## Kirklees Visual Impairment Network 

Charity number 1160580 

Annual Report and Financial Statements for the year ended 31 March 2024 



## Kirklees Visual Impairment Network 

Annual Report and Financial Statements for the year ended 31 March 2024 

|**Contents**|**Page**|
|---|---|
|Trustees' report|2 to 4|
|Examiner's report|5|
|Statement of financial activities|6|
|Balance sheet|7|
|Notes to the accounts|8 to 13|



## **Prepared by West Yorkshire Community Accountancy Service CIO** 

1 



## Kirklees Visual Impairment Network 

## Trustees' report for the year ended 31 March 2024 

## **Reference and administrative details of the charity, its trustees and advisors** 

The trustees during the financial year and up to and including the date the report was approved were: **Name Position Dates** 

David Quarmby Chair Moin Valli Fayyaz Musa Julie Howard Treasurer Aisha Saiyad Ian Beverley Daniel Owen Gillian Elisabeth Hughes 

**Charity number** 

1160580 

Resigned 20 September 2023 

Appointed 23 July 2023 Registered in England and Wales 

## **Registered and principal address** 

**Registered and principal address Bankers** LG9 Brian Jackson House Virgin Bank New North Parade 40 New Street Huddersfield Huddersfield HD1 5JP HD1 2BT 

## **Independent examiner** 

E J Beverley  FCCA 

## **West Yorkshire Community Accountancy Service CIO** 

Stringer House 34 Lupton Street Leeds LS10 2QW 

## **Structure, governance and management** 

The charity is a Charitable Incorporated Organisation (CIO) formed on 23 February 2015 and is governed by a constitution as amended on 22 October 2018. 

## **Method of recruitment and appointment of trustees** 

The trustees of the charity are appointed by the members at the AGM. 

## **Objectives and activities** 

## **The charity's objects** 

The object of the CIO is to relieve the needs of blind and partially sighted (visually impaired) people who Particularly but not exclusively by: 

a) providing equipment, services and advice which will enable them to live more independently; 

- b) providing social and recreational activities designed to improve their quality of life. 

## **The charity's main activities** 

Kirklees Visual Impairment Network (KVIN) is a disabled user led charity run by and for VIs (blind and visually impaired people). With support from sighted volunteers our VI volunteers provide training and support in the use of various technologies to improve the lives of other VIs. 

2 



## Kirklees Visual Impairment Network Trustees' report (continued) for the year ended 31 March 2024 

## **Objectives and activities (continued)** 

## **Public benefit statement** 

In setting our objectives and planning our activities our trustees have given serious consideration to the Charity Commission’s general guidance on public benefit and in particular disabled led peer support and training in technologies which can help VIs remain independent  and reduce social isolation. 

## **Achievements and performance** 

The year under review has been one of focus on our core services and planning for the longer term sustainability of the organisation.  We have also continued our development through partnership working.  Our core activities of one to one technology tuition and peer support groups continued to flourish as we delivered 66 one to one sessions and welcomed 179 people (2481 attendances) at 217 group sessions, across our 8 face to face groups.  We delivered 62 online groups to 16 people (169 attendances) and 4 Living Well with Sight Loss courses to 24 people (plus guests).  We have 452 active members and dealt with 1524 one to one advice queries.  As awareness of our organisation continues to grow, we received 151 new referrals during the year. 

We commenced our second National Lottery Community Fund project in June 2023.  With their support, we continue the work developed over recent years as well as building the capacity to offer our services to even more local people living with sight loss as well as those who may also be living with stroke or learning difficulties.  We also seek to influence the development of assistive technology through our local, regional and national work. 

We completed our Do Something Now project, funded by Kirklees Council, in November 2023 with our final achievement being the opening of our 8th group, which meets twice monthly in Mirfield.  We also worked collaboratively with the Community Champions programme, delivering key health and wellbeing information to our members, raising awareness of issues that have been traditionally difficult to access.  The support of Terberg DTS continues to facilitate the use of our Mobile Sight Loss centre to support us at community events and members at their homes.  Our work with BID services provides wider information, advice and guidance about the services available to those living with sight loss. 

We continued the process of securing a financially stable future for the Whitfield Centre, although this is still a challenge as we face increasing utility costs.  Our focus is now working with regular hirers, and we host local community groups and activities.  We have also secured tenants for the office space. 

We ended the year with the appointment of a part time fundraiser to help in our drive for sustainability. 

