Braithwaite Institute
Financial Statements
31 March 2021
Charity Number 1162041
Keswick
ACCOUNTANTS
## **Braithwaite Institute**
## **Index to the Financial Statements for the year ended 31 March 2021**
||Page|||
|---|---|---|---|
|Charity Information|1|||
|Trustees' Report|2|||
|Independent Examiner's Report|4|||
|Statement of Financial Activities|5|||
|Balance Sheet|6|||
|Notes to the Financial Statements|7|-|9|
## **Braithwaite Institute**
## **Charity Information for the year ended 31 March 2021**
|**Charity Number**|1162041|
|---|---|
|**Board of Trustees**|Peter Kerr|
||Stewart Tauber|
||Judith Tauber|
||Anthony Woodyer|
||Penny Woodyer|
||Bob Kemp|
||Susan Page|
||Andrew Pepper|
||Andrew Thoburn|
||John Cain|
||Kate O'Donovan|
|**Independent Examiner**|Frances Clark|
||Keswick Accountants|
||4 Leonard Street|
||Keswick CA12 4EJ|
|**Bankers**|Cumberland Building Society|
||30a Station Street|
||Keswick|
||Cumbria|
||CA12 5HF|
Page 1
## **Braithwaite Institute**
## **Trustees Annual Report for the year ended 31 March 2021**
The trustees present their report and the unaudited financial statements of the charity for the year ended 31 March 2021.
## **Reference and administrative information**
Braithwaite Institute is situated in the Above Derwent Parish in Cumbria. It was registered as a charitable incorporated organisation on 6 January 2016, having taken over the assets of the former Thornthwaite-cum-Braithwaite Victory Memorial, an unincorporated charitable trust. The two charities were merged on 3 September 2015 under a General Vesting Declaration and the old charity name has been removed from the Register of Charities.
The Charity is administered by a management committee, which meets every month. It employs a part time caretaker, but otherwise relies on the help and goodwill of the Trustees to administer the facilities.
The Trustees elected to manage the charity at the AGM on 15 April 2019 were:
Chairman - Peter Kerr Joint Treasurers - Stewart and Judith Tauber - Secretary Anthony Woodyer Bookings Secretary - Penny Woodyer - Braithwaite representative Bob Kemp The Appointed Trustees were: Women’s Institute - Susan Page Parish Council - Vacant Braithwaite Cricket Club - Andrew Pepper Braithwaite Football Club - Andrew Thoburn Tennis Club - John Cain
Due to the pandemic, the AGM scheduled for April 2020 was cancelled and the Trustees agreed to hold over for a further year. Notification was subsequently received from the Parish Council that they wished to appoint Kate O'Donovan as a Trustee of the Charity.
The registered address of the Memorial Hall is: Braithwaite Institute CIO Braithwaite Keswick Cumbria CA12 5RY
The Charity has current and deposit accounts with the Cumberland Building Society in Keswick
## **Objectives and activities**
The object of the Foundation, as set out in the governing deed, is the provision and maintenance of a village hall and playing fields for the benefit of the residents of Thornthwaite and Braithwaite and the surrounding district.
The Memorial Hall caters for a diverse range of organisations and activities. The premises are used on a weekly basis by a number of fitness training classes, a children’s nursery and a life art class. Other regular users include the Girl Guides, Blood Transfusion Service, a RAF Mountain Rescue team, Quilters Guild and Flower Club. A number of car and cycle rallies are based on the premises and there are also many one-off bookings for events such as parties, dinners, seminars and weddings.
Page 2
## **Braithwaite Institute**
## **Report of the Trustees, contd. for the year ended 31 March 2021**
## **Objectives and activities (cont)**
The sports fields are booked each year for a limited number of caravan rallies and by several camping groups. The Cumbria Christian Youth Camp hold a summer camp every August, other affiliated groups such as the Girl Guides and various Boys Brigades hold camps every two or three years.
Four sports clubs use the sports facilities - Braithwaite Cricket Club, Braithwaite Football Club, Keswick and Braithwaite Tennis Club, and the Braithwaite Bowls and Croquet Club.
The facilities are well used and appreciated by the local community, satisfying our main aim as a Charity. They are also the nominated emergency centre for Keswick School in the event of a major incident at the school.
## **Achievements and performance**
The hall remained open during the pandemic because the NHS Blood Transfusion Service wanted to use the premises, particularly as many of their other regular venues had been closed. When allowed to do so, a number of local groups also used the main hall, where covid compliant measures were introduced, which included a one way system through the building.
