Charity number: 1162682
Company number: 09084826
(England and Wales)
Basildon Sport & Leisure Club
Report of the Trustees and Unaudited Financial Statements
For the year ended 31 December 2022
Basildon Sport & Leisure Club Contents Page For the year ended 31 December 2022
| Report of the Trustees | 1 to 7 |
|---|---|
| Independent Examiner's Report to the Trustees | 8 |
| Statement of Financial Activities | 9 |
| Statement of Financial Position | 10 |
| Notes to the Financial Statements | 11 to 16 |
| Detailed Statement of Financial Activities | 17 to 18 |
Basildon Sport & Leisure Club Report of the Trustees For the year ended 31 December 2022
The Trustees, who are also directors for the purpose of company law, have pleasure in presenting their report and the financial statements for the charitable company for the year ended 31 December 2022. 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 the Republic of Ireland (FRS 102) effective 1 January 2015.
Chair's report
The year again was difficult following the control of the COVID pandemic and there continued to be a general reluctance amongst many senior people to gather in large groups for fear of infection. This mood did relax as the year progressed and we did have an excellent summer which meant that for about 3 months many people enjoyed outside activities and sport was able to take place. However, we had the early onset of rain in late November that largely continued through the rest of the year which disturbed football activity and thus bar revenue.
We had to continue investment in the main building due to its age but at the year-end we generally felt that all major costs had now been exhausted. Purchases of wedding stock fell sharply as we completed our purchases of all reasonable stock to support our function events.
1 of 18
Basildon Sport & Leisure Club Report of the Trustees Continued For the year ended 31 December 2022
OBJECTIVES AND ACTIVITIES
Objectives and aims
Objectives & Activities:
The purpose of the Charity is the furtherance of sporting activities of all types, the provision of sporting and exercise facilities and all forms of leisure activities for the benefit of all in the community irrespective of age, sex, religion, gender, colour or creed as well as able and non-able-bodied people. Whilst we naturally appeal in the main to residents in the immediate community, we welcome all potential participants wherever they may reside.
The Charity furthers its charitable aims through the provision of space, sporting and exercise facilities and leisure activities at the lowest possible cost to users and without any prejudice's as stated above.
At all times the Charity's aim is to directly and indirectly support all major as well as more modest charitable institutions in all of their activities to raise funds as well as to enhance their profile in the immediate community or beyond.
The Charity with its club premises acts as a hub for a number of local sporting institutions where operational plans and procedures can be openly discussed
Activities Undertaken:
Being registered under the Sports element of the relevant Charities Act the prime sporting activity in season over the weekend days is football, supported with three (3) full sized football pitches, with the ability to insert within any or all of the three full-sized pitches smaller pitches for non-adult football such as 7 and 9-a-side pitches for ages under 12 years of age. Smaller portable goals are maintained for this purpose all goals being erected in accordance with FA guidelines on portable goals safety.
We currently support with pitches over 8 clubs who have a total of 17 teams in all. We provide playing facilities for adult men and junior boys as well as for adult females and junior females. The pitch costs have been increased only once in the past 10 years despite rising costs of maintenance and are still one of the most competitive in the borough, given also that the club premises are available within that cost for pre-match and post-match receptions. In addition to contracted clubs/teams we also provide pitches for charity games as well as for other clubs seeking a playing surface
Pre-season we have a number of small sided finals where we also retain a stock of smaller goals, again all FA graded.
Additionally, from an internal sporting perspective, every Tuesday & Thursday evening we host a major local Karate club for both adults as well as younger participants in the main hall, as well as supporting local exercise and aerobic groups (BOUNCE being the major one). For younger age groups we host football coaching schemes for young players such as Bright Boots Coaching and Corey Coaching.
In furtherance of the charitable aims of the club we have been working to enhance and establish the connections that we have for all local charities/institutions of deserving interest as follows;
i.Little Havens Hospice - local hospice for children ii.St Lukes Hospice - the local hospice for adults iii.The Dogs Trust (Wickford) iv.McDonalds Child Care hospital scheme v.Essex & Herts Air Ambulance Trust vi.The Basildon Round Table vii.The Costa Foundation viii.Basildon University Hospital ix.MIND Charity x.British Heart Foundation xi.Basildon Deaf Group xii.Travis Perkins Charity xiii.Alzheimer's Charity (Basildon branch) xiv.Basildon Probation Service - assisting with Community Pay-back. xv.Lennox Children's Cancer Trust xvi.Charity Ballers FC
As a charitable trust we are acutely aware of our social responsibility to all our guests who contribute now to a Loyalty scheme rather than the previous Membership basis.