Without the support of our members, the continued hard work of our trustees and volunteers, and commitment of our staff team, this work would not be possible.  We thank each and every one of them for their contributions. 

## **Financial review** 

The net income for the year was £52,602, including net income of £15,931 on unrestricted funds and net income of £36,671 on restricted funds after transfers. 

## **Reserves policy** 

The charity's free reserves, excluding fixed assets, at the year end were £204,460. 

The charity's reserves policy is to hold 3 months running costs as a minimum to cover unexpected events. 

The trustees acknowledge reserves are currently above this level, the excess reserves provide some security in the current uncertain fundraising environment as our National Lottery Community Fund grant ends in May 2026. They also support the Whitfield Centre whilst the charity works to ensure its future financial stability. 

Approved by the board of trustees on 20/09/2024 

David Quarmby    (Trustee) 

3 



## Kirklees Visual Impairment Network 

## Independent examiner's report to the trustees of Kirklees Visual 

## Impairment Network 

I report to the charity trustees on my examination of the accounts of the CIO for the year ended 31 March 2024, which are set out on pages 6 to 13. 

## **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 as carried out under section 145 of the 2011 Act. 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** 

Since the CIO's gross income exceeded £250,000 your examiner must be a fellow 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 fellow of ACCA which is one of the listed bodies. 

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 charity as required by section 130 of the Charities 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. 

E J Beverley FCCA 

24/09/2024 

## **West Yorkshire Community Accountancy Service CIO** 

Stringer House 34 Lupton Street Leeds LS10 2QW 

5 



## Kirklees Visual Impairment Network 

## Statement of Financial Activities 

## (including summary income and expenditure account) for the year ended 31 March 2024 

|Notes<br>2024<br>Unrestricted<br>funds<br>£<br>**Income from:**<br>Grants and donations<br>(2)<br>6,827<br>Contract income<br>23,204<br>Activity income<br>-<br>Sales and fees<br>818<br>Rental income<br>44,956<br>Fundraising<br>11,538<br>Investment income<br>11,702<br>Other income<br>-<br>ATW Support Worker Reimbursement<br>29,866<br>Consultancy fees<br>-<br>**Total income**<br>128,911<br>**Expenditure on:**<br>Salaries, NI and pension<br>(3)<br>57,004<br>Payroll costs<br>532<br>Freelance staff<br>-<br>Travel<br>-<br>Staff and volunteer expenses<br>1,702<br>Training<br>1,095<br>Activity costs<br>2,406<br>Equipment and software<br>956<br>Room hire<br>2,297<br>Rates and water<br>1,308<br>Heat and light<br>15,502<br>Repairs and maintenance<br>1,664<br>Insurance<br>6,758<br>Security<br>687<br>Office rent<br>1,113<br>Telephone<br>527<br>Printing, stationery and postage<br>7<br>Advertising and publicity<br>-<br>Licences and subscriptions<br>2,847<br>Fundraising<br>1,233<br>Sundry costs<br>27<br>Accountancy and independent examination<br>591<br>Legal and professional<br>1,207<br>Bank charges<br>72<br>Depreciation<br>12,172<br>Cleaning and waste collections<br>1,273<br>**Total expenditure**<br>112,980<br>**Net movement in funds**<br>15,931<br>**Fund balances brought forward**<br>626,481<br>**Fund balances carried forward**<br>(4)<br>642,412|2024<br>Restricted<br>funds<br>£<br>136,804<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>2,600<br>139,404<br>77,911<br>485<br>453<br>126<br>1,117<br>474<br>49<br>3,275<br>1,738<br>-<br>3,334<br>-<br>1,380<br>-<br>8,231<br>556<br>560<br>-<br>1,869<br>-<br>-<br>825<br>350<br>-<br>-<br>-<br>102,733<br>36,671<br>38,854<br>75,525|2024<br>Total<br>funds<br>£<br>143,631<br>23,204<br>-<br>818<br>44,956<br>11,538<br>11,702<br>-<br>29,866<br>2,600<br>268,315<br>134,915<br>1,017<br>453<br>126<br>2,819<br>1,569<br>2,455<br>4,231<br>4,035<br>1,308<br>18,836<br>1,664<br>8,138<br>687<br>9,344<br>1,083<br>567<br>-<br>4,716<br>1,233<br>27<br>1,416<br>1,557<br>72<br>12,172<br>1,273<br>215,713<br>52,602<br>665,335<br>717,937|2023<br>Total<br>funds<br>£<br>119,335<br>20,000<br>100<br>144<br>48,508<br>11,865<br>4,636<br>16<br>11,334<br>3,697<br>219,635<br>131,651<br>930<br>860<br>551<br>3,412<br>2,812<br>1,481<br>3,028<br>3,571<br>1,353<br>13,488<br>1,878<br>6,479<br>888<br>11,165<br>1,229<br>1,291<br>426<br>3,874<br>1,180<br>89<br>1,320<br>2,573<br>-<br>13,675<br>1,517<br>210,721<br>8,914<br>656,421<br>665,335|
|---|---|---|---|



