**REGISTERED CHARITY NUMBER: 1158821**
**Trustees' Report and Financial Statements**
**for the Year Ended 31st December 2024**
**for**
**Theydon Bois Village Association CIO**
Cooper Paul Abacus House 14-18 Forest Road Loughton Essex IG10 1DX
**Theydon Bois Village Association CIO**
## **Contents of the Financial Statements for the Year Ended 31st December 2024**
||**Page**|
|---|---|
|**Trustees' report**|1 to 3|
|**Independent examiner's report**|4|
|**Statement of financial activities**|5|
|**Statement of financial position**|6|
|**Notes to the financial statements**|7 to 11|
|**Detailed statement of financial activities**|12 to 13|
## **Theydon Bois Village Association CIO**
## **Trustees' Report for the Year Ended 31st December 2024**
The trustees present their report with the financial statements of the charity for the year ended 31st December 2024. The trustees have adopted the provisions of 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) (effective 1 January 2019).
## **Objectives and activities**
To promote the benefits of the inhabitants of Theydon Bois and the neighbourhood together defined by Theydon Bois Parish boundary (hereinafter called "the area of benefit") without distinction of sex or political, religious or other opinions by associating together the said inhabitants and the local authorities, voluntary organisations and inhabitants in a common effort to advance education and to provide facilities in the interests of social welfare for recreation and leisure-time occupation with the object of improving the conditions of life for the said inhabitants.
In furtherance of this objective, the Trustees have complied with the duty in section 4 of the Charities Act 2006 to have due regard to the Charity Commission's published guidance concerning the operation of the Public Benefit requirement under the Act.
## **Achievement and performance**
## **Review of activities and achievements**
We had another good year in 2024. Hall usage is as busy as we have ever seen with a mix of our valued regular hirers, some new and lots long-standing, supplemented by lots of valuable one-off bookings. As usual, the village Christmas Tree was erected in our grounds and a lovely Christmas carol service was enjoyed by many. Not to mention our huge variety of bedrock events including drama productions, quiz nights, fairs and personal occasions such as weddings and parties.
We have had no changes in staff over 2024, and are very fortunate to have a very strong team comprising a Hall Manager, Bookings Manager, Caretaker, three cleaners and an assistant caretaker. We were also fortunate not to lose any of our trustees, and we even added one, Martin Boyle. The same will sadly not be true over 2025 as three of our longest-standing trustees need to step down under the terms of our constitution.
As noted in the 2023 report, we continue to look into areas that we can make the Hall more environmentallyfriendly as we look towards a sustainable future. Over 2024, hundreds of hours of work was put in into research and grant applications by one of our trustees. Various options were considered including solar panels and a heat pump. In the end our grant application was refused and we simply don't have the funds to go ahead without some sort of grant so we have paused the initiatives for now. However, we will continue to look out for opportunities in this area as they arise.
There were no material outlays on the fabric of the building or grounds, but lots of routine maintenance needed to be done. We also added two more CCTV cameras and have removed the landline as this was felt to be superfluous in the current age.
Happily, we have managed to improve our financial situation over 2024, with our bank balance increasing from around £150k at the start of the year to around £168k at the end. This is as a result of good stewardship of our costs, an increase in the usage of the Hall and a small increase in our hiring rates. Through these steps, and in a myriad other ways, we will work to ensure that the Theydon Bois Village Hall remains on a firm footing, both financially and physically, so it can be enjoyed for generations to come.
Page 1
## **Theydon Bois Village Association CIO**
## **Trustees' Report for the Year Ended 31st December 2024**
## **Financial review**
## **Financial position**
Net outgoing resources for the year were £23,217 (2023: net outgoing resources of £57,604) thus at the end of this year, the charity had net assets of £290,938 (2023: £314,155).
## **Investment powers and policy**
The trustees' investment powers are governed by the Constitution, which permits the Charity's funds to be applied at the absolute discretion of the trustees. As at the date of the balance sheet there were no restricted funds held by the Charity.
