Rhiwbina Memorial Hall and Community Association registration number 1161074 Trustees report for 1[st] April 2023 to 31[st] March 2024
I ntroduction
-
The charity changed its status from an unincorporated body to a Charitable Incorporated Organisation (CIO) in April 2015 and assumed the assets of the previous charity in July 2016, which at that point was wound up. This report has been drafted in accord with SORP FRSSE. The report has been compiled so that it is consistent, as far as possible, with reports for previous years. Much of the report is unchanged from the previous year. The paragraphs containing significant changes are limited to:
-
Financial summary appended.
-
There is an independent examiners report attached.
Object
- Our object is “to maintain and manage the Rhiwbina Memorial Hall for activities promoted by the Association in furtherance of the undermentioned objectives or any of them and to promote the well-being of the community residents in Rhiwbina by associating the residents and sympathisers in a common effort to further health, to advance education, to provide facilities for physical and mental training and recreation, and social, moral and intellectual development, and to foster a community spirit for the achievement of these and other charitable objects.”
Governance
-
Our constitution is based upon the Charity Commission model for a CIO with additional voting members. The Charity Commission approved this constitution on 26th March 2015 and the new charity became operational from 1[st] April 2015.
-
As of 31[st] March 2024, we had eight trustees, although the constitution allows this to vary up or down slightly. They are Lucy Chiplin (RATS), Ann Bean (Floral Society), Christine Cleaver (Bridge Club), Maryon Philpot (Badminton Club) Suzanne PearsonScale (Independent), Amin Rashid (Independent). The ex officio trustees are John Wake, Chair of the Hall Council and Gillian O'Keeffe, secretary to the Association.
-
The trustees delegate all their powers to other people or groups, although they can rescind those delegations at any time and without notice if they feel the delegated powers are being abused. The delegations are to the Hall Council, the Groups and the Executive. The trustees however meet as a body at least once each year, and additionally to consider any matter that requires their specific consideration.
-
The Hall Council comprises all the trustees, two representatives of each group and the Executive. There is provision within the rules for additional members having specific abilities, although we have no such additional members of the Hall Council currently. The Hall Council determines, within its delegated powers, policy and priorities. It also oversees the work of the Executive and the four groups.
-
The Groups provide an opportunity for local people to participate in dramatic art, flower arranging, playing badminton and bridge. They each manage their own affairs within the framework set by the constitution and the rules.
-
The Executive is responsible for the day to day running of the Association and comprises:
Page | 1
-
the Secretary who is secretary to the board of trustees and the Hall Council and who is also, ex-officio, a trustee;
-
the Chairman of the Hall Council who is also, ex-officio, a trustee;
-
the Treasurer of the Hall Council;
-
the Bookings Secretary who is responsible for looking after hirers of the Hall;
-
the Hall Manager who is responsible for looking after the building;
-
and the vice chair of the Hall Council.
Performance and achievement
-
10.Our charitable requirement is to serve the local community. We estimate we have between 40,000 and 50,000 people through our doors each year and we see that as a sign of considerable success. We have three types of user:
-
By making space available for local groups to hire rooms in the Hall for their own use. We have about 25 groups of regular users who account for more than half our income. In this way, we are very much at the centre of the local community. We maintain regular contact with these groups, many of which cater for young people or the elderly.
-
We also allow for occasional hires for activities such as children’s parties and wedding receptions. They account for about 5% of our income. This group of users also includes services such as the blood transfusion service and use of the hall for local and national elections and those uses are given a high priority.
-
We have four groups that form the basis of our membership. They account for slightly less than 40% of our income. The groups provide for local people to participate in amateur dramatics, floral art, badminton and playing bridge. All those activities help people to stay either physically or mentally fit.
Management of risk
-
11.We continue to address the following risks. We have improved our control of all these risks over the past year. We have strategies to deal with all these risks.