All incoming resources and resources expended derive from continuing activities. 

5 



## Kirklees Visual Impairment Network 

## Balance sheet 

|as at 31 March 2024<br>2024<br>Unrestricted<br>£<br>**Fixed assets**<br>Tangible assets<br>(5)<br>437,952<br>**Total fixed assets**<br>437,952<br>**Current assets**<br>Debtors and prepayments<br>(6)<br>20,146<br>Cash at bank and in hand<br>(7)<br>212,414<br>**Total current assets**<br>232,560<br>**Current liabilities:**<br>**amounts falling due within one year**<br>Creditors and accruals<br>(8)<br>28,100<br>**Total current liabilities**<br>28,100<br>**Net current assets / (liabilities)**<br>204,460<br>**Net assets**<br>642,412<br>**Funds**<br>Unrestricted funds<br>642,412<br>Restricted funds<br>-<br>**Total funds**<br>642,412|2024<br>Restricted<br>£<br>-<br>-<br>-<br>75,525<br>75,525<br>-<br>-<br>75,525<br>75,525<br>-<br>75,525<br>75,525|2024<br>Total<br>£<br>437,952<br>437,952<br>20,146<br>287,939<br>308,085<br>28,100<br>28,100<br>279,985<br>717,937<br>642,412<br>75,525<br>717,937|2023<br>Total<br>£<br>447,946<br>447,946<br>5,962<br>220,650<br>226,612<br>9,223<br>9,223<br>217,389<br>665,335<br>626,481<br>38,854<br>665,335|
|---|---|---|---|



The financial statements were approved by the board of trustees on 20/09/2024 

David Quarmby     (Trustee) 

6 



## Kirklees Visual Impairment Network 

## Notes to the accounts 

for the year ended 31 March 2024 

## **1 Accounting policies** 

## **Basis of accounting** 

These accounts have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts. The financial statements have been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by 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) and with the Charities Act 2011. 

The charity constitutes a public benefit entity as defined by FRS 102. There has been no change to the accounting policies since last year. No changes have been made to the accounts for previous years. 

## **Going concern** 

The trustees are satisfied that there are no material uncertainties about the charity's ability to continue. 

## **Incoming resources** 

All incoming resources are included in the Statement of Financial Activities (SOFA) when the charity becomes entitled to the resources, if it is more likely than not that the trustees will receive the resources and the monetary value can be measured with sufficient reliability. 

## **Grants and donations** 

Grants and donations are only included in the SOFA when the charity has unconditional entitlement to the resources. 

Where grants are related to performance and specific deliverables, they are accounted for as the charity earns the right to consideration by its performance. 

## **Expenditure and liabilities** 

Expenditure is recognised on an accrual basis as a liability is incurred. Liabilities are recognised where it is more likely than not that there is a legal or constructive obligation committing the charity to pay out the resources and the amount of the obligation can be measured with reasonable certainty. 

## **Taxation** 

As a charity the organisation benefits from rates relief and is generally exempt from income tax and capital gains tax but not from VAT. Irrecoverable VAT is included in the cost of those items to which it relates. 

## **Tangible fixed assets** 

Tangible fixed assets costing more than £1,000 are capitalised and included at cost including any incidental expenses of acquisition. Gifted assets are shown at the value to the charity on receipt. 

Depreciation is provided on all tangible fixed assets at rates calculated to write off the cost on a straight line basis over their expected useful economic lives as follows: 

Freehold land: nil Freehold buildings: over 50 years Fixtures and Fittings: over 10 years 

7 



## Kirklees Visual Impairment Network 

## Notes to the accounts 

for the year ended 31 March 2024 

## **1 Accounting policies continued** 

## **Pensions** 

The charity operates a defined contribution scheme for the benefit of its employees.  The costs of contributions are recognised in the year they are payable. 

