),. sessional payments to activity leaders £4,30612024: £3,765),. art & craft materi31s/ ad hoc activities£4,5 12024: £1.7641,' off-site social activities expenses £2.09012024: £1,136); Millfield trip expenses
£67012024: £590) CkerY costs £42912024: £1,012),. and members, Christmas party costs £295 12024: £714}. Our premises costs were £15,05S12024: £13,078) which reflects the sessional rent paid to BCP. We expect premises costs to signifcantly increase when we conclude the Community Asset Trdnsfer, not least because there is significant backlog maintenance to be addressed. Summa Financial Performance The charity trustees had made a conscious declslon to apply our charitable funds to 5ubsidise the cost of members, activities until end December 2023 in order to enable and encourage participation because we were aware of the negative impact of the pandemic having restricted socialisation and then the subsequent cost of living crisis had had. As a result of this subsidy, we applied our charity reserves to sustain a loss in three successive financial years and our reserve funds decreased by £12,466 128%) between March 2020 and March 2023. Due to the price increase which took effect from January 2024, together with a greater level of fundraised income in the year. we realised a surplus of income over expenditure in the 2023124 year1£4.0681 and in the 2024/25 year, we realised a surplus of income over expenditure of £39,430, which meant our charity reserves grew from £35,628 as of 31 March 2024 to £7S,059 as of 31 March 2025. Trustees took the decision to establish 3 Designated Reserve of £70,000 to plan for the premises renovation costs associated with taking on the Embassy Centre under the Community Asset Transfer process. This is a clear demonstration of our charity's commitment to apply charity reserves as matched funding to external 8rant applications. The charity's 'free' UnStrICted reserves as of 31st March 2025 were £5,059. We try to operate prudently utilising the skills of volunteers- negutiatin8 discounts with suppliers,. and critically assessing the necessity for all items of expenditure,, whilst ensuring that our members, experience of our attivities is as positive as possible. This cost-conscious approach, coupled with the generosity of our donors and supporters. enables us to have confidence in our charity's financial sustainability as we move forward. Risk Mana merrt The Trustees have conducted a review of the major risk5 to which the charity is exposed. Where appropriate, systems or procedure5 have been established to mitigate the rlsks that the charity faces. There are two principal risks to Bournemouth Gateway Club which the Trustees have identifi'ed. The first Is that of financial sustainability. The charity is fortunate that, particularly prior to the pandemic, we received several one-off donations and awards of funding over the yea. This mea nt that the charity had a strong and liquid balance sheet. sufficient for the charity trustees to make the conscious decision to apply accumulated reserves to subsidise our fees in order to io
encourage the return tosocialisation activitieswhich we knew would beneftt our members. health and wellbeing. This historic balance sheet strength meant that. whilst the Covid-19 pandemic had an adverse impact on our charity's operations with deficits being returned in three succe55ive financial years. the Trustees were confident that had the financial resilience to continue as a going concern. In 2023/24 we returned a small surplus and in the 2024/25, we were able to rebuild our reserves to a total of £75,059 due to achieving a surplus of income and expenditure of £39,430. Having considered future cash forecasts, the Trustees are content that the Going Concern basis of accountin8 is appropriate. The second key riskto Bournemouth Gatewayclub relatesto premises. The club runs its activities out of the Embassy Centre In 8rassey Road. Thls is a council-owned Youth Centre, but due to changes within youth services it has been under-utilised, and Bournemouth Gateway Club has been the most significant customer for rentsl of the premises since 2010. BCP Council has financial challenges 3 nd so reviewed its property portfolio and invited our charity to consider taking over responsibility for the premises under their Community Asset Transfer ICATI process. We submitted a successful Sta8e One Expression of Interest and Stage Two business case and dialogue has been