Keltek Trust registered no. 1154107
KT_annual_report_2022.doc
## **KELTEK TRUST - Annual Report for the year to 31[st] December 2022**
This annual report has been prepared in accordance with the Financial Reporting Standard applicable in the UK (FRS 102) effective 1[st] January 2015.
Reference, Administrative Details, Structure, Governance & Management
The Keltek Trust is registered with the Charity Commissioners as a Charitable Incorporated Organisation and its registration number is: 1154107.
The Charity address is: The Kloof, Lower Kingsdown Rd, Kingsdown, Corsham, Wiltshire, SN13 8BG.
The trustees for the financial year are: David Preston, David Kelly and Mary Kelly. The Charity is administered by a management committee, comprising of:
Chairman - David Preston Secretary & Treasurer - David Kelly Other Members - Mary Kelly Independent Examiner - Morley Bray, 23 Chamberlain Rd, Chippenham, Wiltshire, SN14 0TF Archivist - Alan Glover, Six Bells House, Worthen, Shropshire, SY5 9HT
Trustees are elected for a term of three years and retire in rotation. The Archivist is elected for a term of one year.
## Exemptions from disclosure
There are no exemptions from disclosure.
## Objectives & Activities
Charities and Public Benefit Statement: the charitable purpose of the Keltek Trust is covered by classification ”f”, _the advancement of arts, culture, heritage or science_ as detailed in the Charities Act 2006.
The objects of the charity are:
To further the religious and other charitable works of Christian churches throughout the world through the provision of church bells and encouragement of church bell ringing and in particular:
i) To promote the re-use of surplus or redundant bells.
ii) The giving of grants for the provision of bells or bell restoration.
iii) To promote research into the sound of church bells and the methods employed in re-tuning.
iv) The provision of funding of ringing centres for the training of bellringers.
The Trust assists with the relocation and re-use of bells from closed churches and second-hand bells. It has a restricted fund known as the _Bell Rescue Fund_ whereby bells are acquired and put into storage until such time that they can be relocated. The Trust’s general fund is used to make donations to receiving organisations and to cover operating expenses.
The Trust is actively involved in research of the tonal analysis of bells to assist in locating compatible bells for augmentation schemes.
_________________________________________________________________________________________ Page 1 of 3
Keltek Trust registered no. 1154107
KT_annual_report_2022.doc
Achievements & Performance
We received 69 new enquiries received during the year, two more than 2021. The breakdown of the new enquiries is:
43 enquiries to acquire bells. 22 enquiries to sell bells. 4 miscellaneous enquiries.
28 bells are in the process of being relocated bringing the total since activities started to 869. The intended destinations are:
_Compton Dundon, Somerset, St Andrew:_ Treble bell for the proposed augmentation to six. _Great Wymondley, Hertfordshire, St Mary:_ Replacement 5[th] bell. _Hoxne, Suffolk, St Peter & St Paul:_ A ring of eight bells. _Kencot, Oxfordshire, St George:_ A bell to augment the ring of two to three. _Melsonby, N. Yorkshire, St James the Great:_ A ring of six bells. _Moseley, West Midlands_ , _St Anne:_ Replacement treble and 2[nd] bells. _Piddinghoe, E. Sussex, St John:_ Three treble bells to augment to six. _Weston, Nottinghamshire, All Saints:_ A ring of six bells.
We acquired 9 bells using our Bell Rescue Fund: two bells from Bishop’s Stortford; single bells from Farnborough, Gtr. London and Hebden Bridge; three bells from Stoke St Milborough and two bells from Whetstone. We financed the removal of, but do not own the ring of six from the closed church of St Oswald, Dunham on Trent, Nottinghamshire.
The total number of bells acquired/secured using the fund increased to 536. We currently own 108 bells of which 105 are on offer and 3 are in stock awaiting potential homes.
Eleven projects where the Trust either assisted in locating bells or offered a grant towards the bell work have been completed. This includes 14 bells hung for full-circle ringing and 5 bells hung for chiming:
_Bubwith, E. Yorkshire, All Saints:_ Grant towards a newly cast treble bell. _Cambridge, Cambridgeshire, St Clement:_ Grant towards the ring of six bells. _Darwin, NT, Australia, Cathedral church of St Mary:_ The four tenors of the ring of six. _Ecchinswell, Hampshire, St Lawrence:_ Three bells of the replacement ring of six bells _. Great Oakley, Northamptonshire, St Michael:_ Treble & second of the augmented ring of five _. Kemberton, Shropshire, St Andrew:_ Grant towards the augmentation from six to eight bells. _Lepea Village, Samoa:_ A chime of four bells. _Littleton Drew, Wiltshire, All Saints:_ Treble, second & third of the augmentation to six. _Newton Valence, Hampshire:_ Treble of the augmentation to six and a replacement bell. _South Wraxall, Wiltshire, St James:_ Grant towards the restoration of the unringable ring of six. _Weeton, N. Yorkshire, St Barnabas:_ A chiming bell.