## **Fund accounting** 

Unrestricted funds are available for use at the discretion of the trustees in furtherance of the general objectives of the charity. 

Restricted funds are subjected to restrictions on their expenditure imposed by the donor or through the terms of an appeal. 

Further explanation of the nature and purpose of each fund is included in the notes to the accounts. 

## **Leases** 

Rents under operating leases are charged on a straight line basis over the lease term or to an earlier date if the lease can be determined without financial penalty. 

8 



## Kirklees Visual Impairment Network 

## Notes to the accounts continued 

## for the year ended 31 March 2024 

|**2 Grants and donations**<br>Health Your Way NHS<br>Kirklees Council (KMC)<br>Third Sector Leaders<br>West Riding Masonic charities<br>Northern Rail (NR)<br>Visionary<br>Other donations<br>**3 Staff costs and numbers**<br>Gross salaries<br>Social security costs<br>Employment allowance<br>Pensions<br>The National Lottery Community Fund - RC<br>Yorkshire and Humber Region (TNLCF)|2024<br>Unrestricted<br>funds<br>£<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>6,827<br>6,827|2024<br>Restricted<br>funds<br>£<br>2,000<br>22,906<br>98,500<br>11,200<br>2,198<br>-<br>-<br>-<br>136,804|2024<br>Total<br>funds<br>£<br>2,000<br>22,906<br>98,500<br>11,200<br>2,198<br>-<br>-<br>6,827<br>143,631<br>2024<br>£<br>127,872<br>8,864<br>(5,000)<br>3,179<br>134,915|2023<br>Total<br>funds<br>£<br>-<br>22,906<br>45,680<br>3,644<br>-<br>42,618<br>1,980<br>2,507<br>119,335<br>2023<br>£<br>125,505<br>8,150<br>(5,000)<br>2,996<br>131,651|
|---|---|---|---|---|



The average number of employees during the year was 9.1, being an average of 4.4 full time equivalent (2023: 9.5, 4.7 FTE).  There were no employees with emoluments above £60,000. 

|**Defined contribution pension scheme**|2024|2023|
|---|---|---|
||£|£|
|Costs of the scheme to the charity for the year|3,179|2,996|
|Amount of any contributions outstanding at the year end|617|-|



9 



## Kirklees Visual Impairment Network 

## Notes to the accounts continued 

## for the year ended 31 March 2024 

|**4 Restricted funds**<br>Balance b/f<br>£<br>Groundwork Tesco Batley<br>2,665<br>TNL - Reaching Communities<br>667<br>Third Sector Leaders<br>-<br>KMC Community Champions<br>6,831<br>One Community Covid 19 fund<br>525<br>NHS Creative Minds<br>-<br>KMC Do Something Now<br>14,074<br>One Community<br>2,369<br>Health Your Way NHS<br>-<br>KMC Keep fit<br>613<br>Locala<br>1,192<br>Living Well with Sight Loss<br>1,980<br>TNLCF - RC Yorks and Humber<br>-<br>NR Rural Communities project<br>6,172<br>Winter Messaging<br>1,766<br>West Riding Masonic Charities<br>-<br>38,854|Incoming<br>£<br>-<br>-<br>11,200<br>-<br>-<br>-<br>22,906<br>-<br>2,000<br>-<br>-<br>-<br>101,100<br>-<br>-<br>2,198<br>139,404|Outgoing<br>£<br>-<br>667<br>1,979<br>-<br>-<br>-<br>27,060<br>171<br>1,014<br>-<br>-<br>-<br>71,187<br>655<br>-<br>-<br>102,733|Transfers<br>£<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-|Balance c/f<br>£<br>2,665<br>-<br>9,221<br>6,831<br>525<br>-<br>9,920<br>2,198<br>986<br>613<br>1,192<br>1,980<br>29,913<br>5,517<br>1,766<br>2,198<br>75,525|
|---|---|---|---|---|



**Fund name** Groundwork Tesco Batley 

TNL - Reaching Communities Third Sector Leaders 

KMC Community Champions 

One Community Covid 19 fund NHS Creative Minds KMC Do Something Now 

## **Purpose of restriction** 

Towards volunteer sighted guide training costs including travel, publicity and equipment. 

Towards the Smart VIs project for 5 years. 

Towards raising awareness and delivering messages around health and wellbeing. 

