OpenCharities

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

2024-12-31-accounts

Charity no. 1154479

Stoke Gabriel Boating Association Report and Unaudited Financial Statements

31 December 2024

Stoke Gabriel Boating Association

Contents

For the year ended 31 December 2024

Page
Reference and administrative details 1
Trustees' annual report 2 - 10
Independent examiner's report 11
Statement of financial activities 12
Balance sheet 13
Notes to the financial statements 14 - 24

Stoke Gabriel Boating Association

Reference and administrative details

For the year ended 31 December 2024

Charity number 1154479 Registered office and SGBA Clubhouse operational address Mill Point Stoke Gabriel Totnes TQ9 6FX Trustees The trustees who served during the year and up to the date of this report were as follows: Peter Waite (Chair) re-elected 10 May 2024 Peter Barton-Wood (Secretary) elected 5 May 2023 Charles Gillmore re-elected 6 May 2022 Brian Deacon re-elected 6 May 2022 Deborah Greenham (née) Roberts elected 6 May 2022 resigned 12 March 2025 Ian Curror elected 5 May 2023 Andrew Hammond elected 5 May 2023 Dr Peter Lyle re-elected 10 May 2024 Michael Simmons re-elected 10 May 2024 William Lewis (Commodore) elected 5 May 2023 (ex-officio Trustee) Sara Chisholm-Batten elected 10 May 2024 Christopher Moore (Vice-Commodore) elected 19 March 2020 (ex-officio Trustee) resigned 10 May 2024 Anne Davis elected 24 March 2021 resigned 10 May 2024 Bankers Co-operative Bank p.l.c. P.O. Box 101 1 Balloon Street Manchester M60 4EP Solicitors Windeatts 19 High Street Totnes Devon TQ9 5NW Independent examiners Godfrey Wilson Limited Chartered accountants and statutory auditors 5th Floor Mariner House 62 Prince Street Bristol BS1 4QD

1

Stoke Gabriel Boating Association

Trustees' Annual Report

For the year ended 31 December 2024

The trustees present their report and unaudited accounts for the year ending 31 December 2024.

Reference and administrative details

The legal name of the charity is Stoke Gabriel Boating Association Charitable Incorporated Organisation. The charity is also known by its operating name, SGBA.

The charity is registered in England & Wales with the Charity Commission in England & Wales (CCEW) with charity number 1154479.

The governing document of the charity is the Constitution of the CIO as approved by the Charity Commission in England & Wales (CCEW) on 6 November 2013.

Objectives and activities

The purpose of the charity is as set out in its governing document, and all its activities are directed to this purpose:

The object of the SGBA is the promotion of community participation in healthy recreation, in particular by the provision of facilities for participation in the sports of sailing, kayaking, canoeing, and rowing.

Main activities undertaken in relation to charitable objectives during the year

SGBA’s primary activities included:

2

Stoke Gabriel Boating Association

Trustees' Annual Report

For the year ended 31 December 2024

SGBA’s focus in 2025 is to further its charitable objectives by:

Membership

SGBA’s membership in 2024/2025 was similar in size and composition to 2023/2024.

2022/2023 2023/2024 2024/2025
Number of
Memberships		 388 406 381
Number of Individuals 1096 1094 1039

The membership year runs from 1 March - 28 February annually.

The drop in membership from 2023/24 to 2024/25 was mainly due to an 18% rise in subscription and storage fees, driven by inflation since 2019, leading some members not to renew. Recruitment rates for new members were like the previous year.

Courses, training, events and community

Summary of 2024 RYA training

SGBA’s three junior sailing courses (each of 5 days duration) for RYA Levels 1- 4 remain the highlight of SGBA’s training programme. The first was held during the summer half term, and the second two during the summer school holidays. Mill Point is a hive of activity during the courses, the RYA instructing team being supported by many volunteers helping with everything from providing safety on and off the water cover to making tea and helping the participants with unfamiliar kit (lifejackets, helmets etc.).