2 of 18
Basildon Sport & Leisure Club Report of the Trustees Continued For the year ended 31 December 2022
We have a policy of assisting all members who are in need of our facilities for any special occasion i.e. in the event of bereavement and we often provide the premises for post-funeral receptions/Celebrations of Life free of charge.
The trustees have considered the Charity Commision's guidance on public benefit, including the guidance 'public benefit: running a charity (PB2)'.
Social investments
Future Plans:
In the broadest terms we are seeking to achieve the following;
a.To increase the number of recognised sporting events at the club by a further 20% in number during 2023 and after that a further 20% in 2024, and
b.To increase the number of charitable organisations/deserving institutions dealt with by 20% in 2023 and a further 20% in 2024
We have identified internally the times during the week and the days of the month as well as the periods of the year when certain areas of the club's premises are not in use and we are then seeking to match local charities/deserving causes that may avail themselves of the use of our site during these times to maximise the use of the site.
Of particular interest is our main hall which is reputedly the largest hall in the Borough and can possibly be used for expanded children's play. There are other areas that are of interest and all are being explored.
We intend to open discussions with many of the local senior citizens premises in the nearby area to see if we can resuscitate activities such as afternoon bingo as well as other activities for the elderly.
As we are due at some time in the next 3 years to be a part of the local redevelopment of the area, we do need to be mindful of laying any long-term plans that might be exposed by this development.
3 of 18
Basildon Sport & Leisure Club Report of the Trustees Continued For the year ended 31 December 2022
ACHIEVEMENTS AND PERFORMANCE
Achievement & Performance Review:
Achieving charitable status has meant a complete review of all of our activities, aims and objectives as we seek to plug a void that we have felt for a long time existed in the community. Whilst we have the excellent Basildon Sporting Village locally, there was no general locale where people could meet and generally participate in all forms of sporting and leisure activity at a modest cost.
We feel that we have successfully delivered the message to all our past as well as our new supporters that provided that they can illustrate a cause for the common good and/or a cause linked to the widest definition of sport, then we will do all we can to accommodate their needs and to meet their hopes and aspirations.
During 2022 despite the reducing impact of COVID and the economic impact this has had the use of our premises for sporting &/or charitable use has increased by over 15% (these are individual bookings of various descriptions). The number of people using our premises has risen by over 20% (in 2021 the rough number of visitors was 175,000) and in 2023 continues to rise. Due to our remote location, we have always maintained that getting people to visit our site is the most important aspect, as once they know where we are and view our site then they tend to return or recommend our site for various activities and/or functions.
Additionally, we support as stated a number of sporting teams/activities and are seeking to increase this area constantly. Whilst historically football has always been the main sport, our remit has expanded dramatically over the past three trading years to include other sporting themes. Our members have been;
i.Basildon Girls & Boys Football Club ii.SOCCABILITY iii.Beech United iv.Berry Boys FC v.Chalvedon Boxing Club vi.Bowers & Pitsea FC vii.Greenstead School (Basildon) viii.Flames Netball Team ix.Basildon Netball Team x.Basildon Ladies Darts Team xi.CEROC - dancing School xii.Tikila Sunrise (Silverado) - Country & Western Dancing xiii.Various Team Building events for male football teams xiv.Essex FA - referee training & re-grading exercises xv.Olympian League (Essex) - junior football finals day xvi.Lee Chapel Vets FC xvii.Bluehouse FC xviii.Nicholas Colts (Vets) FC xix.Basildon Town FC (including Vets sides, Under 12's and Under 14's boys) xx.East Thurrock FC U18's xxi.Wickford Sports FC xxii.William de Ferrers FC xxiii.Billericay Town FC (Adults & U13's) xxiv.We have an active senior Crib Group at the club that meets every Thursday evening. xxv.Grays Athletic FC xxvi.Beech United FC xxvii.Basildon United FC xxviii.Bright Boots Coaching xxix.Corey Coaching xxx.Phoenix Netball League xxxi.Pitsea & Vange Scout Group xxxii.Charity Ballers FC xxxiii.121 Soccer FC xxxiv.NLS FC (New Line Soccer) xxxv.Brentwood & District Football Finals Day xxxvi.Essex County Girls League Finals Day xxxvii.Bowers & Pitsea Ladies FC xxxviii.Bowers & Pitsea FC (Boys U13) xxxix.Canvey Island Boxing Club
4 of 18
Basildon Sport & Leisure Club Report of the Trustees Continued
For the year ended 31 December 2022
xl.Silver Sport Thai Boxing Club xli.Basildon United FC
In connection with all football we encourage a weekly review of the scheduled games, the pitches, the dressing rooms and after match hospitality.
