Registered number: 08561467 Charity number: 1154633
Harrogate Spa Tennis Centre Limited
(A company limited by guarantee)
UNAUDITED
TRUSTEES' REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
CONTENTS
| Page | |
|---|---|
| Reference and administrative details of the company, its trustees and advisers | 1 |
| Trustees' report | 2 - 5 |
| Trustees' responsibilities statement | 6 |
| Independent examiner's report | 7 - 8 |
| Statement of financial activities | 9 |
| Balance sheet | 10 - 11 |
| Notes to the financial statements | 12 - 25 |
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 30 NOVEMBER 2021
| Trustees | Mr N Bentley |
|---|---|
| Mr I Charters | |
| Mr I R Croft | |
| Mr C J Dight | |
| Mr S J Reffitt | |
| Ms C S Rothwell | |
| Mr W P Stott | |
| Company registered number 08561467 Charity registered number 1154633 Registered office 9 Kent Road Harrogate North Yorkshire HG1 2LE Company secretary Mr N Bentley Accountants BHP LLP Mayesbrook House Lawnswood Business Park Leeds LS16 6QY Bankers Co-operative Bank Delf House Southway Skelmersdale WN8 6GH |
Page 1
(A company limited by guarantee)
HARROGATE SPA TENNIS CENTRE LIMITED
TRUSTEES' REPORT (INCLUDING DIRECTORS REPORT) FOR THE YEAR ENDED 30 NOVEMBER 2021
The trustees present their annual report together with the financial statements of the company for the period 1 December 2020 to 30 November 2021. The annual report serves the purposes of both a trustees' report and a directors' report under company law. The trustees confirm that the annual report and financial statements of the charitable company comply with the current statutory requirements, the requirements of the charitable company's governing document and the provisions of the Statement of Recommended Practice (SORP) applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102) (effective 1 January 2019).
Since the company qualifies as small under section 382 of the Companies Act 2006, the strategic report required of medium and large companies under the Companies Act 2006 (Strategic Report and Directors' Report) Regulations 2013 has been omitted.
Objectives and activities
a. Policies and objectives
The company’s key objective is the promotion of community participation in physically and mentally healthy recreation, for the benefit of the inhabitants of Harrogate, Knaresborough and the surrounding areas, through the provision of tennis facilities. This is regardless of youth, age, infirmity, or disablement.
In setting objectives and planning for activities, the trustees have given due consideration to general guidance published by the Charity Commission relating to public benefit, including the guidance 'Public benefit: running a charity (PB2)'.
b. Activities undertaken to achieve objectives
The company has continued to consolidate and promote its operations as an outdoor tennis ‘club’ at the Claro Park centre, with an increase in participation seen during the year, despite the continuing COVID-19 lockdowns.
The main features of the centre’s operations are:
• Encouraging membership and (other than while restricted for pandemic reasons) ‘pay and play’ tennis, which are available to the public, including access for disabled participants
• Developing attractive coaching programmes to introduce more participants to the sport of tennis, for health and recreational purposes
-
Promotion of the facilities for use by disabled groups and local schools
-
Working closely with the LTA for the promotion of tennis generally
The above elements enable the company to meet the charitable objectives of providing a centre for public benefit and a basis for the enjoyment of tennis as a healthy pursuit and part of an active lifestyle.
Achievements and performance
a. Tennis operations
The past year must be regarded as another success, and tribute for that should be paid to the Tennis Director and the coaching programme provided for the centre under the auspices of Strive Tennis. The net result is that there has been a further increase in membership.
Page 2
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
TRUSTEES' REPORT (INCLUDING DIRECTORS REPORT) (CONTINUED) FOR THE YEAR ENDED 30 NOVEMBER 2021
Financial review
a. Tennis operations and COVID-19
The centre increased its membership again during the year, from just over 372 to 419 members – 272 adults & 147 juniors.
Revenue was broadly unchanged from the previous financial year. Items such as court hire increased as coaching programmes were able to operate more normally; however, despite the increased membership, subscription revenues fell due to a 35% discount on fees offered to members as a goodwill gesture to recognise the significant period during the previous period when the club was required to close.