-
Covid 19 pandemic – The Hall has been risk assessed and has returned to prepandemic activity in line with Welsh Government advice.
-
Insufficient funds to continue to operate.
-
Ineffective financial control.
-
Breach of trust.
-
The building fails to meet building standards.
Finance
-
12.We manage our finances and produce accounts with three aims in mind:
-
To show that there is no improper use of our funds;
-
To show that our funds are used predominantly to achieve our charitable object;
-
To show that we remain a going concern as regards our financial viability.
-
13.Our main banker is NatWest . We also have a COIF account (Charities Official Investment Fund), which is our only investment. We retain no professional advisers and our trustees receive no payment for their services beyond reimbursement for
Page | 2
matters like postage stamps nor did any trustee have any dealings with the charity during the year.
-
14.We estimate that less than 1% of our expenditure goes on non-charitable activities. We spend nothing on advertising and the costs associated with our general meetings are minimal. We have an accounts system, based on Excel, that holds a ledger for our current account. Our full accounts are based on receipts and payments, not accruals, and are compiled by type of expenditure – wages, premises, utilities etc. These accounts identify separately any transactions related to insurance matters. The full accounts also identify separately, subscriptions paid by members of the association to their respective groups. We make small donations to a total of about £150 to other charities having an objective consistent with that of ours - serving a local community.
-
15.Our accountancy principles do not depreciate our assets. Instead, we manage our finances to allow us to keep our assets in good order. That policy is the basis of our future financial planning as part of the process we identify the likelihood of various parts of the building requiring repair or replacement in the foreseeable future and we seek to ensure that our balances are sufficient to cover those likelihoods. A later paragraph reports on how we are progressing towards that objective. That policy also covers the way the four groups manage their assets. It is this requirement – very much related to our need to remain a going concern – that we find most difficult to achieve. As a charity that provides space for local groups, we must keep our rental rates as low as possible. It is difficult to reconcile that aim with the requirement to build reserves that will allow us to meet the cost of major maintenance items.
-
16.Members of the Association make a substantial contribution to running the charity. Most of that work is through running the four component groups that are the backbone of the charity. We cannot make an accurate estimate of what that work would cost but at the levels of the minimum wage we estimate it would cost us at least £10,000 each year.