A funding package was agreed with Allerdale Borough Council for improvements to the sports facilities including an all-weather cricket pitch and footpath to the tennis courts and sports pavilion. The work will be carried out in the next financial year with funding contributions from the Institute, cricket and tennis clubs.
## **Financial Review**
Because the hall remained open for the NHS during the pandemic, it qualified for business support grants from the local authority which amounted to £20,636, 79% of the unrestricted income. As a result, income fell by only 8.3% compared to the previous year.
Allerdale decided to pay 90% of their Sports Grant contribution (£8,280), for work on the sports facilities, before the financial year end. Being for a specific purpose, it is shown as a restricted reserve in the financial statements, supplemented by a transfer of £2,000 in respect of the Institute’s agreed contribution to the funding package.
Expenditure fell almost 45% compared to the previous year as measures were put in place to reduce costs as far as possible during the pandemic. Further cost savings were not possible as the hall had to be fully heated and cleaned for the NHS and other groups when they were permitted to use the facilities.
As a result of the above factors, the net operating income rose from £6,280 to £13,745, but as no capital expenditure was incurred during the year, the overall reserves rose to £46,176. The current reserves policy is to maintain a contingency reserve of £10,000, so funds are available to put towards the completion of the toilet/shower refurbishment programme during the next financial year.
## **Declaration**
The Trustees declare that they have approved the report above.
Signed on their behalf:
---------------
Page 3
## **Braithwaite Institute**
## **Independent Examiners Report for the year ended 31 March 2021**
I report on the accounts for the Trust for the year ended 31 March 2021 which are set out on pages 5 - 9.
## **Respective responsibilities of trustees and examiner**
The charity's trustees are responsible for the preparation of the accounts. The charity's trustees consider that an audit is not required for this year, under section 144(2) of the Charities Act 2011 (the 2011 Act), and that an independent examiners report is needed. It is my responsibility to:
- examine the accounts under section 145 of the 2011 Act;
- to follow the procedures laid down in the General Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act; and
- to state whether particular matters have come to my attention.
## **Basis of independent examiners report**
My examination was carried out in accordance with the General Directions given by the Charity Commissioners. An examination includes a review of accounting records kept by the charity and a comparison of the accounts presented with these records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as trustees concerning any such matters. The proceedures undertaken do not provide all the evidence that would be required in an audit and, consequently, I do not express an audit opinion on the view given by the accounts.
## **Independent examiners' statement**
In connection with my examination, no matter has come to my attention:
- (1) which gives me reasonable cause to believe that, in any material respect, the requirements to:
- keep accounting records in accordance with s130 of the 2011 Act; and
- to prepare accounts which accord with the accounting records and to comply with the accounting requirements of the 2011 Act
have not been met;
## or
(2) to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.
Frances Clark FCA CTA Appleside 4 Leonard Street Keswick Cumbria CA12 4EJ
Page 4
## **Braithwaite Institute**
|**Statement of Financial Activities**
**for the year ended**
**31 March 2021**
**Notes**
**INCOME**
**Donations and Grants**
Donations and gifts
2
Membership Income
Grants receivable
2
**Income from charitable activities**
Rental Income
3
Other income
**Investment Income**
4