Operating costs remained well controlled, with a reduction in repairs and maintenance expenditure offset by an increase in school coaching fees (effectively the company’s rent) from the artificially low level of the previous year.
b. Phase 2
During the year there was continued expenditure on planning applications, legal, QS and architectural fees. This was funded by grants and donations from the LTA and private individuals, and an interest-free loan of £43,000 from the LTA, repayable over five years.
c. Going concern
The trustees maintain their expectation that the company has adequate resources and can maintain such resources, thereby continuing in operational existence. The healthy levels of subscription income provide cover for operational expenditure, and continuing contributions to the sinking fund for future facility replacement, in line with the LTA’s recommendations. For these reasons the trustees are prepared to continue to adopt the going concern basis in preparing financial statements.
d. Reserves policy
The company’s reserves policy is to hold total reserves of at least equal to 6 months of normal running costs in order to meet financial commitments and cover any unexpected expenditure.
The company has total reserves of £1.28 million including free reserves of £106k at the 2021 year-end. The charity also has £46k of unrestricted funds which are designated to cover the cost of improvements to the tennis courts and floodlights.
e. Investment policy and performance
As at 30 November 2021 the company’s liquid funds were held in bank accounts with the Co-operative Bank.
Page 3
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
TRUSTEES' REPORT (INCLUDING DIRECTORS REPORT) (CONTINUED) FOR THE YEAR ENDED 30 NOVEMBER 2021
Structure, governance and management
a. Constitution
Harrogate Spa Tennis Centre Limited is registered as a charitable company limited by guarantee and was set up by a Memorandum of Association.
The company is constituted under the Articles of Association and is a registered charity number 1154633.
The principal object of the company is to promote community participation in healthy recreation in particular by the provision of facilities for the playing of tennis.
b. Methods of appointment or election of trustees
The management of the company is the responsibility of the trustees who are elected and co-opted under the terms of the Memorandum of Association.
The trustees are all volunteers.
c. Organisational structure and decision-making policies
Harrogate Spa Tennis Centre is a charitable company limited by guarantee. The company was incorporated on 7th June 2013 and was entered into the register of charities of the Charity Commission on 19th November 2013. The charity’s governing document is its Articles of Association (for a Charitable Company, Limited by Guarantee).
The working name of the charity is Harrogate Spa Tennis Centre.
The trustees are chosen to ensure the board has a mix of skills, experience, and qualifications, as recommended by the Charity Commission. The board acknowledges the need for diversity on the board and is aware of the Charity Commissions' policies and procedures for recruitment, appointment, induction, and training of its trustees. Trustees are elected at the Annual General Meeting. One trustee is nominated as Chairperson, currently Stephen Reffitt. Decisions are made at minuted board meetings. The structure provides stability, consistency, and a professional approach.
The trustees review the company’s aims, objectives and programmes each year. This review looks at achievements and outcomes of the company’s work for the year and develops a programme for the following year ensuring that the trustees are identifying the benefits to the local community.
d. Risk management
The trustees have assessed the major risks to which the company is exposed, in particular those related to the operations and finances of the company, health & safety and safeguarding, and are satisfied that systems and procedures are in place to mitigate exposure to these risks.
Page 4
(A company limited by guarantee)
HARROGATE SPA TENNIS CENTRE LIMITED
TRUSTEES' REPORT (INCLUDING DIRECTORS REPORT) (CONTINUED) FOR THE YEAR ENDED 30 NOVEMBER 2021
Plans for future periods
Whilst good progress has been made in the provision of disabled participation, there is still more to do to make the centre independently accessible for disabled (wheelchair) participants.
Discussions have continued with the LTA and other public and private donors with respect to redevelopment of the centre by providing additional racket sports facilities and a new clubhouse (the ‘Phase 2’ project).
Information on fundraising practices
The charity actively fundraises to a limited and carefully targeted group of individuals, companies, government bodies and sporting organisations, as well as to its own members from time to time. No fundraising to the general public takes place.