Page | 3
APPENDIX ONE
RHIWBINA MEMORIAL HALL ASSOCIATION
Financial Statement April 2023 – March 2024
| Income & Expenditure 2023 to 24 |
Total |
|---|---|
| Income | |
| Group Income | 11,979.81 |
| Regular User Income | 24,209.71 |
| Other Income | 7,050.25 |
| Key Deposit | 40.00 |
| Income Total | 43,279. 77 |
| Expenditure | |
|---|---|
| Utilities | 13,296.07 |
| Staff Costs | 11,894.44 |
| Other | 7,421.90 |
| Expenditure Total | 32,612. 41 |
| Proft/Loss | 10,667. 36 |
Page | 4
| Income & Expenditure 20 | Total |
|---|---|
| Income | |
| GroupIncome | 11,979.81 |
| Regular User Income | 24,209.71 |
| Other Income | 7,050.25 |
| KeyDeposit | 40.00 |
| Income Total | ### |
| Expenditure | |
|---|---|
| Utilities | 13,296.07 |
| Staff Costs | 11,894.44 |
| Other | 7,421.90 |
| Expenditure Total | ### |
Profit/Loss ###
| Income & Expenditure 20 | April | May | June | July | Auguste | ptember |
|---|---|---|---|---|---|---|
| Income | ||||||
| GroupIncome | 1,271.81 | 2,000.00 | 1,893.00 | 79.50 | 79.50 | |
| Regular User Income | 1,438.03 | 2,258.26 | 1,896.63 | 1,441.93 | 1,325.82 | 1,442.65 |
| Other Income | 482.50 | 395.50 | 370.00 | 883.50 | 75.00 | 479.25 |
| KeyDeposit | 20.00 | |||||
| Income Total | ### | ### | ### | ### | ### | ### |
| Expenditure | ||||||
| Utilities | 881.59 | 865.57 | 603.18 | 514.18 | 2,230.03 | 2,187.68 |
| Staff Costs | 1,154.00 | 1,124.00 | 636.00 | 1,154.00 | 1,124.00 | 424.00 |
| Other | 756.39 | 2,281.74 | 184.96 | 306.39 | 891.23 | 131.23 |
| Expenditure Total | ### | ### | ### | ### | ### | ### |
| Proft/Loss | 871.45 | 325.74 | ### | ### | ### | 741.51 |
| October | ovember | ecember | January | February | March | Total |
|---|---|---|---|---|---|---|
| 1,052.50 | 1,611.50 | 79.50 | 1,625.00 | 813.00 | 1,474.50 | 11,979.81 |
| 2,354.50 | 2,498.50 | 2,318.25 | 2,634.14 | 2,307.25 | 2,293.75 | 24,209.71 |
| 966.50 | 832.50 | 763.50 | 818.00 | 584.00 | 400.00 | 7,050.25 |
| 20.00 | 40.00 | |||||
| ### | ### | ### | ### | ### | ### | ### |
| 481.52 | 1,033.87 | 1,106.27 | 1,071.19 | 1,097.68 | 1,223.31 | 13,296.07 |
| 1,175.50 | 1,624.00 | 736.00 | 1,215.94 | 1,124.00 | 403.00 | 11,894.44 |
| 307.62 | 11.23 | 1,784.97 | 307.62 | 233.23 | 225.29 | 7,421.90 |
| ### | ### | ### | ### | ### | ### | ### |
| ### | ### | 465.99 | ### | ### | ### | ### |
| Income & Expenditure 2023to | Category | April | May | June | July | August | September | October | November | December | January | February | March | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income | ||||||||||||||
| Bridge | GroupIncome | 2,000.00 | 411.00 |
100.00 | 659.00 | 659.00 | 3,829.00 | |||||||
| Bridge Capitation | GroupIncome | 1,395.00 | 1,395.00 | |||||||||||