Throughout the rest of the season a wide variety of on-the-water courses are delivered, including the ever-popular Powerboat 1&2 course.

3

Stoke Gabriel Boating Association

Trustees' Annual Report

For the year ended 31 December 2024

Details of the training provided in 2024 are set out in the table below.

Course Number of successful participants
Junior Sailing Stage 1 28
Junior Sailing Stage 2 21
Junior Sailing Stage 3 19
Junior Sailing Stage 4 19
Juniors-Advanced 15
Total Juniors 102
Adult level 1 10
Adult level 2 2
Adult level 3 1
Total Adults 13
Powerboat 1&2 8/42
First Aid 12
Assistant Instructor 3
Dinghy Instructor 6
VHF Radio 7

Junior race training

In 2024 SGBA continued the junior race training programme on Saturdays (subject to weather and tides) throughout the year, with adults joining in for informal racing. There is no separate charge for this programme in addition to the annual membership subscription.

Community support activities

In 2024 SGBA:

SGBA owned craft

SGBA’s +50 craft are central to the charitable objective, giving members the opportunity to venture afloat for a variety of activities: sailing, windsurfing, kayaking, rowing and paddleboarding. All of this is included in the modest membership subscription, without the need for Members to own a boat. This is a key contributor to accessible affordable boating at SGBA.

SGBA is presently focused on sustaining the fleet of sailing dinghies suitable for training, including race training (often acquiring suitable used boats from private owners), providing stable sailing boats for relatively less agile members, and planning the replacement of two of the three safety boats which are wearing out.

4

Stoke Gabriel Boating Association

Trustees' Annual Report

For the year ended 31 December 2024

Volunteering

Volunteers run SGBA. This is the key to keeping costs down. During 2024 the Treasurer vacancy was filled. For 2025 a member has stepped forward to seek election as Commodore, the current Commodore being due to move to the role of Vice-Commodore under the Rules.

Legal matters - access to SGBA land and clubhouse

Following the agreement with the Duchy of Cornwall that gives SGBA a licence to use the foreshore for access to Mill Point, provided the conditions attached to the clubhouse planning consent are adhered to, we have now secured an easement over the quay slipway to ensure that the whole access route can be used. The easement is now registered with the Land Registry so will appear on the Title Deeds of both parties. Thanks are due to the owners of the Quay and slipway for their support throughout the process.

Members have been reminded that they must be cognisant of the dangers to the SGBA's continued operation and ensure they comply with the conditions attached to the revised planning permission and the Code of Practice for the movement of vehicles along the foreshore. It will help them that a freshly worded sign will be erected by the Dart Harbour & Navigation Authority, on behalf of the Duchy where their foreshore land will first be crossed en-route to the club's land.

Upgrade of River Dart pontoon accessed from SGBA-owned land

SGBA, working with Dart Harbour, has applied for planning permission to improve the rocky bank in front of the SGBA clubhouse with the construction of a raised footpath supported by natural stone and walkway.

This walkway will provide access to Dart Harbour’s proposed new pontoon. The new pontoon will replace the existing modular plastic structure (which cannot be used at high water) with a more robust and aesthetically pleasing solution.

This project, which is partly funded by a Section 106 grant to SGBA, comprising the new walkway across SGBA’s land and Dart Harbour’s new pontoon, will give access to and from the river at all states of the tide and will be available for public use.

Improved access to and from the river will improve Stoke Gabriel residents’ and visitors’ enjoyment of the river and encourage visits by boaters to Stoke Gabriel so bringing additional trade to support local businesses, without increasing road traffic.

Dart Harbour hopes that a small (usually 12 person) ferry service may become established to connect Stoke Gabriel with other settlements on the river. The new pontoon will not be suitable for larger vessels.