The charity does not use professional fundraisers or commercial organisations to seek funds on its behalf. The charity is not a participant in any voluntary scheme for regulating fundraising, or any voluntary standard of fundraising for the activities carried out on behalf of the charity. Should the charity at some point in the future undertake a more general fundraising campaign, or start to generate more income through wholesale fundraising, the trustees will consider signing up to a voluntary fundraising code.
In preparing this report the trustees have taken advantage of the small companies exemptions provided by section 415a of the Companies Act 2006.
Public benefit statement
The trustees have taken account of the guidance on public benefit issed by The Charity Commission. This guidance on public benefit underpins the Charity's activities across Harrogate, Knaresborough and the surrounding areas. Activities to carry out our aims and objectives for the public benefit may not have immediate effect or be experienced for some years but the addition to current promotion of community participation in physically and mentally healthy recreation is ongoing.
Approved by order of the members of the board of trustees and signed on their behalf by:
................................................
Mr W P Stott
Trustee Date: 6 June 2022
Page 5
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
STATEMENT OF TRUSTEES' RESPONSIBILITIES FOR THE YEAR ENDED 30 NOVEMBER 2021
The trustees (who are also the directors of the company for the purposes of company law) are responsible for preparing the Trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company law requires the trustees to prepare financial statements for each financial year. Under company law, the trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of its incoming resources and application of resources, including its income and expenditure, for that period. In preparing these financial statements, the trustees are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles of the Charities SORP (FRS 102);
-
make judgments and accounting estimates that are reasonable and prudent;
-
state whether applicable UK Accounting Standards (FRS 102) have been followed, subject to any material departures disclosed and explained in the financial statements;
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Page 6
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
INDEPENDENT EXAMINER'S REPORT FOR THE YEAR ENDED 30 NOVEMBER 2021
Independent examiner's report to the trustees of Harrogate Spa Tennis Centre Limited ('the company')
I report to the charity trustees on my examination of the accounts of the company for the year ended 30 November 2021.
Responsibilities and basis of report
As the trustees of the company (and its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act').
Having satisfied myself that the accounts of the company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of the company's accounts carried out under section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.
Independent examiner's statement
Since the company's gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of The Institute of Chartered Accountants in England and Wales, which is one of the listed bodies.
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
-
accounting records were not kept in respect of the company as required by section 386 of the 2006 Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a 'true and fair' view which is not a matter considered as part of an independent examination; or
-
the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities [applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)].
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.
Page 7
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
INDEPENDENT EXAMINER'S REPORT (CONTINUED) FOR THE YEAR ENDED 30 NOVEMBER 2021
This report is made solely to the company's trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. My work has been undertaken so that I might state to the company's trustees those matters I am required to state to them in an Independent examiner's report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the company and the company's trustees as a body, for my work or for this report.
Signed: Mike Jackson (Jun 8, 2022 16:26 GMT+1)
Michael Jackson
Dated: 6 June 2022 FCA CTA DChA
BHP LLP First Floor, Mayesbrook House Lawnswood Business Park Redvers Close Leeds, LS16 6QY
Page 8
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING INCOME AND EXPENDITURE ACCOUNT) FOR THE YEAR ENDED 30 NOVEMBER 2021
| Note Income from: Donations and legacies 3 Charitable activities 4 Investments 5 Total income Expenditure on: Charitable activities 6 Total expenditure Net income Transfers between funds 14 Net movement in funds Reconciliation of funds: Total funds brought forward Net movement in funds Total funds carried forward |
Unrestricted funds 2021 £ 9,431 30,219 106 39,756 38,616 38,616 1,140 (185,000) (183,860) 874,886 (183,860) 691,026 |
Restricted funds 2021 £ 454,742 - - 454,742 64,245 64,245 390,497 185,000 575,497 15,700 575,497 591,197 |
Total funds 2021 £ 464,173 30,219 106 494,498 102,861 102,861 391,637 - 391,637 890,586 391,637 1,282,223 |
Total funds 2020 £ 195,000 28,788 449 224,237 |
|---|---|---|---|---|
| 38,069 38,069 |
||||
| 186,168 - 186,168 |
||||
| 704,418 186,168 890,586 |
Page 9
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee) REGISTERED NUMBER: 08561467
BALANCE SHEET AS AT 30 NOVEMBER 2021
| Note Fixed assets Tangible assets 10 Current assets Debtors 11 Cash at bank and in hand Creditors: amounts falling due within one year 12 Net current assets Total assets less current liabilities Creditors: amounts falling due after more than one year 13 Net assets excluding pension asset Total net assets Charity funds Restricted funds 14 Unrestricted funds 14 Total funds |
598 635,741 636,339 (3,105) |
2021 £ 691,989 691,989 633,234 1,325,223 (43,000) 1,282,223 1,282,223 591,197 691,026 1,282,223 |
1,911 127,481 129,392 (2,045) |
2020 £ 763,239 |
|---|---|---|---|---|
| 763,239 127,347 |
||||
| 890,586 - |
||||
| 890,586 | ||||
| 890,586 | ||||
| 15,700 874,886 |
||||
| 890,586 |
Page 10
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
BALANCE SHEET (CONTINUED) AS AT 30 NOVEMBER 2021
The company was entitled to exemption from audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.
The trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and preparation of financial statements.
The financial statements have been prepared in accordance with the provisions applicable to entities subject to the small companies regime.
The financial statements were approved and authorised for issue by the trustees and signed on their behalf by:
................................................
Mr W P Stott Trustee Date: 6 June 2022
The notes on pages 12 to 25 form part of these financial statements.
Page 11
(A company limited by guarantee)
HARROGATE SPA TENNIS CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
1. General information
The company is incorporated in England and Wales and is limited by guarantee. The members of the company are the trustees named on page 1. In the event of the company being wound up, the liability in respect of the guarantee is limited to £10 per member of the company. The registered office address is:
9 Kent Road Harrogate North Yorkshire HG1 2LE
The principal activity of the company is the operation of a tennis centre for communities within the Harrogate district.
2. Accounting policies
2.1 Basis of preparation of financial statements
The financial statements have been prepared in accordance with the Charities SORP (FRS 102) - Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (issued October 2019), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
Harrogate Spa Tennis Centre Limited 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.
2.2 Going concern
The trustees have considered the financial position at the year end and for a period of twelve months from the date of approval of these accounts and conclude that is reasonable for the accounts to be drawn up on a going concern basis.
The trustees maintain their expectation that the company has adequate resources and can maintain such resources, thereby continuing in operational existence. The increase in subscription income has provided cover for operational expenditure, and continued contributions to the sinking fund for future facility replacement, in line with the LTA’s recommendations. For these reasons the trustees are prepared to continue to adopt the going concern basis in preparing financial statements.
Page 12
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
2. Accounting policies (continued)
2.3 Income
All income is recognised once the company has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.
Grants are included in the Statement of financial activities on a receivable basis. The balance of income received for specific purposes but not expended during the period is shown in the relevant funds on the Balance sheet. Where income is received in advance of entitlement of receipt, its recognition is deferred and included in creditors as deferred income. Where entitlement occurs before income is received, the income is accrued.
Where the donated good is a fixed asset, it is measured at fair value, unless it is impractical to measure this reliably, in which case the cost of the item to the donor should be used. The gain is recognised as income from donations and a corresponding amount is included in the appropriate fixed asset class and depreciated over the useful economic life in accordance with the company's accounting policies.
On receipt, donated professional services and facilities are recognised on the basis of the value of the gift to the company which is the amount it would have been willing to pay to obtain services or facilities of equivalent economic benefit on the open market; a corresponding amount is then recognised in expenditure in the period of receipt.
Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.
Income tax recoverable in relation to investment income is recognised at the time the investment income is receivable.
Page 13
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
2. Accounting policies (continued)
2.4 Expenditure
Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use.
Expenditure on charitable activities is incurred on directly undertaking the activities which further the company's objectives, as well as any associated support costs.
All expenditure is inclusive of irrecoverable VAT.
2.5 Interest receivable
Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the company; this is normally upon notification of the interest paid or payable by the institution with whom the funds are deposited.
2.6 Tangible fixed assets and depreciation
Tangible fixed assets costing £500 or more are capitalised and recognised when future economic benefits are probable and the cost or value of the asset can be measured reliably.