takenforward with 8CPCouncil representatives. Heads ofTerms forthe Lease have been agreed and we awaitfeedback from BCPCouncil about whether the Leasewill include a Sub-Lease in respect of the upstairs hall, presently rented to an amateur boxing club. We hope that these lease / suleaSe discussions will be concluded and the formal Lease Transfer effected as early as practicable in the 2025126 year. On a day-trpday basis. operational risk mana8ement is addSSed through holding general rlsk a55es5ments for the use of premises and risk assessments for individual activities outside of club. Activities, organisers working on a self-employed basis are quired to have their own indemnity insurance. Staff and volunteers are DBS checked although. as we do not provide personal care. there is not actually a regulatory requirement for volunteers to have DBS checks in the way that exists for our charity Trustees. Imstment Pollc As we plan to take on full repairing and insuring responsibillty for the Embassy Centre under the Community Asset Transfer process, we anticipate we will be expending significant amounts on premises improvements and therefore we anticipate that most of the charity'sfunds will be spent in the short to medium term, so no fund5 have been identified for long term investment. This policy will be kept under review during the next year. Reserves Pollc The Trustees have examined the Charity's requirements for reserves considering the main risks to the organisation. They have established policy whereby unrestricted funds not committed or li
invested In tangible fixed assets held by the Charlty should approximate to between three and six morrths of operating expenditure. As of 31st March 2025, unrestricted funds totalled £75,059, which broadly equal to a full year 112 months) operating expenditure in 2024125. However, trustees have designated £70,000 of this for premises improvements, leaving £5.059 unrestricted 'free' reserves, equivalent to circa 4 weeks, operating expenditure. Whilstthis is lower that the parameters of our Reserves Policy, the time that the formal Lease Transfer is likely to take means that we do not foresee applying the Designated Fund to premises investment before January 2026 and our financial plans indica that the value of our 'free serVes, will grow during the lir5t nine months of the 2025126 year, bringing these within the three to six months stipulated by our Reserve5 Policy. Structure Governance and Mana ment Governin Document Bournemouth Gateway Club is a charitable company limited by 8uarantee, incorporated on 17 February 2012 and registered a5 a charity on 7 June 2012. The companywas estsblished under a Memorandum of Association which establishedthe objects and power5 of the charitable company and is governed under its Artlcles of Association. In the event of the company being wound up, Honorary Officer members of the Executive Committee (Trustees) are required to contribute an amount not exceedin8 £1. Amended Articles of Association, based uwn the Mencap Model Articles for affiliated Gatewav Clubs which are limited companies, We formally adopted by the Trustees on 26 March 2014. The Special ResolutSon effecting this and the amended Articles of Association were filed with Companies House atthat point and can be viewed on their webslte. However, it has been dravm to our attention that the Charity Commission record does not reflect our Objects - the wording of whlch was discussed with and approved by the Charity Commission at the time - and so the Trustees be seeking to engage with the Charity Commission during the 2025126 yearto seek to get their public record amended. Recruitment and A ointment of Executive Committee The directors of the company are also charity trustees for the purposes of charity law and under the Charity's Constitutlon are known as Honorary Officer members of the Executive Committee. Any person who is willing to act as a director, and is permitted by lawto do so, may be appolnted to be a director (al by ordinary resolution. or (bl by a decision of the directors. 12
At the start of each Annual General Meeting, all the members of the Executive Committee shall retire from office, l)ut they may be re-elected or re-appointed. Trustee Induction and Trainin All Trustees are provided with a copy of the Charity Commission's guidance, CC3-'The Essential Trustee, and CC15d- 'Charity Reporting and Accounting.. The Essentials,. In addition, Trustees have access to a range of Community Action Network ICAN} tfdining courses, such a5 'Being a Charity Trustee. and 'Better Governance,. Related Partie5 The Charity is an affiliate of Royal Mencap Society. 13