No objections to the planning application were received, however, some lengthy work had to be done in terms of assessment of environmental impact upon the Marine Conservation Zone. In the last days of February 2025, we received confirmation from Natural England that they have ‘no objections’ to the proposal. We believe this to be the final item before a planning decision can be issued. At the time of writing, we await the final planning decision from South Hams District Council and, thereafter, the result of a licence application to the Marine Management Organisation being handled by Dart Harbour.

5

Stoke Gabriel Boating Association

Trustees' Annual Report

For the year ended 31 December 2024

Replacement of rescue boats

The Executive Committee is preparing a plan to replace the aging safety boats, Blue Hills and Michael B, in 2026 to enhance reliability and ensure continued safety.

Achievements and performance

Fundraising activities during the year

To generate revenue, SGBA primarily relies on subscriptions and fees contributed by its members and those enrolling in training courses. Some members make additional donations beyond their annual membership subscriptions, and occasional donations are received from visiting boaters who utilise the Association’s facilities.

SGBA's financial position is currently satisfactory. Therefore, additional fundraising activities were not required in 2024.

The contribution of volunteers during the year

SGBA is operated by volunteers who generously contribute their time and skills. Remuneration is provided only to RYA qualified instructors delivering RYA courses and to a part-time external bookkeeper who dedicates approximately six hours a month to processing payments, maintaining general bookkeeping, performing bank reconciliations, and preparing management accounts for the Executive Committee, Trustees, and External Examiner.

Public benefit

When reviewing the charity's objectives and planning future activities, the trustees refer to the Charity Commission guidance on public benefit and confirm that all SGBA's activities are undertaken to further our charitable purposes for public benefit, in accordance with Section 17 of the Charities Act 2011.

The impact of achievements and performance on wider society during the year

SGBA is open and inclusive, welcoming anyone to join without a joining fee. Members have unrestricted access to SGBA's various sailing and paddling/rowing craft without any additional payment beyond their membership subscription. Additionally, members can enrol in SGBA’s range of RYA courses at more affordable prices compared to commercial providers. Essentially, SGBA facilitates boating at a modest cost without requiring ownership of a boat.

SGBA provided free 'Taster Sessions' for all pupils in the final two years at Stoke Gabriel Primary School. These sessions involved pupils spending half a day at Mill Point (within walking distance of the school) and being introduced to sailing by qualified RYA sailing instructors within the RYA regulatory framework, with shore support and safety cover.

SGBA offered four fully funded bursary places to pupils at Stoke Gabriel Primary School for the popular Junior Sailing Courses, with pupils selected by the school.

SGBA participated in community activities within the parish of Stoke Gabriel, including entering a float in the Carnival Parade, organising the traditional Mill Pond challenge, supporting the Wassail organised by the Friends of Stoke Gabriel Primary School, and hosting the traditional 'Santa at the Quay' celebration following the Children's crib service at the parish church on Christmas Eve.

The Carnival Committee acknowledged SGBA's contributions with a £1,000 donation from the Carnival surplus (the Carnival raises funds for participating parish charities).

6

Stoke Gabriel Boating Association

Trustees' Annual Report

For the year ended 31 December 2024

‘Winter Talks’ are arranged, usually taking place in the Stoke Gabriel Village Hall or the School Rooms. These are of general interest, usually river / marine related. They are open to all in the village to attend and are not exclusive to SGBA members.

SGBA maintains open permissive access to its estate at Mill Point, allowing residents and visitors to enjoy the location.

SGBA collaborated with other clubs in South Devon sharing similar objectives. For example, when an individual club aims to offer a course with limited demand (e.g., sailing instructor, adult beginner, or adult women-only courses), SGBA allows members of other clubs to join the course (and vice versa) to ensure financial viability. In 2025, SGBA is collaborating with the RYA to host a Senior Dinghy Instructor’s course, making the training accessible to all instructors seeking that qualification in the Southwest, while also subsidising young SGBA member instructors to make the course more affordable for them.