The Community Champions project, delivered with the use of our mobile sight loss centre, was aimed at raising awareness of the need for Covid vaccination and testing as well as the more general promotion of our services. 

Covid emergency fund. 

Towards the provision of activity sessions and room hire. 

The Do Something Now project allows us to build on the work of Northern Rail and take our services into local communities across Kirklees, both urban and rural.  We will provide one to one support and establish new groups. 

One Community To run a working age group. Health Your Way NHS Towards the costs of the media group. KMC Keep fit Towards a Keep Fit programme for VIs. Locala For a project to trial hybrid technology so that people could attend meetings either face to face or online. 

Living Well with Sight Loss TNLCF - RC Yorks and Humber Region NR Rural Communities project 

Winter Messaging West Riding Masonic Charities 

Towards running courses and equipment for the course. 

This funding helps us provide our core services of peer and technology support and promote the benefits of assistive technology more widely. Funding from Northern Rail to take our services into the rural communities of South Kirklees through the use of our mobile sight loss centre, and visits to supported housing schemes.  We will provide one to one support and establish new groups. 

Towards running courses and equipment for the course. Towards the costs of mobile phones. 

10 



## Kirklees Visual Impairment Network 

## Notes to the accounts continued 

## for the year ended 31 March 2024 

|**5 **<br>**6 **<br>**7 **<br>**8 **|**Tangible assets**<br>**Cost**<br>At 1 April 2023<br>Additions<br>At 31 March 2024<br>**Depreciation**<br>At 1 April 2023<br>Charge for year<br>At 31 March 2024<br>**Net book value**<br>At 31 March 2024<br>At 31 March 2023<br> **Debtors and prepayments**<br>Debtors<br>Prepayments<br>Accrued income<br> **Cash at bank and in hand**<br>Cash at bank<br>Cash in hand<br> **Creditors and accruals**<br>Creditors<br>Accruals<br>Deferred income (see note below for analysis)<br>Taxation and social security<br>Other creditors|£<br>360,000<br>-<br>360,000<br>52,400<br>7,200<br>59,600<br>300,400<br>307,600<br>Freehold<br>Buildings|£<br>121,894<br>-<br>121,894<br>-<br>-<br>-<br>121,894<br>121,894<br>Land: Car<br>park/Garde|£<br>80,562<br>2,178<br>82,740<br>62,110<br>4,972<br>67,082<br>15,658<br>18,452<br>2024<br>£<br>6,289<br>11,724<br>2,133<br>20,146<br>2024<br>£<br>287,544<br>395<br>287,939<br>2024<br>£<br>675<br>3,592<br>13,965<br>1,810<br>2,217<br>28,100<br>Fixtures<br>and Fittings|Total<br>£<br>562,456<br>2,178<br>564,634<br>114,510<br>12,172<br>126,682<br>437,952<br>447,946<br>2023<br>£<br>-<br>535<br>5,427<br>5,962<br>2023<br>£<br>220,511<br>139<br>220,650<br>2023<br>£<br>-<br>2,921<br>3,369<br>1,433<br>1,500<br>9,223|
|---|---|---|---|---|---|



11 



## Kirklees Visual Impairment Network 

## Notes to the accounts continued 

## for the year ended 31 March 2024 

|**9 Deferred income**<br>Deferred to<br>next year<br>£<br>Rent income<br>1,453<br>Holiday income<br>12,216<br>Contract income<br>296<br>13,965<br>**Item name**<br>**Reason for deferral**<br>Rent income<br>Holiday income<br>Contract income<br>Rent received in advance<br>Payment received for a holiday taking place in April 2024<br>Undelivered part of the contract|Released<br>from last<br>year<br>£<br>3,369<br>-<br>-<br>3,369|
|---|---|



## **10 Related party transactions** 

## **Trustee expenses** 

No trustee received any expenses during this year or the previous year. 

## **Trustee remuneration and benefits** 

No trustee received any remuneration or benefit during this or the previous year. 

## **Remuneration and benefits received by key management personnel** 

The total employee benefits received by key management personnel were £44,007 (previous year: £40,087). 