**Total income**
**EXPENDITURE**
**Expenditure on charitable activities**
Grants payable
5
Property costs
6
Administration costs
7
Legal and professional
8
**Total expenditure**
**Net income / (expenditure)**
Total funds brought forward
Transfers between funds
**Total funds carried forward**
11|**31 March 2020**
Un-restricted
Restricted
Funds
Designated
Funds
Total
Total
£
£
£
£
£
324
-
-
324
525
-
-
-
-
-
20,636
8,280
28,916
-
4,846
-
4,846
25,742
-
-
-
-
1,895
185
-
185
183
25,991
8,280
-
34,271
28,345
-
-
-
2,550
11,578
-
11,578
18,765
496
-
496
578
172
-
-
172
172
12,246
-
-
12,246
22,065
13,745
8,280
-
22,025
6,280
14,150
-
10,000
24,150
17,870
(2,000)
2,000
-
-
-
25,895
10,280
10,000
46,175
24,150
**31 March 2021**|**31 March 2020**
Un-restricted
Restricted
Funds
Designated
Funds
Total
Total
£
£
£
£
£
324
-
-
324
525
-
-
-
-
-
20,636
8,280
28,916
-
4,846
-
4,846
25,742
-
-
-
-
1,895
185
-
185
183
25,991
8,280
-
34,271
28,345
-
-
-
2,550
11,578
-
11,578
18,765
496
-
496
578
172
-
-
172
172
12,246
-
-
12,246
22,065
13,745
8,280
-
22,025
6,280
14,150
-
10,000
24,150
17,870
(2,000)
2,000
-
-
-
25,895
10,280
10,000
46,175
24,150
**31 March 2021**|
|---|---|---|
|||28,345|
|||2,550
18,765
578
172|
|||22,065|
|||6,280|
|||17,870
-|
|||24,150|
The notes form part of these financial statements
Page 5
## **Braithwaite Institute**
|**Balance Sheet**
**as at**
**31 March 2021**
**Notes**
**31 March 2021**
£
£
**Fixed Assets**
Tangible fixed assets
-
Investments
-
**Current Assets**
Cash at bank and in hand
46,175
46,175
**Creditors: amounts falling due within one year**
Creditors and accruals
10
-
**Net Current Assets**
46,175
**Total Assets less Current Liabilities**
46,175
**Creditors: amounts falling due in more than one year**
-
**NET ASSETS**
46,175
**Funds**
Restricted funds
11
10,280
Unrestricted funds
25,895
Designated funds
10,000
12
46,175|**31 March 2020**
£
£
-
-
24,150
24,150
-
24,150
24,150
-
24,150
-
14,150
10,000
24,150|**31 March 2020**
£
£
-
-
24,150
24,150
-
24,150
24,150
-
24,150
-
14,150
10,000
24,150|
|---|---|---|
||24,150
-||
|||24,150
-|
|||24,150|
|||-
14,150
10,000|
|||24,150|
Approved by the trustees and signed on their behalf
Peter Kerr Chairman Date: 01-Jul-21
The notes form part of these financial statements
Page 6
## **Braithwaite Institute**
## **Notes to the Financial Statements for the year ended 31 March 2021**
## 1 **Accounting Policies**
## **General**
These accounts have been prepared on a receipts and payments basis, and in accordance with the Charities SORP 2005 (Statement of Recommended Practice), and the Charities Act 2011.
## **Tangible Fixed Assets and Depreciation**
Assets used for charitable purposes, with an expected useful life exceeding one year, are capitalised on the balance sheet. Depreciation is provided at the following annual rates in order to write off each asset over its expected useful life:
Office Equipment 25% on reducing balance Computer Equipment 3 years straight line
## **Property**
The Trust owns some property which is not included in these accounts. Sale of the property is recognised as income in the accounts.
## **Investments**
The Trust recognised unrealised gains and losses on invesments with reference the movement in value of the invesments from one year to the next.
## **Income**
Income received is made up of rent paid by tenants. This is recognised on a received basis.
## **Expenditure**
Expenditure is accounted for on an paid basis. Where it relates to a specific project it is allocated to that project as restricted expenditure. Expenditure that relates to the objects of the charity is classified as charitable activities.
## **Funds**
General funds are those where no restrictions have been placed upon the specific spending of the funds by the donor. Designated funds are those funds where the directors have chosen to earmark general funds for a specfic purpose. Restricted funds are those funds where the donation is received for a specific purpose as set out by the donor, and when the trustees wish to separate out a project for clarity in the accounts.