| RATS | GroupIncome | 1,271.81 | 873.00 | 873.00 | 436.50 | 103.50 | 3,557.81 | |||||||
| RATS Capitation | GroupIncome | 630.00 | 630.00 | |||||||||||
| Badminton | GroupIncome | 1287 195 |
1,287.00 | |||||||||||
| Badminton Capitation | GroupIncome | 195.00 | ||||||||||||
| Floral Arts Society | GroupIncome | 79.50 | 79.50 | 79.50 | 79.50 | 79.50 | 79.50 | 79.50 | 79.50 | 636.00 | ||||
| Floral Arts Capitation | GroupIncome | 450.00 | 450.00 | |||||||||||
| Fencing | Regular User Inc | 169.13 | 169.13 | 169.13 | 169.13 |
103.82 |
196.00 | 196.00 | 196.00 | 196.00 | 196.00 | 196.00 | 196.00 | 2,152.34 |
| Cheerstars | Regular User Inco | me | 537.00 | 697.50 | 1,234.50 | |||||||||
| GapArts and Crafts Ceri Williams | Regular User Inco | me | 492.87 | 1,275.00 | 402.39 | 518.00 | 2,688.26 | |||||||
| Art GroupGlenys Rowlands | Regular User Inco | me | 140.00 | 170.00 | 170.00 | 480.00 | ||||||||
| Cardif School of Self DefenceJe | Regular User Inco | me | 169.50 | 348.00 | 154.50 |
315.00 | 522.00 | 1,509.00 | ||||||
| Babyand U,C Seymour | Regular User Inco | me | - | |||||||||||
| PerformingArts School S Scale | Regular User Inco | me | 248.00 | 588.00 | 417.00 | 850.00 | 350.00 | 364.00 | 2,817.00 | |||||
| Irish Dance MM Spencer | Regular User Inc | 79.75 | 116.00 | 116.00 | 94.25 |
144.00 | 135.00 | 135.00 | 72.00 | 63.00 | 108.00 | 1,063.00 | ||
| Yoga & PilatesJan Wilkins | Regular User Inco | me | - | |||||||||||
| Workout,Sharon Ellis | Regular User Inc | 101.50 | 101.50 | 87.00 | 116.00 |
306.00 | 162.00 | 36.00 | 270.00 | 126.00 | 126.00 | 1,432.00 | ||
| Erasmoose Theatre Company | Regular User Inco | me | 250.00 | 250.00 |
300.00 | 250.00 | 1,050.00 | |||||||
| Maggie Beecher – Otango | Regular User Inco | me | 192.00 | 50.00 | 192.00 |
240.75 | 208.00 | 882.75 | ||||||
| Ruth Brown Loose Boots | Regular User Inc | 43.50 | 43.50 | 43.50 |
43.50 |
46.00 | 220.00 | |||||||
| Ballet. L Meggit | Regular User Inc | 87.50 | 87.50 | |||||||||||
| Women’s Institute | Regular User Inco | me | 75.00 | 247.50 | 322.50 | |||||||||
| French Lessons | Regular User Inco | me | 90.00 | 240.00 | 330.00 | |||||||||
| Rebecca Phillips Age Concern Tai | Regular User Inc | 108.75 | 239.25 | 135.00 | 270.00 | 153.00 | 126.00 | 126.00 | 1,158.00 | |||||
| Music and dance,H. Glover | Regular User Inc | 43.50 | 65.25 | 36.00 | 45.00 | 54.00 | 27.00 | 36.00 | 63.00 | 369.75 | ||||
| Circle Dance ShirleyStansfeld | Regular User Inc | 107.50 | 174.00 | 87.00 | 135.00 | 216.00 | 135.00 | 854.50 | ||||||
| E Daw Bodytone Class | Regular User Inc | 84.00 | 56.00 | 28.00 |
28.00 |
75.00 | 271.00 | |||||||
| G Smith Extend | Regular User Inco | me | 125.00 | 87.50 | 120.00 | 90.00 | 422.50 | |||||||
| Misc Hall Hire | Other Income | 482.50 | 395.50 | 370.00 | 883.50 |
75.00 |
479.25 | 966.50 | 832.50 | 763.50 | 818.00 | 584.00 | 400.00 | 7,050.25 |