## **Reserves policy**
It is the policy of the Charity to maintain unrestricted funds, which are the free reserves of the Charity, at a level which at least equates to approximately six months unrestricted expenditure. This provides sufficient funds to cover management and administration and support costs and to respond to emergency applications for grants, if necessary. Unrestricted funds were maintained at this level throughout the year. As our building and its equipment age, the costs of maintenance are increasing.
## **Going concern**
At the time of approving the accounts, the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the trustees continue to adopt the going concern basis of accounting in preparing the accounts.
## **Structure, governance and management Governing document**
The Charity is constituted by a declaration of trust dated 18th August 2015 and registered as a Charitable Incorporated Organisation with the Charity Commissioners under charity number 1158821. The charity was created as a CIO by transferring all the assets and liabilities, including the land, from charities 301415 and 301415-1, previously constituted in May and September 1965. The effective date of transfer for accounting purposes was the end of 2015. The trustees of the charity are appointed by the members at the annual general meeting. The general committee meets monthly.
## **Induction and training of new trustees**
New Trustees are inducted into the workings of the Association and given the Charity Commission leaflets CC3 and CC3(a), Responsibility of Charity Trustees, the latest accounts which have been subject to an independent examination and up to date management figures.
## **Risk management**
The trustees have a duty to identify and review the risks to which the charity is exposed and to ensure appropriate controls are in place to provide reasonable assurance against fraud and error.
The trustees have examined the major strategic, business and operational risks which the Charity faces and confirm that systems have been established to enable regular reports to be produced so that the necessary steps can be taken to lessen these risks.
Page 2
## **Theydon Bois Village Association CIO**
## **Trustees' Report for the Year Ended 31st December 2024**
**Reference and administrative details**
**Registered Charity number** 1158821
**Principal address** Theydon Bois Village Hall Coppice Row Theydon Bois Epping Essex CM16 7ER
**Trustees** P P Simmance - Hon. Chairman A Chart C James A Ames G James D L Gillespie J F Watts L A Tilling P D Gooch M R Oliver W Morris (resigned 29/2/2024) C Gunnell M Boyle (appointed 1/6/2024)
**Independent Examiner** Cooper Paul Abacus House 14-18 Forest Road Loughton Essex IG10 1DX
**Bankers** Business Banking Barclays Bank plc Leicester LE87 2BB
Cater Allen 9 Nelson Street Bradford BD1 5AN Approved by order of the board of trustees on ............................................. and signed on its behalf by:
................................................................. ................................................................. A Chart – Trustee (Hon.Treasurer) P P Simmance - Trustee (Hon.Chairman)
Page 3
## **Independent Examiner's Report to the Trustees of Theydon Bois Village Association CIO**
## **Independent examiner's report to the trustees of Theydon Bois Village Association CIO**
I report to the charity trustees on my examination of the accounts of Theydon Bois Village Association CIO (the Trust) for the year ended 31st December 2024.
## **Responsibilities and basis of report**
As the charity trustees of the Trust 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 Trust's accounts carried out under Section 145 of the Act and in carrying out my examination I have followed all 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:
1. accounting records were not kept in respect of the Trust as required by Section 130 of the Act; or
2. the accounts do not accord with those records; or
3. the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 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.
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.
Andrew Gibson
Cooper Paul Abacus House 14-18 Forest Road Loughton Essex IG10 1DX
Date: .............................................
Page 4
## **Theydon Bois Village Association CIO**
## **Statement of Financial Activities for the Year Ended 31st December 2024**
|**2024**
**Unrestricted**
**fund**
**Notes**
**£**
**Incoming resources from**
Activities for generating fund
2
108,772
Investment income
3
2,900
Other income
3,088
**Total**
114,760
**Resources expended on**
Costs of generating voluntary income
134,071
Other
3,906
**Total**
137,977
**NET INCOME/(EXPENDITURE)**
(23,217)
**Reconciliation of funds**
Total funds brought forward
314,155
**Total funds carried forward**
290,938|**2023**
**Total**
**funds**
**£**
100,807
2,004
2,165
104,976
158,824
3,756
162,580
(57,604)
371,759
314,155|
|---|---|
## **Continuing operations**
All income and expenditure has arisen from continuing activities.