Tangible fixed assets are initially recognised at cost. After recognition, under the cost model, tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. All costs incurred to bring a tangible fixed asset into its intended working condition should be included in the measurement of cost.
Depreciation is charged so as to allocate the cost of tangible fixed assets less their residual value over their estimated useful lives, using the straight-line method.
Depreciation is provided on the following bases:
| Long-term leasehold property | - 50 years |
|---|---|
| Fixtures and fittings | - 10 years |
| Tennis courts | - 20 years |
2.7 Debtors
Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
Page 14
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
2. Accounting policies (continued)
2.8 Cash at bank and in hand
Cash at bank and 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.
2.9 Liabilities and provisions
Liabilities are recognised when there is an obligation at the Balance sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably.
Liabilities are recognised at the amount that the company anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.
Provisions are measured at the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on the present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The unwinding of the discount is recognised in the Statement of financial activities as a finance cost.
2.10 Financial instruments
The company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.
2.11 Fund accounting
General funds are unrestricted funds which are available for use at the discretion of the trustees in furtherance of the general objectives of the company and which have not been designated for other purposes.
Designated funds comprise unrestricted funds that have been set aside by the trustees for particular purposes. The aim and use of each designated fund is set out in the notes to the financial statements.
Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the company for particular purposes. The costs of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.
Investment income, gains and losses are allocated to the appropriate fund.
Page 15
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
3. Income from donations and legacies
| Donations Government grants Total 2020 |
Unrestricted funds 2021 £ - 9,431 9,431 10,000 |
Restricted funds 2021 £ 454,742 - 454,742 185,000 |
Total funds 2021 £ 454,742 9,431 464,173 195,000 |
Total funds 2020 £ 185,000 10,000 195,000 |
|---|---|---|---|---|
4. Income from charitable activities
| Operation of tennis facilities Total 2020 |
Unrestricted funds 2021 £ 30,219 28,788 |
Total funds 2021 £ 30,219 28,788 |
Total funds 2020 £ 28,788 |
|---|---|---|---|
Page 16
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
5. Investment income
| Bank interest received Total 2020 |
Unrestricted funds 2021 £ 106 449 |
Total funds 2021 £ 106 449 |
Total funds 2020 £ 449 |
|---|---|---|---|
6. Analysis of expenditure on charitable activities
Summary by fund type
| Operation of tennis facilities Total 2020 |
Unrestricted funds 2021 £ 38,616 37,069 |
Restricted funds 2021 £ 64,245 1,000 |
Total funds 2021 £ 102,861 38,069 |
Total funds 2020 £ 38,069 |
|---|---|---|---|---|
7. Analysis of expenditure by activities
| Operation of tennis facilities Total 2020 |
Activities undertaken directly 2021 £ 93,139 27,133 |
Support costs 2021 £ 9,722 10,936 |
Total funds 2021 £ 102,861 38,069 |
Total funds 2020 £ 38,069 |
|---|---|---|---|---|
Page 17
(A company limited by guarantee)
HARROGATE SPA TENNIS CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
7. Analysis of expenditure by activities (continued)
Analysis of direct costs
| LTA subscription Tennis balls Cups, engraving and tournaments Depreciation School coaching fees Aborted development costs Total 2020 |
Operation of tennis facilities 2021 £ 1,071 502 - 25,180 3,141 63,245 93,139 27,133 |
Total funds 2021 £ 1,071 502 - 25,180 3,141 63,245 93,139 27,133 |
Total funds 2020 £ 173 194 121 25,180 1,465 - 27,133 |
|---|---|---|---|
Page 18
(A company limited by guarantee)
HARROGATE SPA TENNIS CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
7. Analysis of expenditure by activities (continued)
Analysis of support costs
| Repairs and renewals Legal and professional fees Power, heat and light Printing, postage and stationery Insurance Marketing and advertising Rent, rates and water Cleaning Entertainment and social Telephone and internet Governance costs Total 2020 |
Operation of tennis facilities 2021 £ 2,034 1,477 871 - 1,127 - 528 320 - 25 3,340 9,722 10,936 |
Total funds 2021 £ 2,034 1,477 871 - 1,127 - 528 320 - 25 3,340 9,722 10,936 |
Total funds 2020 £ 4,439 1,275 888 10 1,161 1,034 111 410 168 - 1,440 10,936 |
|---|---|---|---|
8. Independent examiner's remuneration
| 2021 | 2020 | |
|---|---|---|
| £ | £ | |
| Fees payable to the company's independent examiner for the independent | ||
| examination of the company's annual accounts | 2,900 | 1,200 |
Page 19
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
9. Trustees' remuneration and expenses
During the year, no trustees received any remuneration or other benefits (2020 - £NIL).