The impact of the charity's performance on its beneficiaries

The primary beneficiaries of SGBA are its members. As mentioned earlier, membership is available to everyone at an affordable cost, thanks to the efforts of volunteers who run SGBA. Members enjoy access to SGBA’s crafts, facilities, communal boating activities, and various courses offered throughout the year.

In 2024, SGBA revised its membership categories for 2025. The joint membership category was expanded to include any two adults residing in the same household. A new family membership category was introduced to cover one adult and their children or grandchildren. Additionally, an extended young adult category was created for individuals aged 18-26, offering concessionary rates.

The secondary beneficiaries include the broader community and groups that SGBA supports, as highlighted in this report.

Structure, governance and management of the charity

The Charity's Constitution requires a minimum of five Trustees and permits a maximum of twelve. At the end of 2024 there were eleven, named above. Trustees are found from volunteers amongst the membership and voted in at each AGM; one third of the Trustees retire by rotation at each AGM, in accordance with the SGBA's Constitution. The Trustee Board concerns itself principally with Governance and Compliance matters, formally delegating management of the Association's operational business to an Executive Committee comprising, at maximum, nine officers and 10 other members. The Commodore of the Association chairs the Executive Committee and is also an exofficio Trustee (but may not serve as Chair of Trustees). The Vice-Commodore is also an ex-officio Trustee. A Trustee other than the Commodore or Vice-Commodore is elected to serve as Chair of Trustees.

Financial review

Total income for 2024 at £74.8k was similar to that of 2023. The income from membership fees and from the storage of boats at £42.6k was £1.8k lower due to a change in the mix of memberships and lower storage income. Income associated with training courses increased by £0.9k to £26.3k.

The operating costs at £70.3k were overall in line with the prior year. Cost savings were achieved against instructor fees, training materials, depreciation and consulting costs, were mitigated by minor increases in various costs, the most notable being insurance.

7

Stoke Gabriel Boating Association

Trustees' Annual Report

For the year ended 31 December 2024

The financial position of the charity on 31 December 2024 and comparisons for the prior period, as more fully detailed in the accounts, are given below:

Funds at year end:
Net income in the year
Unrestricted general funds
Unrestricted designated funds
Restricted funds
Total charity funds		 2024
£
4,450
93,315
34,000
209,444
336,759		 2023
£
2,864
99,954
16,100
216,255
332,309

The trustees consider the 31 December 2024 position to be satisfactory, at the conclusion of another busy and successful year.

Reserves policy

The SGBA's reserves policy was restated during 2022, as:

At 31 December 2024, SGBA held £32,576 (2023: £27,322) in free reserves, exceeding its target level of £15,000 as detailed above.

The Board of trustees is satisfied that the charity's assets in each fund are available and adequate to fulfil its obligations in respect of each fund. For further details, see notes 13 and 14 to the financial statements.

Risks and uncertainties facing the charity

Risks as to the charity's assets: as the owners of a building of significant value, the charity has sought to mitigate the concomitant risks by maintaining adequate insurance cover. Furthermore, safety and security inspections are carried out at monthly intervals.

Risks as to the charity's activities: the trustees acknowledge the risks concerning safety inherent in the afloat activities of its members, and in the general safeguarding of its young members and seeks to mitigate all of these by adherence to guidance issued by the Royal Yachting Association and other appropriate bodies.

8

Stoke Gabriel Boating Association

Trustees' Annual Report

For the year ended 31 December 2024

Risks as to the charity's reputation: continuing a strategy to make SGBA membership and activities accessible to the local community and, in doing so, participate as fully as possible in community activities, should protect and enhance the SGBA's reputation. Building on already good links with nearby clubs, the continuing contributions to the efforts of the Dart Estuary Forum and the Dart Harbour Communities Group, serve to maintain our positive contribution locally.

Factors likely to affect future financial performance

The main source of revenue is membership subscriptions and fees with renewals occurring on 1 March each year. The level of membership revenue needs to be maintained in order to cover the stable operating costs such as depreciation, insurance and repairs and maintenance. Should membership revenue not be maintained, then steps will be taken to ensure a surplus is maintained.