The notes form part of these financial statements
Page 5
## **Theydon Bois Village Association CIO**
## **Statement of Financial Position 31st December 2024**
|**2024**
**Unrestricted**
**fund**
**Notes**
**£**
**Fixed assets**
Tangible assets
8
126,534
**Current assets**
Debtors
9
5,085
Cash at bank
167,991
173,076
**Creditors**
Amounts falling due within one year
10
(8,672)
**Net current assets**
164,404
**Total assets less current liabilities**
290,938
**NET ASSETS**
290,938
**Funds**
11
Unrestricted funds
290,938
**Total funds**
290,938|**2023**
**Total**
**funds**
**£**
166,074
7,739
150,586
158,325
(10,244)
148,081
314,155
314,155
314,155
314,155|
|---|---|
The financial statements were approved by the Board of Trustees and authorised for issue on ............................................. and were signed on its behalf by:
............................................. A Chart - Trustee Hon. Treasurer
............................................. P P Simmance - Trustee Hon. Chairman
The notes form part of these financial statements
Page 6
**Theydon Bois Village Association CIO**
## **Notes to the Financial Statements**
**for the Year Ended 31st December 2024**
## **1. Accounting policies**
## **Basis of preparing the financial statements**
The financial statements of the charity, which is a public benefit entity under FRS 102, 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) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Charities Act 2011. The financial statements have been prepared under the historical cost convention.
## **Incoming resources**
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
## **Resources expended**
Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
## **Tangible fixed assets**
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - 4% on cost Fixtures and fittings - 25% on cost
## **Taxation**
The charity is exempt from tax on its charitable activities.
## **Fund accounting**
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
## **Creditors**
Creditors are amounts owed by the charity. They are measured at the amount that the charity expects to have to pay to settle the debt.
Page 7
## **Theydon Bois Village Association CIO**
## **Notes to the Financial Statements - continued for the Year Ended 31st December 2024**
|**2.**
**Activities for generating fund**
**2024**
**£**
Hall hire
108,772
**3.**
**Investment income**
**2024**
**£**
Deposit account interest
2,900
**4.**
**Support costs**
**Governance**
**Finance**
**costs**
**£**
**£**
Raising donations and legacies
36
-
Other resources expended
-
3,906
36
3,906
**5.**
**Independent examiner remuneration**
**2024**
**£**
Fees payable to the charity's auditors for the audit of the charity's
financial statements
1,500
Other non-audit services
2,406|**2023**
**£**
100,807
**2023**
**£**
2,004
**Totals**
**£**
36
3,906
3,942
**2023**
**£**
1,500
2,220|
|---|---|
## **6. Trustees' remuneration and benefits**
There were no trustees' remuneration or other benefits for the year ended 31st December 2024 nor for the year ended 31st December 2023.
## **Trustees' expenses**
For the year ended 31st December 2024 the following trustees were reimbursed for expenses incurred personally on behalf of Theydon Bois Village Association CIO; G James (£1,363) and D L Gillespie (£207).
For the year ended 31st December 2023 the total amount reimbursed to Trustees was £7,894.