Reference and Admlnlstratfve Information Charity Name Bournemouth Gateway Club Limited Charity Registration Number 1147598 Company Registration Number 7953887 Registered Office 60 Leybourne Avenue, Ensbury Par Bournemouth BHIO 6HF Tru5tee5 Chair Vice-chalr Secretary Trustee Honorar Officers Anna Reeves Julie Currin Maxine Hartwell (until 3016/251 Philip Ward Nikki Jame5 Iwef 3016125 Colin Hallam Iwef 3016/251 Bankers HSBC COperatiVe Bank Inde endent Examiner Shazuli Iqbal AAH Accountin8 Ltd 17, Church Street Trowbridge BA14 8DW 14
Financial Statements Statement of Flnanclal Activltle5 (SOFA) for Year Ended 31 March 2025 Income {Nots 3) Donation8 and Wacles Charitable Activities Income from Investments S8p8fdte MaIal Items of InccAne 7,286 7,667 53,406 451 1,827 632 5479 EXndItUrn (Not• 4 Charitable Acllvllies Separate Material Items of Expendllure Oiher Costs 67,784 55,989 1,237 2,056 15
Balance Sheet as of 31 March 2025 2025 2024 Debtors and Prepayments Cash at bank and in hand Total Current Assets 4,810 72,002 4,491 44,632 76,812 49.123 Creditors- amounts due within l year Total Assets less liabilities Provision for liabilities Total Net Assets {1,404) 75,408 {350) 113,1451 35,978 13501 Funds of the Chari Designated Fund.. Premises Improvement Other Unrestricted Funds 'free reserves, Total Reserves 70,000 5,058 35,628 The company was entitled to exemption from audit under s477 of the Companies Act 2006 relating lo small companies. The members have not required the company lo obtain an audit in accordance with section 476 of the Conipanies Act 200S. The directors acknowledge their responsibilities for complying with the requirements of the Companies Act with respect lo accounting records and the preparation of accounts. These accounts have been prepa in accordance with the provisions applicable to sm811 companies subject to the small companies. regime and in accordance with FRS102 SORP. Signed by one or trustees I directors on behalf of all the trustees I directors Date of approval Anna Reeves 51142r Julie Currin Signature of director authenlicaling accounts being sent lo Companie5 House.. Julie Currin 16
Noteg fonnlng part of tho Flnanclal Statsments These accounts have been preparnd under the histOriC81 cost eonvenlion wlh items rwnised at CC61 or transaction value unless othewse Stated in the relevant notel51 to thes8 accounts. The acCntS have been prepared in accordance wlh.. the Statement of Recommended Practice.. Accountlng and Rewting by Charftles Preparing thdr accounts in accordance wlh the Flnancial Rew1ing Standard appllcable In the UK and Republic of Ireland IFRS 1021 issued on 16 July 2014- and with o the Financial Rewrting Standard applicable in the United Kingdom and Rewle of IrelarKI IFRS 1021. and wlh the Charitie8 Act 2011 Th& ¢harity constitutes a pU1C benefit entity as defined by FRS 102 e to prudent flnanclal management in prevlous ye*s. the charity has a strong and liquld balance sheet. It has unrestncl reserves in excess of ils reserves policy target level and so Trustees. assessment is that It has the financial resillence to continue to cperate as a g(xng concem fLY the foroseeable future. No changes in accntIr wlicy have occurred in the repjrtlng Fertod. ch8nga8 to aGGounting estimates have ocGurrgJ in the reporting perioJ. No material wor ye8r ern)rs h8ve been identified in the rewting riod. 17
2.1 . R9gnItIon of Incomg These are included in the Statement of Financial Activities {SoFAI then.. the eharily becomes entitled lo the resources. it is more likely than not that the trL151ees wll re¢ve thg resources; the MOrlary VAlue can be measured wth 8ufficipnt reliability. There has teen no offsetting of assets and liabilities, or income and expertses, unless requi or permitted by the FRS 102 SORP or FRS 102. Grants aThJ donations are only inclLKkn in th8 SOFA wfien the general income re¢ognitlon ¢rfteria are met15.10 to 5.12 FRS102 SORPI Grants and donatlons In the case of performance related grsnls, inc¢Jne musl only be recconised lo the extent that the charity ha8 provided the sCIfIed goods or services as entitlement lo the gr8nt cmly (XCUTS %then the rfC1rnance Tplatl conditions are met (5.16 FRS 102 SORPI. Legacles are Included in the SOFA when receipt is probable. that is, vknen there has