Statement of trustees' responsibilities

The trustees are responsible for preparing the trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102: The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

The law applicable to charities in England and Wales requires the trustees to prepare financial statements for each financial year, which give a true and fair view of the state of affairs of the charity and the incoming resources and application of resources, including the net income or expenditure, of the charity for the year. In preparing those financial statements the trustees are required to:

The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charity and which enable them to ensure that the financial statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and the provisions of the constitution. The trustees are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charity's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

Members of the charity have no liability to contribute to the assets of the charity in the event of winding up. The trustees are members of the charity but this entitles them only to voting rights. The trustees have no beneficial interest in the charity.

9

Stoke Gabriel Boating Association

Trustees' Annual Report

For the year ended 31 December 2024

Independent examiners

Godfrey Wilson Limited were re-appointed as independent examiners to the charity during the year and have expressed their willingness to continue in that capacity.

Approved by the trustees on 22 May 2025 and signed on their behalf by

Peter Waite - Chair

10

Independent examiner's report

To the trustees of

Stoke Gabriel Boating Association

I report to the trustees on my examination of the accounts of Stoke Gabriel Boating Association (the CIO) for the year ended 31 December 2024, which are set out on pages 12 to 24.

Responsibilities and basis of report

As the charity trustees of the CIO you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 (‘the Act’).

I report in respect of my examination of the CIO’s accounts carried out under section 145 of the 2011 Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.

Independent examiner’s statement

I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.

Dougal Howard

Date: 22 May 2025 Dougal Howard ACA Member of the ICAEW For and on behalf of:

Godfrey Wilson Limited Chartered accountants and statutory auditors 5th Floor Mariner House 62 Prince Street Bristol BS1 4QD

11

Stoke Gabriel Boating Association

Statement of financial activities

For the year ended 31 December 2024

Note
Income from:
Donations and legacies
3
Charitable activities
4
Other trading activities
5
Investments
Total income
Expenditure on:
Charitable activities
Total expenditure
6
7
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
Net income / (expenditure) and net
movement in funds		 Restricted Unrestricted
£
£
-
585
-
72,696
-
1,508
-
-
-
74,789
6,811
63,528
6,811
63,528
(6,811)
11,261
216,255
116,054
209,444
127,315		 2024
Total
£
585
72,696
1,508
-
74,789
70,339
70,339
4,450
332,309
336,759		 2023
Total
£
950
73,665
45
5
74,665
71,801
71,801
2,864
329,445
332,309

All of the above results are derived from continuing activities. There were no other recognised gains or losses other than those stated above. Movements in funds are disclosed in note 14 to the accounts.

12

Stoke Gabriel Boating Association

Balance sheet

As at 31 December 2024

Note
Fixed assets
Tangible assets
9
Current assets
Debtors
10
Cash at bank and in hand
Liabilities
Creditors: amounts falling due within 1 year
11
Net current assets
Net assets
13
Funds
14
Restricted funds
Unrestricted funds
Designated funds
General funds
Total charity funds		 £
4,414
79,677
84,091
(15,248)		 2024
£
267,916
68,843
336,759
209,444
34,000
93,315
336,759		 2023
£
286,620
2,237
47,583
49,820
(4,131)
45,689
332,309
216,255
16,100
99,954
332,309

Approved by the trustees on 22 May 2025 and signed on their behalf by

Peter Waite - Chair

13

Stoke Gabriel Boating Association

Notes to the financial statements

For the year ended 31 December 2024

1. Accounting policies

a) Basis of preparation

Stoke Gabriel Boating Association is an unincorporated charity registered in England and Wales. The registered office address is SGBA Clubhouse, Mill Point, Stoke Gabriel, Totnes, TQ9 6FX.