Page 8
## **Theydon Bois Village Association CIO**
## **Notes to the Financial Statements - continued for the Year Ended 31st December 2024**
## **7. Staff costs**
|Wages and salaries
The average monthly number of employees during the year was as follows:
Staff
No employees received emoluments in excess of £60,000.|**2024**
**£**
48,058
48,058
**2024**
7|**2023**
**£**
46,934
46,934
**2023**
6|
|---|---|---|
## **8. Tangible fixed assets**
|**Freehold**
**property**
**£**
**Cost**
At 1st January 2024 and
31st December 2024
961,410
**Depreciation**
At 1st January 2024
799,373
Charge for year
38,457
At 31st December 2024
837,830
**Net book value**
At 31st December 2024
123,580
At 31st December 2023
162,037
**9.**
**Debtors: amounts falling due within one year**
Trade debtors
Prepayments|**Plant and**
**machinery**
**£**
4,332
295
1,083
1,378
2,954
4,037|**Fixtures**
**and**
**fittings**
**Totals**
**£**
**£**
96,444
1,062,186
96,444
896,112
-
39,540
96,444
935,652
-
126,534
-
166,074
**2024**
**2023**
**£**
**£**
4,455
7,176
630
563
5,085
7,739|
|---|---|---|
||||
||||
||||
Page 9
## **Theydon Bois Village Association CIO**
## **Notes to the Financial Statements - continued for the Year Ended 31st December 2024**
**10. Creditors: amounts falling due within one year**
|Payments on account
Accrued expenses
**11.**
**Movement in funds**
**At 1/1/24**
**£**
**Unrestricted funds**
General fund
314,155
**TOTAL FUNDS**
314,155
Net movement in funds, included in the above are as follows:
**Incoming**
**resources**
**£**
**Unrestricted funds**
General fund
114,760
**TOTAL FUNDS**
114,760|**2024**
**2023**
**£**
**£**
3,258
2,190
5,414
8,054
8,672
10,244
**Net**
**movement**
**At**
**in funds**
**31/12/24**
**£**
**£**
(23,217)
290,938
(23,217)
290,938
**Resources Movement**
**expended**
**in funds**
**£**
**£**
(137,977)
(23,217)
(137,977)
(23,217)|
|---|---|
## **Comparatives for movement in funds**
|**Unrestricted funds**
General fund
**TOTAL FUNDS**|**At 1/1/23**
**£**
371,759
371,759|**Net**
**movement**
**in funds**
**£**
(57,604)
(57,604)|**At**
**31/12/23**
**£**
314,155
314,155|
|---|---|---|---|
Page 10
## **Theydon Bois Village Association CIO**
## **Notes to the Financial Statements - continued for the Year Ended 31st December 2024**
## **11. Movement in funds - continued**
Comparative net movement in funds, included in the above are as follows:
|**Unrestricted funds**
General fund
**TOTAL FUNDS**|**Incoming**
**resources**
**£**
104,976
104,976|**Resources Movement**
**expended**
**in funds**
**£**
**£**
(162,580)
(57,604)
(162,580)
(57,604)|
|---|---|---|
## **12. Related party disclosures**
A loan of £478,000 was secured with the Public Works Loan Board in September 2000 by Theydon Bois Parish Council to fund, by way of grant, a part of the building costs of the Village Hall by the Village Association. Repayments of principal and interest totalling £34,981 are made each year by Theydon Bois Parish Council. The amount of the loan outstanding as at 31st December 2024 is £33,620.
Page 11
## **Theydon Bois Village Association CIO**
## **Detailed Statement of Financial Activities for the Year Ended 31st December 2024**
|**Incoming resources**
**Activities for generating fund**
Hall hire
**Investment income**
Deposit account interest
**Other income**
Sundry income
**Total incoming resources**
**Resources expended**
**Raising donations and legacies**
Wages
Rates and water
Insurance
Light and heat
Telephone
Computer, postage & stationery
Sundries
Subscription & licences
Hall repairs & maintenance
Cleaning & waste collection
Gardening
Security
Staff Welfare
Freehold property depreciation
Plant and machinery
**Support costs**
**Finance**
Bank charges
**Governance costs**
Independent examiner remuneration
Auditors' remuneration for non audit work|**2024**
**£**
108,772
2,900
3,088
114,760
48,058
1,839
4,379
11,853
861
861
447
3,281
12,032
6,788
1,483
1,213
1,400
38,457
1,083
134,035
36
1,500
2,406
3,906|**2023**
**£**
100,807
2,004
2,165
104,976
46,934
1,945
4,779
16,001
1,120
1,172
180
1,121
33,979
7,531
4,360
-
950
38,457
295
158,824
36
1,500
2,220
3,720|
|---|---|---|
This page does not form part of the statutory financial statements
Page 12
**Theydon Bois Village Association CIO**
**Detailed Statement of Financial Activities for the Year Ended 31st December 2024**
|Total resources expended
**Net expenditure**|**2024**
**£**
137,977
(23,217)|**2023**
**£**
162,580
(57,604)|
|---|---|---|
This page does not form part of the statutory financial statements
Page 13