Quarterly issues of the _Surplus and Required Bell lists_ continue to be distributed by email to the Bellhanging trade, Diocesan Bell Advisors and interested individuals _._
Funds held as custodian trustee on behalf of others
The charity and trustees do not act as custodian trustees.
_________________________________________________________________________________________ Page 2 of 3
Keltek Trust registered no. 1154107
KT_annual_report_2022.doc
## Financial review
The Trust spent £15,085 on acquiring bells with a further £15,841 spent on removal, transport, bellwork and storage. Payments of £500 have been received for bells sold during the year.
Our operational costs decreased from £2,414 to £1,960 this year even though we no longer have a free internet hosting service. An anonymous donor has covered the entire operational costs.
Investment income increased from £1,910 to £2,070; legacies decreased from £10,000 to £4,531 but general donations increased from £7,631to £11,778.
Grants & donations for the year total £61,725 and comprise of:
We paid grants totalling £28,582 to: Bubwith, East Yorkshire; Burton Hastings, Warwickshire; Calne, Wiltshire; Kemberton, Shropshire; Piddinghoe, East Sussex and Over Kellet, Lancashire.
We have offered to donate bells valued at £33,143 to Compton Dundon, Somerset; Great Wymondley, Hertfordshire; Hoxne, Suffolk; Kencot, Oxfordshire; Melsonby, N. Yorkshire; Moseley, W. Midlands, St Anne; Piddinghoe, E. Sussex and Weston, Nottinghamshire.
Outstanding grants and donations total £173,443 which includes bells to the value of £119,279; grants of £13,796 to projects where our offers have been accepted but the work has yet to be completed and bells & grants totalling £40,368 that have been offered but not formally accepted by the respective parishes.
Interest-free loans made by the Keltek Trust remain unchanged at £70,716. The loans appear as an asset in our accounts as we expect all to be re-paid.
At the Year-end our restricted Bell Rescue Fund had assets worth £179,343 including bells to the value of £119,279 that the Trust is donating to projects but awaiting installation. A sum of £86,275 has been included in our liabilities for outstanding work on bells or acquisition of bells with a further £2,540 allocated for potential storage charges.
The level of reserves is set by the trustees and may be changed at any time depending on circumstances. The current policy is to cover the expected operational expenses for the next 12 months plus an additional 100% contingency for unexpected costs; the reserves also allow for potential donations of 50% of bells held in stock by the restricted _Bell Rescue Fund._ Our financial history shows that we have donated 48% of the bells acquired by our _Bell Rescue Fund._
In summary we have had another successful year and look forward to 2023 where we expect more projects to be completed.
David Preston, Chairman
6[th] January 2023 For and on behalf of the Keltek Trust.
_________________________________________________________________________________________ Page 3 of 3
Keltek Trust registered no. 1154107
KT_annual_accounts_2022.doc
## **Accounts for the year to 31[st] December 2022**
## 1. **Receipts & Payments Account**
|**Income receipts**
**Notes**
Grants and Donations
Gift Aid
Tax reclaimed
Sundry Donations
Legacies
Trading Activities
Sale of bells
1
Investment Income
Bank interest
Loan repayment (bell work)
2a
**Total Receipts**
**Direct Charitable Expenditure**
Purchase of bells (second-hand)
Deposits for second-hand bells
Removal, storage, bell-work
Bell installation/restoration
projects (grants etc)
3a
**Other Expenditure**
Data Protection Registrar
Telephone & postage
Office consumables
Travel & accommodation.
Office equipment & renewals
Bank charges
Loans for bell-work
2b
**Total Payments**
**Transfer between funds**
Grants and donations
3b
Grants and donations
3c
Transfer
4
**Net receipts for the year**
Balances at 1stJanuary 2022
**Balances at 31st December 2022**|**Unrestricted**
**Funds**
**£**
7,845
2,033
1,900
4,531
**16,309**
-
**-**
2,070
-
**2,070**
**18,379**
-
-
-
28,582
**28,582**
40
453
430
956
-
81
-
**1,960**
**30,542**
(28,481)
(4,662)
5,469
**(39,837)**
102,423
**62,586**|**Restricted**
**Funds**
**£**
-
-
-
-
**-**
500
**500**
-
-
**-**
**500**
18,885
(3,800)
15,841
-
**30,926**
-
-
-
-
-
-
-
**0**
**30,926**
28,481
4,662
(5,469)
**(2,752)**
122,112
**119,360**|**Total**
**Funds**
**£**
7,845
2,033
1,900
4,531
**16,309**
500
**500**
2,070
-
**2,070**
**18,879**
18,885
(3,800)
15,841
28,582
**59,508**
40
453
430
956
-
81
-
**1,960**
**61,468**
-
-
-
**(42,589)**
224,535
**181,946**|**Total**
**Funds**
**2021**
5,121
1,710
800
10,000|
|---|---|---|---|---|
|||||**17,631**
5,775|
|||||**5,775**
1,910
-|
|||||**1,910**|
|||||**25,316**
17,133
-
6,242
8,000|
|||||**31,375**
40
198
130
1,240
710
96
7,500|
|||||**9,914**|
|||||**41,289**
-
-
-|
|||||**(15,973)**
240,508|
|||||**224,535**|
_________________________________________________________________________________________ Page 1 of 3
Keltek Trust registered no. 1154107
KT_annual_accounts_2022.doc
## **2. Statement of Assets and Liabilities at 31[st] December 2022**
|**Notes**
**Monetary Assets**
Bank Accounts
5
Outstanding loan repayment(s)
6
**Total**
**Liabilities**
Purchase of bells
7
Storage of bells
8
Outstanding grants & donations
9a
Outstanding grants & donations
which are excluded from the
annual accounts.