Page 7
## **Braithwaite Institute**
## **Notes to the Financial Statements for the year ended 31 March 2021**
|**2**
**Donations and gifts**
Voluntary donations
**2**
**Grants Receivable**
ABC COVID Support Grant
ABC Sports Grant
**3**
**Rental Income**
Camping / Caravan
Regular Bookings
Sundry Hire
**4**
**Investment income**
Building society interest received
**5**
**Grants payable**
Braithwaite Cricket Club
Keswick Tennis Club
Football Club
**6**
**Hall Running Costs**
Rates and Water
Heat and Light
Caretakers and PAYE costs
Repairs and Maintentance
Cleaning and Waste
Insurance
Sundry Expenses
**7**
**Administration Costs**
Subscriptions
Bank charges
**8**
**Legal and professional**
Independent Examiner|**31 March 2020**
Unrestricted
Restricted
Total
£
£
£
£
324
-
324
525
324
-
324
525
20,636
-
20,636
-
-
8,280
8,280
20,636
8,280
28,916
-
1,221
-
1,221
6,724
3,180
-
3,180
15,247
445
-
445
3,771
4,846
-
4,846
25,742
185
-
185
183
185
-
185
183
-
-
-
600
-
-
-
700
-
-
-
1,250
-
-
-
2,550
754
-
754
1,484
1,633
-
1,633
3,399
1,369
-
1,369
2,429
2,220
-
2,220
5,065
2,570
-
2,570
3,368
2,967
-
2,967
2,906
65
-
65
114
11,578
-
11,578
18,765
459
-
459
489
37
-
37
89
496
-
496
578
172
-
172
172
172
-
172
172
**31 March 2021**|**31 March 2020**
Unrestricted
Restricted
Total
£
£
£
£
324
-
324
525
324
-
324
525
20,636
-
20,636
-
-
8,280
8,280
20,636
8,280
28,916
-
1,221
-
1,221
6,724
3,180
-
3,180
15,247
445
-
445
3,771
4,846
-
4,846
25,742
185
-
185
183
185
-
185
183
-
-
-
600
-
-
-
700
-
-
-
1,250
-
-
-
2,550
754
-
754
1,484
1,633
-
1,633
3,399
1,369
-
1,369
2,429
2,220
-
2,220
5,065
2,570
-
2,570
3,368
2,967
-
2,967
2,906
65
-
65
114
11,578
-
11,578
18,765
459
-
459
489
37
-
37
89
496
-
496
578
172
-
172
172
172
-
172
172
**31 March 2021**|
|---|---|---|
|||525|
|||-|
|||-|
|||6,724
15,247
3,771|
|||25,742|
|||183|
|||183|
|||600
700
1,250|
|||2,550|
|||1,484
3,399
2,429
5,065
3,368
2,906
114|
|||18,765|
|||489
89|
|||578|
|||172|
|||172|
Page 8
## **Braithwaite Institute**
## **Notes to the Financial Statements for the year ended 31 March 2021**
## **9 Trustee Remuneration and Expenses**
No remuneration directly or indirectly out of the funds of the charity was paid or payable for the year to any trustee or to any person or persons known to be connected with any of them.
No reimbursement of expenses has been made or is due to be made to any of the trustees in respect of the year.
## **10 Creditors: amounts falling due within one year**
|**31 March 2021**
**31 March 2020**
£
£
Deferred income
-
-
-
-
**Restricted and Designated Funds**
**At**
**At**
**Restricted**
**1 April 2020**
**Income**
**Expenditure**
**Transfers 31 March 2021**
Sports Grant
-
8,280
-
2,000
10,280
-
8,280
-
2,000
10,280
**Designated**
Contingency Reserve
10,000
-
-
-
10,000
10,000
-
-
-
10,000|**31 March 2021**
**31 March 2020**
£
£
Deferred income
-
-
-
-
**Restricted and Designated Funds**
**At**
**At**
**Restricted**
**1 April 2020**
**Income**
**Expenditure**
**Transfers 31 March 2021**
Sports Grant
-
8,280
-
2,000
10,280
-
8,280
-
2,000
10,280
**Designated**
Contingency Reserve
10,000
-
-
-
10,000
10,000
-
-
-
10,000|**31 March 2021**
**31 March 2020**
£
£
Deferred income
-
-
-
-
**Restricted and Designated Funds**
**At**
**At**
**Restricted**
**1 April 2020**
**Income**
**Expenditure**
**Transfers 31 March 2021**
Sports Grant
-
8,280
-
2,000
10,280
-
8,280
-
2,000
10,280
**Designated**
Contingency Reserve
10,000
-
-
-
10,000
10,000
-
-
-
10,000|**31 March 2021**
**31 March 2020**
£
£
Deferred income
-
-
-
-
**Restricted and Designated Funds**
**At**
**At**
**Restricted**
**1 April 2020**
**Income**
**Expenditure**
**Transfers 31 March 2021**
Sports Grant
-
8,280
-
2,000
10,280
-
8,280
-
2,000
10,280
**Designated**
Contingency Reserve
10,000
-
-
-
10,000
10,000
-
-
-
10,000|
|---|---|---|---|
||||-|
||||**At**
**31 March 2021**
10,280|
||-
8,280|-
2,000|10,280|
||10,000
-|-
-|10,000|
||10,000
-|-
-|10,000|
## **11 Restricted and Designated Funds**
## **12 Net Assets by fund**
|**Net Assets by fund**
Current assets
Creditors: amounts falling due
within one year
**Total net assets**|Restricted
Designated
Unrestricted
Total
£
£
£
£
10,280
10,000
25,895
46,175
-
-
-|
|---|---|
||10,280
10,000
25,895
46,175|
Page 9
Pag8 9