During the year ended 30 November 2021, no trustee expenses have been incurred (2020 - £NIL).
10. Tangible fixed assets
| Cost or valuation At 1 December 2020 Additions Transfers At 30 November 2021 Depreciation At 1 December 2020 Charge for the year At 30 November 2021 Net book value At 30 November 2021 At 30 November 2020 |
Long-term leasehold property £ 412,773 - - 412,773 42,170 8,255 50,425 362,348 370,603 |
Fixtures and fittings £ 5,078 - - 5,078 1,848 508 2,356 2,722 3,230 |
Other fixed assets £ 328,346 - - 328,346 83,705 16,417 100,122 228,224 244,641 |
Assets under construction £ 144,765 17,175 (63,245) 98,695 - - - 98,695 144,765 |
Total £ 890,962 17,175 (63,245) 844,892 127,723 25,180 152,903 691,989 763,239 |
|---|---|---|---|---|---|
Page 20
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
11. Debtors
| Due within one year Trade debtors Prepayments and accrued income |
2021 £ 120 478 598 |
2020 £ - 1,911 |
|---|---|---|
| 1,911 |
12. Creditors: Amounts falling due within one year
| Trade creditors Accruals and deferred income |
2021 £ 31 3,074 3,105 |
2020 £ 139 1,906 |
|---|---|---|
| 2,045 |
13. Creditors: Amounts falling due after more than one year
| 2021 | 2020 | |
|---|---|---|
| £ | £ | |
| Other loans - LTA Operations Limited | 43,000 | - |
Page 21
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
14. Statement of funds
Statement of funds - current year
| Unrestricted funds Designated funds Designated Funds - all funds General funds General Funds - all funds Fixed asset fund Total Unrestricted funds Restricted funds Members liability fund Floodlight fund Phase 2 development Total of funds |
Balance at 1 December 2020 £ 35,924 90,723 748,239 838,962 874,886 700 15,000 - 15,700 890,586 |
Income £ 10 39,746 - 39,746 39,756 - - 454,742 454,742 494,498 |
Expenditure £ - (14,436) (24,180) (38,616) (38,616) - (1,000) (63,245) (64,245) (102,861) |
Transfers in/out £ 9,990 (9,990) (185,000) (194,990) (185,000) - - 185,000 185,000 - |
Balance at 30 November 2021 £ 45,924 |
|---|---|---|---|---|---|
| 106,043 539,059 645,102 |
|||||
| 691,026 | |||||
| 700 14,000 576,497 591,197 |
|||||
| 1,282,223 |
Page 22
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
14. Statement of funds (continued) Statement of funds - prior year
| Unrestricted funds Designated funds Designated funds - all funds General funds General funds Fixed asset fund Total Unrestricted funds Restricted funds Members liability fund Floodlight fund Total of funds |
As restated Balance at 1 December 2018 £ 29,456 19,096 639,166 658,262 687,718 700 16,000 16,700 704,418 |
Income £ 95 224,142 - 224,142 224,237 - - - 224,237 |
Expenditure £ - (12,889) (24,180) (37,069) (37,069) - (1,000) (1,000) (38,069) |
Transfers in/out £ 6,373 (139,626) 133,253 (6,373) - - - - - |
As restated Balance at 30 November 2019 £ 35,924 |
|---|---|---|---|---|---|
| 90,723 748,239 838,962 |
|||||
| 874,886 | |||||
| 700 15,000 15,700 |
|||||
| 890,586 |
Page 23
HARROGATE SPA TENNIS CENTRE LIMITED
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
14. Statement of funds (continued)
Designated funds:
An amount of £45,924 (2020 - £35,924) is included as a designated fund for the improvements of the tennis courts and floodlighting. These funds are likely to be spent by the club over the next 5 to 7 years.