| Karate SC Pillar | Regular User Inc | 67.50 | 101.25 | 78.75 | 78.75 |
76.50 | 114.75 | 25.50 | 76.50 | 89.25 | 89.25 | 76.50 | 874.50 | |
| Collier Wonderland Dance | Regular User Inc | 401.40 | 69.76 | 120.30 | 196.15 | 153.75 | 205.00 | 205.00 | 461.25 | 1,812.61 | ||||
| Grace Communion International | Regular User Inc | 144.00 | 144.00 | 144.00 | 144.00 |
144.00 |
144.00 | 144.00 | 144.00 | 144.00 | 522.00 | 180.00 | 180.00 | 2,178.00 |
| Misc Income | Other Income | - | ||||||||||||
| KeyDeposit | KeyDeposit | 20.00 | 20.00 | 40.00 | ||||||||||
| Income Total | 1,920.53 | 3,945.57 | 4,266.63 | 4,218.43 | 1,480.32 | 2,001.40 | 4,373.50 | 4,942.50 | 3,161.25 | 5,077.14 | 3,704.25 | 4,188.25 | ### | |
| Expenditure | ||||||||||||||
| Gas | Utilities | 411.90 | 330.68 | 155.94 | 136.64 |
144.08 |
80.10 | 122.07 | 358.73 | 493.13 | 494.68 | 549.89 | 496.54 | 3,774.38 |
| Electricity | Utilities | 187.32 | 140.32 | 127.87 | 57.48 |
37.41 |
38.57 | 49.80 | 292.86 | 284.34 | 267.97 | 331.05 | 303.10 | 2,118.09 |
| Water | Utilities | 109.00 | 33.00 | 33.00 | 33.00 |
33.00 |
33.00 | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 | 472.00 |
| Boiler | Utilities | 33.00 | 35.50 | 35.50 | 35.50 |
1,775.50 |
1,775.50 | 35.50 | 35.50 | 35.50 | 35.50 | 35.50 | 35.50 | 3,903.50 |
| BT Internet | Utilities | 55.12 | 61.24 | 61.24 | 61.24 |
61.24 |
61.24 | 61.24 | 61.24 | 61.24 | 61.24 | 61.24 | 61.24 | 728.76 |
| Hall Manager | Staf Costs |
700.00 | 700.00 | 751.50 | 1,200.00 | 50.00 | 700.00 | 4,101.50 | ||||||
| Cleaner | Staf Costs | 424.00 | 424.00 | 636.00 | 424.00 |
424.00 |
424.00 | 424.00 | 424.00 | 636.00 | 424.00 | 424.00 | 403.00 | 5,491.00 |
| CleaningMaterials + Cathedral Leas | Other | 296.39 | 296.39 | 296.39 | 296.39 | 29.06 | 1,214.62 | |||||||
| Booking- Carol Davies | Staf Costs | 730.00 | 730.00 | 50.00 | 791.94 | 2,301.94 | ||||||||
| Hall Maintenance | Other | 450.00 | 117.00 | 174.96 | 880.00 | 120.00 | 889.00 | 222.00 | 185.00 | 3,037.96 | ||||
| Mobilephone | Other | 10.00 | 10.00 | 10.00 | 10.00 |
11.23 |
11.23 | 11.23 | 11.23 | 11.23 | 11.23 | 11.23 | 11.23 | 129.84 |
| Insurance | Other | 2,154.74 | 2,154.74 | |||||||||||
| Music License | Other | 884.74 | 884.74 | |||||||||||
| Cardif Council Refuse | Utilities | 85.25 | 264.83 | 189.63 | 190.32 |
178.80 |
199.27 | 179.91 | 252.54 | 199.06 | 178.80 | 87.00 | 293.93 | 2,299.34 |
| Expenditure Total | 2,791.98 | 4,271.31 | 1,424.14 | 1,974.57 | 4,245.26 | 2,742.91 | 1,964.64 | 2,669.10 | 3,627.24 | 2,594.75 | 2,454.91 | 1,851.60 | ### | |
| Proft/Loss | 871.45 | 325.74 | 2,842.49 | 2,243.86 | 2,764.94 | 741.51 | 2,408.86 | 2,273.40 | 465.99 | 2,482.39 | 1,249.34 | 2,336.65 | 10,667.36 | |
| Cumulative -871.45 -1,197.19 1,645.30 Bank Statement 1/4/2023 23,629.74 22,758.29 22,432.55 25,275.04 |
3,889.16 27,518.90 |