been grant of probate, Ihe execut(H5 have established that there are sufficient assets in the estate and any conditlons attached to the legacy are either %ithin the conln of Ihe charlty or have been met. Logaclejj Govornmgnt grants The charity received nil govemment co8viruS job retention scheme IQIRS) and w)rkforce retentlon grdnt income in the reporting period. Gift Aid receivable is included in income vthen there is a valid declaration from the dOr. Any Gift Aid amount wovered a donatlon Is consldered to be part of that glft and is treated as an addltlon to the same fund as the Inltial donatlon unless the donor C the tems of the apal hAve speerf1 olhewse. Tax reclaim• on donations and glfts Contractual incomo and perfonnanGe rnlated grants These are only Includ in the SOFA once the charity has provided the relat gctsls or services L¥ mel Ihe Pttrfonanctr rdateA c(mdili(ms. Donated services and facllllies are Included In the SOFA en rncelved at the value of the gift to the charity Provid the value of the gift can be measurgj reliably. Donated lervices and facilities 1kn8ted swvlces and facilities that are consum&1 Immediately are recojnlsl as income wth an equivalent amount recc3nised as an expense under the approF¥tale h6ading in th8 SOFA Don8ted goods are measured at fair value (the amount for lch the asset cwld be exchanged) unless impractical to do so. Donatod goods l Glfts In Klnd The cost of any slrKk of goods dCated for distributlon to b8neficiarfes 13 deemed to be the fair value of those gifts at the time of their receipt and they are recognised on receipt. In the reportlng periiyj in vthich the StkS distribut&l, they are recojnlsed as an ex[Se al the corying amount of the stocks at dlslribLrtron. 18
Dcnated g(#)ds for resale ore measured at fair value cn initial recognition. which is the expect proceeds from sale less the expected costs of sale and recLYJnised in 'Income from other trdding 8Ctivities' wth the crTesponding stock rec¢JJnised in the b818nce sheet. On its sale the value of stk is charged against 'lncome from other tradlng actlvlties. and the proceeds from sale are also recognised as 'lncome from other trading aclivilies,. Gc)ds donat f¢x on-going use by the chadty are recognised as tsryible fix assets and included in the SOFA as incoming SOUrceS when r8ceivable. Gifts in kind for use by the charity are included in the SOFA as income from donatic8 en recelvable. Support costs All administrative costs are rewnised as direct costs thIn the ch8rity'$ expenditure. Voluntw h•lp The value of any vduntary help ceiVed is rK)t included in the accounts Ixrt is dgscribed in the trustees, annual rekKWi. Income from royaltles, and dlvldends This is included in the 8ccounts then receipt is pr(thble, and the amount reCVable can te measured rellay. Membership subscrfptlons recelved in the nature of a gift are recconise)J In D(ationS and Legacies. Income from memborship 8ubscriptlon8 Membership subscripti(S vthich give a member the right lo buy services or other bènefits ar8 rtognised as income eamed from the provision of goods and services as Income from charftable actlvltles. Settlemont of In8ur¥n ¢lalm8 Insurance claims are only included in the SOFA when the genw81 income recognition criteria are met (5.10 to 5.12 FRS102 SORPI and are ineluded as an item of oth income in the SOFA. Investment galm and This includes any realised or unre81ised gains or losses on the sale of Investments and any gain or loss resulting from revalulng Investments lo market value at Ihe erKI of the year. 19
2.2-Ex Llablllty Recognltlon Liabilities are reccgnised vknere il is more likely than not that there 15 a legal or constructive obligation committing the charity to pay out rese8 and the amount of the obligalion can be measured with reasonable certainty Where the charity glves a grant with conditlons for its payment belng a specific level of service or output to be provided, such grants are only recognised in the SOFA once the recipient of the grant has provided Ihe specified service or output. Grants with perfomiancfr condltlons Grants payable wlthout pwforniance condltlons Where there are no conditions attaching lo the grant that enables th8 ¢JonLY charity to realistically avoid the commitment, a liabllity for the full fundlng obllgation must be recognised. The charfty made no redundancy payments durfng the rermyting perfo. In the current year. a rnatal item of deferred Income has bèen Included in the accounts lo