12 



## Kirklees Visual Impairment Network 

## Statement of Financial Activities including comparatives for all funds (including summary income and expenditure account) for the year ended 31 March 2024 

|2024<br>2023<br>Unrestricted Unrestricted<br>funds<br>funds<br>£<br>£<br>**Income**<br>Grants and donations<br>6,827<br>2,507<br>Contract income<br>23,204<br>20,000<br>Activity income<br>-<br>100<br>Sales and fees<br>818<br>144<br>Rental income<br>44,956<br>48,508<br>Fundraising<br>11,538<br>11,865<br>Investment income<br>11,702<br>4,636<br>Other income<br>-<br>16<br>ATW Support Worker Reimbursement<br>29,866<br>11,334<br>Consultancy fees<br>-<br>3,697<br>**Total income**<br>128,911<br>102,807<br>**Expenditure**<br>Salaries, NI and pension<br>57,004<br>41,197<br>Payroll costs<br>532<br>-<br>Freelance staff<br>-<br>-<br>Travel<br>-<br>503<br>Staff and volunteer expenses<br>1,702<br>1,703<br>Training<br>1,095<br>2,672<br>Activity costs<br>2,406<br>1,288<br>Equipment and software<br>956<br>1,704<br>Room hire<br>2,297<br>1,825<br>Rates and water<br>1,308<br>1,353<br>Heat and light<br>15,502<br>13,488<br>Repairs and maintenance<br>1,664<br>1,870<br>Insurance<br>6,758<br>4,623<br>Security<br>687<br>888<br>Office rent<br>1,113<br>-<br>Telephone<br>527<br>551<br>Printing, stationery and postage<br>7<br>612<br>Advertising and publicity<br>-<br>66<br>Licences and subscriptions<br>2,847<br>1,681<br>Fundraising<br>1,233<br>1,180<br>Sundry costs<br>27<br>74<br>Accountancy and independent exam<br>591<br>1,320<br>Legal and professional<br>1,207<br>2,573<br>Bank charges<br>72<br>-<br>Depreciation<br>12,172<br>13,675<br>Cleaning and waste collections<br>1,273<br>1,517<br>**Total expenditure**<br>112,980<br>96,363<br>**Net income / (expenditure)**<br>15,931<br>6,444<br>**Transfers between funds**<br>-<br>5,096<br>**Net movement in funds**<br>15,931<br>11,540<br>**Fund balances brought forward**<br>626,481<br>614,941<br>**Fund balances carried forward**<br>642,412<br>626,481|2024<br>Restricted<br>funds<br>£<br>136,804<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>2,600<br>139,404<br>77,911<br>485<br>453<br>126<br>1,117<br>474<br>49<br>3,275<br>1,738<br>-<br>3,334<br>-<br>1,380<br>-<br>8,231<br>556<br>560<br>-<br>1,869<br>-<br>-<br>825<br>350<br>-<br>-<br>-<br>102,733<br>36,671<br>-<br>36,671<br>38,854<br>75,525|2023<br>Restricted<br>funds<br>£<br>116,828<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>116,828<br>90,454<br>930<br>860<br>48<br>1,709<br>140<br>193<br>1,324<br>1,746<br>-<br>-<br>8<br>1,856<br>-<br>11,165<br>678<br>679<br>360<br>2,193<br>-<br>15<br>-<br>-<br>-<br>-<br>-<br>114,358<br>2,470<br>(5,096)<br>(2,626)<br>41,480<br>38,854|2024<br>Total<br>funds<br>£<br>143,631<br>23,204<br>-<br>818<br>44,956<br>11,538<br>11,702<br>-<br>29,866<br>2,600<br>268,315<br>134,915<br>1,017<br>453<br>126<br>2,819<br>1,569<br>2,455<br>4,231<br>4,035<br>1,308<br>18,836<br>1,664<br>8,138<br>687<br>9,344<br>1,083<br>567<br>-<br>4,716<br>1,233<br>27<br>1,416<br>1,557<br>72<br>12,172<br>1,273<br>215,713<br>52,602<br>-<br>52,602<br>665,335<br>717,937|2023<br>Total<br>funds<br>£<br>119,335<br>20,000<br>100<br>144<br>48,508<br>11,865<br>4,636<br>16<br>11,334<br>3,697<br>219,635<br>131,651<br>930<br>860<br>551<br>3,412<br>2,812<br>1,481<br>3,028<br>3,571<br>1,353<br>13,488<br>1,878<br>6,479<br>888<br>11,165<br>1,229<br>1,291<br>426<br>3,874<br>1,180<br>89<br>1,320<br>2,573<br>-<br>13,675<br>1,517<br>210,721<br>8,914<br>-<br>8,914<br>656,421<br>665,335|
|---|---|---|---|---|



13 