1,124.22 382.71 2,791.57 5,064.97 4,598.98 7,081.37 8,330.71 10,667.36 24,753.96 24,012.45 26,421.31 28,694.71 28,228.72 30,711.11 31,960.45 34,297.10 10,667.36 |
| BANK STATEMENT | FROM 1/4/2022 TO 31/3/2023 | ||||
|---|---|---|---|---|---|
| Date Type |
Description | In | Out | Balance | |
| 4/1/2022 BAC | Balance at 1/4/2022 | ### | |||
| 4/1/2022 D/D | HEATFORCE , HEATCARE1767 , INITIAL PAYMENT | 28.49 13,824.18 | |||
| 4/1/2022 S/O | CAROL DAVIES , PHONE , FP 01/04/22 30 , 52024849316927000N | 9.00 13,815.18 | |||
| 4/5/2022 D/D | ANSVAR INSURANCE , UK CPE 2306487 | 253.14 13,562.04 | |||
| 4/5/2022 DPC | GLOVER P & H , HELEN GLOVER 13/04, VIA MOBILE - PYMT | 14.00 | 13,576.04 | ||
| 4/5/2022 BAC | PHELPS DR 2AC , DIANE PHELPS YOGA , FP 05/04/22 1721 , RP4659985119153100 | 56.00 | 13,632.04 | ||
| 4/6/2022 S/O | CAROL DAVIES , HALLMANAGER | 700.00 12,932.04 | |||
| 4/6/2022 BAC | WILKINS JANET , JAN/ TUES , FP 06/04/22 1818 , FP22096O16122488 | 56.00 | 12,988.04 | ||
| 4/8/2022 S/O | KELLY JONES , MANAEER | 212.00 12,776.04 | |||
| 4/14/2022 D/D | CATHEDRAL HYGIENE , M20056404548070 | 296.39 12,479.65 | |||
| 4/19/2022 D/D | DWR CYMRU WELSH WA, 817763810028 | 86.00 12,393.65 | |||
| 4/21/2022 BAC | WHITCHURCH FENCING, FOR CONTINUITY , FP 21/04/22 0020 , 00156527632BQSZFJY | 107.33 | 12,500.98 | ||
| 4/22/2022 D/D | BG BUSINESS , 600876324091014000 | 413.99 12,086.99 | |||
| 4/22/2022 S/O | KELLY JONES , MANAEER | 212.00 11,874.99 | |||
| 4/25/2022 D/D | BG BUSINESS , 600745533231017000 | 230.97 11,644.02 | |||
| 4/25/2022 BAC | CARDIFF SCHOOL OF , CDFF SCH OF SD , FP 25/04/22 0936 , 00152889632BMZTNBW | 238.00 | 11,882.02 | ||
| 4/25/2022 BAC | GRACE COMMUNION , GCI CARDIFF , FP 25/04/22 0136 , RP4672366015151800 | 144.00 | 12,026.02 | ||
| 4/28/2022 DPC | SPENCER M M , IRISH DANCING APRI, VIA MOBILE - LVP | 49.00 | 12,075.02 | ||
| 4/28/2022 BAC | PILLAR SC , HALL HIRE-KARATE , FP 28/04/22 1447 , RP4659987652025700 | 78.75 | 12,153.77 | ||
| 4/29/2022 DPC | GLOVER P & H,H GLOVER 4 11 18,VIA MOBILE - PYMT | 50.75 | 12,204.52 | ||
| 12,204.52 | |||||
| 12,204.52 | |||||
| 12,204.52 | |||||
| 12,204.52 | |||||
| 12,204.52 | |||||
| 12,204.52 | |||||
| 12,204.52 | |||||
| 12,204.52 | |||||
| 12,204.52 | |||||
| 12,204.52 | |||||
| 12,204.52 | |||||
| 12,204.52 | |||||
| 12,204.52 | |||||
| 12,204.52 | |||||
| 12,204.52 | |||||
| 12,204.52 |
RHIWBINA MEMORIAL AND COMMUNITY HALL Income & Expendlture for the year ended 31103124 Total Income Grou Income Regular User Income Other Income Ke De osit 11,979.81 24,209.71 7,050.25 40.00 Income Total 43,279.77 Expenditure Utilities Staff Costs Other 13,296.07 11,894.44 7,421.90 Expendlture Total 32,612.41 Profit/Loss 10.667.36 Accounts audited & verlfied. Alun Parry Rawlln8 FCA ICAEW Membershlp Number 7101430 5 Clo8 Bryndèri Rhlwbina Cardiff CF14 6NN 0110912024