reccgnise the Nation81 Lottery Funding received over the time riod to which the activities relate outh Club Janua to December 2024 . The charity has credltors vthlch are measured at settlement amounts less any trade dlsctwnts A liability is measured on rec¢JJnltlon at Its historical cost and ttwi subsequently measured 81 the best eslimate of the amount required t9 settle the &)ligation at the reportin dale. The charity accounts for basic financial instnjmenls on inltlal rec(>anltlon as r paragraph 10.7 FRS102 SORP. Subsequent measurement Is as per paragraphs 11.17 to 11.19. FRS102 SORP. Redundancy cost Deferred Income Credltors Provlslons for Ilabllltlo¥ Baslc fin•nclal Instruments Tanglble Ilxed asMts for u#e by charlty Stocks and work In progress These are capitalised rf they can bè used for more than one year, and cost at leas 1.000. They are va5ued at cost. Stocks held for sale as part of non-charitable trade are measured at thè I0r of or net realisable value. Goods or services provlded as part of a chadlable actlvity are measured at realisae value b8sed on the service poten1181 provided by items of stock. Work i progress Is valued al cost less any foreseeable loss that is likely to occur on t contract. Debtors IlnclLMling trad8 debtC arKI loans receivable) are measur&J on Initial recognition al settlgment amount after any trade discounts or amount advanc the chaiiiy. Subsequently, they are measured at the cash or céher conslderatlon expect&J to received. 20
Note 3-Anal sis of Income Analysls of Incom8 2025 2024 Donations and Leg8cies Charftable Activltlès Income from Investments Separatg Material Items of Income 7,286 98.634 53,4C6 451 1,827 6,127 All income ceIV9 in year was unre8tricted income. 2025 2024 Donatlons and Legacl8s tknrsel Community Foundati Belron Ronnie Lubin Foundation Gifts In KirKY - Singlepolnl Bookkeeping Services Femdovm Gateway Club tk)nations In Memoriym Worfd Mental Health ljay Grant {SNG HousiThJ Ass(lation) Comrnunity Fundraising 5.000 4,226 1,500 650 979 Charltable Actlvltl•• Membe, subs - Daytime sessions Members. subs - Saturday Club Memb8r8' subs - Thursday Youth Group Member5, Christmas Party Millfield In¢ome Other MernbeTS' Activities 89,734 3,108 1.650 765 48.913 1,140 450 970 3LK) 3,263 Inme from Investments Bank Inleresl 451 Soparate Matorlal Items of Income NHS EryJland - OccUpatical Therapy Placemort Fee Naticvml Lottery Funding 5,479 21
Note 4- Anal isofEx enditure Analysls of Expendlture 2025 2024 Charitate Activities Administrallve Costs 67,784 55,989 2025 2024 Charltablo ActlvlU Premises Hire Salaries and Wages Sesslonal Payments to Activty Leadeys Cookery aub Costs Refreshments Costs Members, Christmas Party Millfiekl Expenses Parrtomime Trip Costs Art and Craft Matedals and Ad HCK Activltles Costs BH Coastal Grant Expenditure Gateway Celebration Evenl Offsite Social Activities Refurbishment, Repairs & Malntenance Staff and Vdunteer Reciuitmenl, Tralning & Ex[seY 15.055 38.077 4.306 13.078 32,124 3,765 1,012 394 714 1,247 295 670 475 1.764 87 1,136 124 200 Admlnlstratlv• Costs Insurance IT Printing Postage and Station Staff I VdunleeTr Christm8s Party Telephone and Inlemel PayTdl arKI Bookke8pirKJ Services Acc(xJnting SofIvre IrKlependent Examiner's Fee Bank Char¢Jes Companies House Annu81 CTinatIOn Statement Subscnptions 734 723 74 585 928 4S3 350 427 13 70 173 22
Note 5- Fees for examination of the accounts This Year £ 350 Last Year £ 350 Independent examiner's fees Assurance services other than independent examination Tax advisory fees Other fees paid to the independent examiner Note 6- Paid Em ees Thls Year last Year 6.1 Staff Costs Salaries and wages 36,988 31,060 Social securlty costs 603 618 Pension costs Idefined contribution pension plan) 486 446 Totsl Staff Costs No employees recelved employee beneftts lexcludlng employer pension cost51 for the reportlng period of more than £60,000. The total amount paid to key management personnel lin¢ludes trustees and senior management) for their 5ervi¢es to the charity in the reportFng period was £13,18212024.. £13,525). 6.2 Avera e head count In the ear This year Number Last year Number Fundraising Charitable activities Governance Total 23
- Anal sis of Debtors This year £5 Last year Prepayments and accrued income Trade Debtors Total 4.810 4.491