The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities in preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

Stoke Gabriel Boating Association meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy note.

b) Going concern basis of accounting

The accounts have been prepared on the assumption that the charity is able to continue as a going concern, which the trustees consider appropriate having regard to the current level of unrestricted reserves. There are no material uncertainties about the charity's ability to continue as a going concern.

c) Income

Income is recognised when the charity has entitlement to the funds, any performance conditions attached to the item of income have been met, it is probable that the income will be received and the amount can be measured reliably.

Income from the government and other grants, whether 'capital' grants or 'revenue' grants, is recognised when the charity has entitlement to the funds, any performance conditions attached to the grants have been met, it is probable that the income will be received and the amount can be measured reliably and is not deferred.

Income received in advance of provision of training courses and memberships is deferred until criteria for income recognition are met.

d) Interest receivable

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity: this is normally upon notification of the interest paid or payable by the bank.

e) Funds accounting

Unrestricted funds are available to spend on activities that further any of the purposes of the charity. Designated funds are unrestricted funds of the charity which the trustees have decided at their discretion to set aside to use for a specific purpose. Restricted funds are donations which the donor has specified are to be solely used for particular areas of the charity's work or for specific projects being undertaken by the charity.

14

Stoke Gabriel Boating Association

Notes to the financial statements

For the year ended 31 December 2024

1. Accounting policies (continued)

f) Expenditure and irrecoverable VAT

Expenditure is recognised once there is a legal or constructive obligation to make a payment to a third party, it is probable that settlement will be required and the amount of the obligation can be measured reliably.

Irrecoverable VAT is charged as a cost against the activity for which the expenditure was incurred.

g) Allocation of support and governance costs

Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Governance costs are the costs associated with the governance arrangements of the charity, including the costs of complying with constitutional and statutory requirements and any costs associated with the strategic management of the charity’s activities. These costs have been wholly allocated to expenditure on charitable activities.

h) Tangible fixed assets

Depreciation is provided at rates calculated to write down the cost of each asset to its estimated residual value over its expected useful life. The depreciation rates in use are as follows:

Buildings 2.5% straight line Safety boats 25% reducing balance Dinghies and other 15% reducing balance

Items of equipment are capitalised where the purchase price exceeds £500.

i) Debtors

Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

j) Cash at bank and in hand

Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

k) Creditors

Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.

15

Stoke Gabriel Boating Association

Notes to the financial statements

For the year ended 31 December 2024

1. Accounting policies (continued)

l) Accounting estimates and key judgements

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

The key sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements are depreciation as described in note 1[h] above.

2. Prior period comparatives: statement of financial activities

Income from:
Donations and legacies
Charitable activities
Other trading activities
Investments
Total income
Expenditure on:
Charitable activities
Total expenditure
Net income / (expenditure) and
net movement in funds		 Restricted
£
£
-
950
-
73,665
-
45
-
5
-
74,665
7,859
63,942
7,859
63,942
(7,859)
10,723
Unrestricted		 2023
Total
£
950
73,665
45
5
74,665
71,801
71,801
2,864

16

Stoke Gabriel Boating Association

Notes to the financial statements

For the year ended 31 December 2024

3. Income from donations and legacies

Income from donations and legacies
2024
£
£
Donations
585
All income from donations in the current and prior period was unrestricted.		 2023
£
950

4. Income from charitable activities

Membership subscriptions and fees
Training courses
Hire of safety boats
Other boat use
Storage
Events
Sale of tide tables
Total income from charitable activities		 2024
£
35,644
26,350
2,440
-
6,924
605
733
72,696		 2023
£
37,110
25,480
2,730
455
7,228
469
193
73,665

All income from charitable activities in the current and prior period was unrestricted.

5. Income from other trading activities

Room hire
Sale of assets		 2024
£
-
1,508
1,508		 2023
£
45
-
45

All income from other trading activities in the current and prior period was unrestricted.