9b
Interest-free loan offers
10
**Total**
**Non Monetary Assets**
Bells acquired by Trust
11
**Total**|**Unrestricted**
**Funds**
**£**
62,586
70,716
**133,302**
-
-
133,075
40,368
31,000
**204,443**
-
-|**Restricted**
**Funds**
**£**
119,360
-
**119,360**
86,275
2,540
-
-
-
**88,815**
179,343
**179,343**|**Total**
**Funds**
**£**
181,946
70,716
**252,662**
86,275
2,540
133,075
40,368
31,000
**293,258**
179,343
**179,343**|**Total**
**Funds**
**2021**
224,535
70,716|
|---|---|---|---|---|
|||||**295,251**
59,708
1,033
136,509
64,371
19,110|
|||||**280,731**
164,197|
|||||**164,197**|
## **Notes to the Financial Statements for the year ended 31[st] December 2022**
- 1 Restricted Funds: The _Bell Rescue Fund_ is a capital fund and used solely to acquire bells.
- 2a, 2b No interest-free loans have been repaid during the year. Interest-free loans total £70,716: Scottish Association of Change Ringers to finance the removal of Paisley bells - £12,216; Treneglos PCC to finance the removal of four bells which were in a dangerous condition - £1,000. Stafford, St Mary to help with cash flow for the installation of Hanley bells - £50,000. Slapton, Buckinghamshire to help with cash flow - £7,500.
- 3 Grants and donations totalling £61,725 have been made.
- 3a Grants totalling £28,582 have been paid to the following projects: Bubwith, E. Yorkshire £2,000; Burton Hastings, Warwickshire £3,353; Calne, Wiltshire £7,914; Kemberton, Shropshire £500; Over Kellet, Lancashire £10,318; Piddinghoe, E. Sussex £4,497.
- 3b Second-hand bells of value totalling £28,481 have been donated towards bell projects. Donation values are: Compton Dundon, Somerset £3,974; Great Wymondley, Hertfordshire £4,086; Hoxne, Suffolk £8,343; Kencot, Oxfordshire £2,056; Melsonby, N. Yorkshire £2,163; Moseley, W. Midlands, St Anne £2,759; Piddinghoe, E. Sussex £5,100; As grants and donations are made from the unrestricted _General_ fund a transfer value totalling £28,481 has been made to the _Restricted_ Bell Rescue Fund.
- 3c The sum of £4,662 to cover the removal costs of Dunham-on-Trent, Nottinghamshire bells. This is being considered a donation by the Keltek Trust to the Weston, Nottinghamshire bell installation project. A transfer of £4,662 has been made to the _Restricted_ Bell Rescue Fund.
- 4 A transfer of £5,469 has been made from the _Bell Rescue Fund_ to the General Fund to repay donations offered to projects that are either not proceeding or using different bells than previously offered.
- 5 The _Bell Rescue Fund_ is held in the same account as the _General Fund_ . On 31[st] December 2022 a total £1,844 was held in a current account; £20,102 held in deposit accounts, £100,000 in a 120-day notice account and £60,000 in a fixed term deposit account.
- 6 The interest-free loans for bell-work (see note 2) are included as a monetary asset as we expect the loans to be repaid.
- 7 The Trust has offered to purchase bells for the total sum of £86,275.
- 8 The Trust has made allowance for storage charges for some bells it owns; it is expected that some will be waived.
- 9 The total outstanding grants and donations is £173,443. This is split into donation/grants where formal acceptance has been given (9a) and donation/grants which have not been formally accepted (9b).
- 9a The total includes bells to the value of £119,279 and grants of £13,796 for projects where the work has yet to be completed and our grant paid.
_________________________________________________________________________________________
Page 2 of 3
Keltek Trust registered no. 1154107
KT_annual_accounts_2022.doc
- 9b Grants totalling £40,368 have been offered but not yet formally accepted.
- 10 We have offered interest-free loans of £16,000 to Marksbury, Somerset and £15,000 to St Anne’s on Sea, Lancashire for their bell restoration projects.
- 11 Bells have been valued at the acquisition cost. The amount includes the value of bells being donated to projects (see note 9a).
## **INDEPENDENT EXAMINERS REPORT**
I have compared the above financial statements with the books, records and other information produced to me and certify them to be in accordance therewith.
_________________________________________________________________________________________ Page 3 of 3