- Anal sis of Creditors This year £s 690 Last year Es 4,378 5,518 3,249 Trade Creditors Accruals and deferred income Other Creditors Totsl Amounts falling due wlthin one year 630 8.2 Deferred Income Income is only recogni5ed to the extent that the charity has provided the services, as enlfftlement to the grant only OCCUfS when the perfomiance-related conditions are met. Grants recelved relating to a tim&period which extends beyond the accounting period are recognised equally over the time of the grant. Movement In defrrred income account This year Last year Balance at the start of the reportln8 perlod Amounts added in current perlod Amount5 released to income from previous perlods Balance at the end of the reportlng perfod 5,479 605 5,479 15,4791 15051
-
Movements in Reco nised Provisions and Fundin Commitment5 Durin the Period This year £s 350 Last year £s 350 Balance at the start of the reporting period Amounts added in current period 350 350 Amounts charged against the provision in the current perlod Balance at the end of the reportlng perlod 13501 350 13501 350 24
-
Cash at Bank and in Hand This year £s 60,232 Last year £5 25.643 Short term deposits Cash at bank 11,686 17,591 Petty cash 1398 Totsl Cash at bank and In hand 11 Movement in Chari Funds Current Re ortin Period Fun balan brough forward Fun balante Gain Incom Expendlbj Transfe an losses £ rarrle lorward Unrestrirted Charitsble enditure General Reserve 35,62 112,679 73,24 170,0001 5,05 0esi8nated for Premises Refurblshment Desl8nated Fund 70,00 70 Re5trirted Fund nla TO R•s•rws 35.62 111,67 733 75.05 Previou5 Re omn Period Fun balan brough forward Fun balance carrSe lorw•l Galn and losses £ Incom Expendltur Transfe UnrestrlLted Charitable Expendltu General Reserve 3028 63,35 58.01 Winter Crisls Grant - Warm Wednesdays Restricted Fund 137 1,27 T¢)tsl Reserves 316 63.35 5928 351 25
12 Transactions wfch Trustees and Related Parttes In the period the thority has paid trustee5 remuneratlon and benefits. The amount of, and legal authority for. any remuneration or other benefits paid to a trustee by the charity, or any institution or company connected with it is set out below: Amounts pald or benelit value This year Redundancy / 8ratia Last year Narne of Trustee Le8al authorlty le.g. Order, governing dowmentl Remuneration Pension contribufjon Other payrnent Charity Commission approval.. Articles of Assoaation Anna 13.182 486 13.668 13,971 Reeves Anna Reeves was employed as Serv1 M3na8er for the Charity. with effect from October 2016. 26
Inde endent Examlner's Re ort to the Trustees of Bournemouth Gatewa Club Llmlted I report on tlTre accourrts of the eompary for the period eTrd 31 Marth 2025 which are set out on pages 15 to 26. Res ectDie Res onsibilities of Trustee5 and Examiner The Trustees Iwho are also the Directors of the Company for the purpose5 of company lawl are responsible for the preparation of the accounts. The Trustees consider that an audit is not required for thls year under section 144 of the Charltfjes Act 2011 (the chare5 Act) and that an independent examination is needed. It is my resp0nslbl1V'. To examine the accounts under sectlon 145 of the Charittes Act To follow the procedures laid down in the gener81 Directions given by the Charity Commission under section 14515llbl of the 2011 Art- and To State whether particular matters have come to my attention Basis of Inde endent Examiner's Statement My examination was carried out in Bccordance with the general Direthons g 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 anv unusual item5 or disc105ures in the accounts and seeking explanations from the Trustees concerning any such matters. The procedures undertaken do not provide all the evldence that would be required In an audit and consequently no opinion Is gen a5 to whether the accounts present a 'true and fair vie%rf and the report is limtted to those matters set out in the statement below. Inde endent Examiner's Statement In connertlon with my examination, no matter has come to my attention to indicate that: accounting records have not been kept in accordance with sethon 386 of the Companles Art 2006: the accounts do not accord wlth such records; where accounts are prepared on an accruals basis, whether they fail to comply with relevant accounting requirements under section 396 of the Companies Act 2006, or are not consistent with the Charrtles SORP IFR51021,' any matter which the examiner believes should be drawn to the attention of the reader to gain a proper understanding of the accounts. Shazuli Iqbal, AAH Accounting Ltd 17, Church Street, Trowbridge, BA14 8DW December 2015 27