Restricted funds:
The members liability fund represents funds donated to the charity by members being their share of any liability arising under the guarantee they give through the charity operating as a company limited by guarantee.
The floodlight fund is represented by an initial donation of £20,000 received specifically to assist with the costs of the installation of floodlights over the tennis courts, less the associated depreciation costs.
The Phase 2 development fund represents funds raised by the charity towards continuous development of closed facilities.
15. Summary of funds
Summary of funds - current year
| Designated funds General funds Restricted funds Summary of funds - prior year Designated funds General funds Restricted funds |
Balance at 1 December 2020 £ 35,924 838,962 15,700 890,586 Balance at 1 December 2019 £ 29,456 658,262 16,700 704,418 |
Income £ 10 39,746 454,742 494,498 Income £ 95 224,142 - 224,237 |
Expenditure £ - (38,616) (64,245) (102,861) Expenditure £ - (37,069) (1,000) (38,069) |
Transfers in/out £ 9,990 (194,990) 185,000 - Transfers in/out £ 6,373 (6,373) - - |
Balance at 30 November 2021 £ 45,924 645,102 591,197 1,282,223 |
|---|---|---|---|---|---|
| Balance at 30 November 2020 £ 35,924 838,962 15,700 890,586 |
Page 24
(A company limited by guarantee)
HARROGATE SPA TENNIS CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2021
16. Analysis of net assets between funds
Analysis of net assets between funds - current year
| Tangible fixed assets Current assets Creditors due within one year Creditors due in more than one year Total Analysis of net assets between funds - prior year Tangible fixed assets Current assets Creditors due within one year Total |
Unrestricted funds 2021 £ 579,294 157,837 (3,105) (43,000) 691,026 Unrestricted funds 2020 £ 748,239 128,692 (2,045) 874,886 |
Restricted funds 2021 £ 112,695 478,502 - - 591,197 Restricted funds 2020 £ 15,000 700 - 15,700 |
Total funds 2021 £ 691,989 636,339 (3,105) (43,000) 1,282,223 Total funds 2020 £ 763,239 129,392 (2,045) 890,586 |
|---|---|---|---|
17. Related party transactions
The company has not entered into any related party transaction during the year, nor are there any outstanding balances owing between related parties and the company at 30 November 2021.
Page 25
2022-06-08
Harrogate Spa - Final 2021
Final Audit Report
Created: 2022-06-06 By: Joanne Jackson (joanne.jackson@bhp.co.uk) Status: Signed Transaction ID: CBJCHBCAABAAF5SznvkKWeDkzhlLaGqiRLd23jmty3vw
"Harrogate Spa - Final 2021" History
Document created by Joanne Jackson (joanne.jackson@bhp.co.uk)
2022-06-06 - 1:31:23 PM GMT
Document emailed to William Stott (paul@mediageneration.co.uk) for signature 2022-06-06 - 1:33:02 PM GMT
Email viewed by William Stott (paul@mediageneration.co.uk)
2022-06-06 - 1:40:41 PM GMT- IP address: 104.28.89.46
Document e-signed by William Stott (paul@mediageneration.co.uk) Signature Date: 2022-06-08 - 2:25:24 PM GMT - Time Source: server- IP address: 94.11.56.247
Document emailed to Mike Jackson (mike.jackson@bhp.co.uk) for signature 2022-06-08 - 2:25:26 PM GMT
Email viewed by Mike Jackson (mike.jackson@bhp.co.uk) 2022-06-08 - 3:26:05 PM GMT- IP address: 121.91.84.171
Document e-signed by Mike Jackson (mike.jackson@bhp.co.uk) Signature Date: 2022-06-08 - 3:26:23 PM GMT - Time Source: server- IP address: 195.89.173.90
Agreement completed.
2022-06-08 - 3:26:23 PM GMT