17

Stoke Gabriel Boating Association

Notes to the financial statements

For the year ended 31 December 2024

6. Total expenditure

Total expenditure
Training courses
RYA subscriptions and DHNA fees
Production of tide tables
Maintenance of sailing craft
Maintenance of rowing craft
Safety boat maintenance and fuel
Social events
Insurance
Rates and water
Room hire
Light, heat and power
Cleaning and waste management
Premises repairs and renewals
Information technology
Sundry expenses
Staff Training
Accountancy
Legal and professional fees
Card and direct debit processing fees
Depreciation
Loss on disposal
Sub-total
Allocation of support and governance costs
Total expenditure		 Charitable
activities
£
13,396
1,023
264
4,264
816
4,946
276
-
-
-
-
-
-
-
-
-
-
-
-
-
-
24,985
45,354
70,339		 Support and
governance
costs
£
-
-
-
-
-
-
-
9,968
62
180
1,545
1,335
2,945
2,805
552
366
3,340
722
1,380
16,562
3,592
45,354
(45,354)
-		 2024 Total
£
13,396
1,023
264
4,264
816
4,946
276
9,968
62
180
1,545
1,335
2,945
2,805
552
366
3,340
722
1,380
16,562
3,592
70,339
-
70,339

Total governance costs were £1,500 (2023: £1,380).

18

Stoke Gabriel Boating Association

Notes to the financial statements

For the year ended 31 December 2024

6.
Total expenditure (continued)
Prior period comparative
Training courses
RYA subscriptions and DHNA fees
Production of tide tables
Maintenance of sailing craft
Maintenance of rowing craft
Safety boat maintenance and fuel
Social events
Insurance
Rates and water
Room hire
Light, heat and power
Cleaning and waste management
Premises repairs and renewals
Information technology
Sundry expenses
Accountancy
Legal and professional fees
Card and direct debit processing fees
Depreciation
Sub-total
Allocation of support and governance costs
Total expenditure		 Charitable
activities
£
15,923
1,727
264
5,926
313
5,454
1,298
-
-
-
-
-
-
-
-
-
-
-
30,905
40,896
71,801		 Support and
governance
costs
£
-
-
-
-
-
-
-
8,752
91
28
980
1,520
2,385
2,892
889
2,270
1,803
1,234
18,052
40,896
(40,896)
-		 2023 Total
£
15,923
1,727
264
5,926
313
5,454
1,298
8,752
91
28
980
1,520
2,385
2,892
889
2,270
1,803
1,234
18,052
71,801
-
71,801

19

Stoke Gabriel Boating Association

Notes to the financial statements

For the year ended 31 December 2024

7. Net movement in funds

This is stated after charging:

Depreciation
Trustees' remuneration
Trustees' reimbursed expenses
Independent examiner's remuneration:
Independent examination (ex VAT)
Other services (ex VAT)		 2024
£
16,562
Nil
Nil
1,250
350		 2023
£
18,052
Nil
Nil
1,150
350

8. Taxation

The charity is exempt from corporation tax as all its income is charitable and is applied for charitable purposes.

9. Tangible fixed assets

Cost
At 1 January 2024
Additions in year
Disposals in year
At 31 December 2024
Depreciation
At 1 January 2024
Charge for the year
Depreciation on disposal
At 31 December 2024
Net book value
At 31 December 2024
At 31 December 2023		 282,452
-
-
282,452
58,464
6,811
-
65,275
217,177
223,988
Land and
buildings		 21,862
-
-
21,862
20,719
286
-
21,005
857
1,143
Safety
boats		 106,280
1,450
(9,892)
97,838
44,791
9,465
(6,300)
47,956
49,882
61,489
Dinghies
and other		 Total
£
410,594
1,450
(9,892)
402,152
123,974
16,562
(6,300)
134,236
267,916
286,620

Included within land and buildings is £10,000 of land, which was not included in the cost of the clubhouse build, and which is not depreciated.

20

Stoke Gabriel Boating Association

Notes to the financial statements

For the year ended 31 December 2024

10. Debtors

Debtors
Prepayments
Other debtors		 2024
£
3,310
1,104
4,414		 2023
£
2,237
-
2,237

11. Creditors: amounts due within 1 year

Trade creditors
Accruals
Deferred income (note 12)
Other creditors
Deferred income
At 1 January 2024
Deferred during the year
Released during the year
At 31 December 2024		 2024
£
2,646
2020
10,582
-
15,248
2024
£
2,285
10,582
(2,285)
10,582		 2023
£
296
1,380
2,285
170
4,131
2023
£
1,170
2,285
(1,170)
2,285

12. Deferred income

Deferred income relates to membership fees, and training courses and storage fees paid in advance. It has increased due to a change in how the figure is estimated in 2024.

21

Stoke Gabriel Boating Association

Notes to the financial statements

For the year ended 31 December 2024

13. Analysis of net assets between funds

Tangible fixed assets
Current assets
Current liabilities
Net assets at 31 December 2024
Prior year comparative
Tangible fixed assets
Current assets
Current liabilities
Net assets at 31 December 2023		 £
207,177
2,267
-
209,444
£
213,988
2,267
-
216,255
Restricted
funds
Restricted
funds		 £
-
34,000
-
34,000
£
-
16,100
-
16,100
Designated
funds
Designated
funds		 £
60,739
47,824
(15,248)
93,315
£
72,632
31,453
(4,131)
99,954
General
funds
General
funds		 Total
funds
£
267,916
84,091
(15,248)
336,759
Total
funds
£
286,620
49,820
(4,131)
332,309

22

Stoke Gabriel Boating Association

Notes to the financial statements

For the year ended 31 December 2024

14. Movements in funds

Restricted funds
Clubhouse fund
Together fund
Total restricted funds
Designated funds:
Safety boat replacement
Total designated funds
General funds
Total unrestricted funds
Total funds
Unrestricted funds
Fleet replacement		 At 1
January
2024
£
213,988
2,267
216,255
16,000
100
16,100
99,954
116,054
332,309		 Income
£
-
-
-
-
-
-
74,789
74,789
74,789		 £
(6,811)
-
(6,811)
-
-
-
(63,528)
(63,528)
(70,339)
Expenditure		 £
-
-
-
16,000
1,900
17,900
(17,900)
-
-
Transfers
between
funds		 £
207,177
2,267
At 31
December
2024
209,444
32,000
2,000
34,000
93,315
127,315
336,759

Purposes of restricted funds Clubhouse fund

Funding received from multiple donors, including Sport England, to build the clubhouse. The clubhouse is a restricted asset for the remainder of its useful economic life and depreciation is charged against the fund.

Together fund

Funding received from RYA to encourage disadvantaged children and their families into the sport of sailing, paying for some courses and equipment, as well as membership for their families.

Purposes of designated funds Safety boat replacement To go towards the costs of replacing safety boats. These are expected to be purchased in September 2025, and received in early 2026.

Fleet replacement

To go towards the costs of replacing the sailing, rowing and paddle craft in 2025.

23

Stoke Gabriel Boating Association

Notes to the financial statements

For the year ended 31 December 2024

14. Movements in funds (continued) Prior year comparative

Restricted funds
Clubhouse fund
Together fund
Total restricted funds
Designated funds:
Safety boat replacement
Total designated funds
General funds
Total unrestricted funds
Total funds
Fleet replacement
Unrestricted funds		 At 1
January
2023
£
220,799
3,315
224,114
16,000
100
16,100
89,231
105,331
329,445		 Income
£
-
-
-
-
-
-
74,665
74,665
74,665		 £
(6,811)
(1,048)
(7,859)
-
-
-
(63,942)
(63,942)
(71,801)
Expenditure		 £
-
-
-
-
-
-
-
-
-
Transfers
between
funds		 £
213,988
2,267
At 31
December
2023
216,255
16,000
100
16,100
99,954
116,054
332,309

15. Related party transactions

There were no related party transactions in the current or prior period.

24