After all other events we seek a post-event review and monitor what the users say about the facilities and the support.
Monitoring Achievement:
During the opening times of the club's premises the Managing Trustee or at least one trustee is always in attendance to attend to any issues. Prior to major events, there are always staff meetings as well as meetings with all the trustees and for major events most of the trustees will be seconded to assist with the operation of the stated event. These duties will incorporate health and safety, operation of car parks, safe ceding of visitors to the site, serving customers with food and beverages, security etc.
Normally for all major events there is a post-event review either within the club or with the client themselves. This will normally include all senior staff as well as many of the trustees as possible.
Our record keeping is being reviewed and will be expanded to tabulate all activities throughout the year with a hoped-for achievement rating that will then post-event be matched with an internal as well as a client rating so that achievement criteria can be monitored.
Investment performance
The main club premises were built and opened in late 1982 and due to their age need constant repair and maintenance.
Over the past four years we have invested heavily in not only essential repairs but also a programme to enhance the general appearance especially of the internal areas of the club's main premises.
All areas have been re-decorated now and following a series of attempted break-ins some six years ago, security to allow continuance use of the premises has been enhanced with the result that attempted illegal entries have been stopped.
The areas surrounding the club have also been tidied up with the removal of ugly and annoying brambles/thorny bushes now cut-back and areas of intense shrubbery cut-back also. New fencing has been installed in the main car-park as well as enhanced lighting in that area that is also an aid to security late at night.
The premises re-decoration has been greatly assisted with our tie-in with the Basildon Probation Service where persons that have received Community Service orders have been gainfully employed in painting the premises as well as outside seats and outbuildings and attending to ground-clearing and tidying up activities. The patio area, a focal point, has been enhanced with new planters and we have a keen gardener that maintains blooms. This programme will continue for the foreseeable future.
Due to the increased numbers of person using the premises, we have installed a defibrillator and have trained three personnel in its use. This was purchased six years ago and thankfully at the time of this report has never been called upon.
FINANCIAL REVIEW
Going concern
We have learned a lot during the year and the staff and I have used the periods of non-activity to reflect and to plan for the future.
Our image I believe has increased tremendously. People who use the club love the place and the staff have all gone that extra mile to make each and every one of our clients feel special.
Bookings for this year for weddings especially appear to be extremely good with very few Fridays/Saturdays I understand being available between April and October.
We re-negotiated our car parking revenue from Amazon who are now paying us around £ 6,000.00 monthly plus VAT
Thank you all for your support in so many ways and especially for the benefit of your own wisdom and words of support which I value so highly.
5 of 18
Basildon Sport & Leisure Club Report of the Trustees Continued For the year ended 31 December 2022
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The organisation is a charitable company limited by guarantee, incorporated on 12th June 2014 and registered as a charity on 15th July 2015. The company was established under a Memorandum of Association which established the objects and powers of the charitable company and is governed under its Articles of Association. In the event of the company being wound up members are required to contribute an amount not exceeding £10.
The responsibilities of the Trustees are governed by the articles of association.
Our overall responsibility is to ensure that the charities main objectives are fulfilled in each and every way during the year and that the aims and objectives for the future are met.
As we are in contact with each other on a daily basis this is under constant review and monitoring.
Recruitment and appointment of trustees
The club is headed by a Board of Trustees (currently three in number) the names of whom are as follows;
a.Peter King b.George Hyland c.David Coghill MBE (retired JP)
Peter King carries the title of Managing Trustee and is assisted in his daily duties by a Bar Manager, Anthony Watts. There is one other bar area staff, John Stubbington and a part-time grounds-person. For all events where needed casual staff are engaged. Peter King assumed his role officially on 4th March 2020 and works without a salary.
Apart from Peter King all other Trustees are long-standing members of the club; indeed, George Hyland has been a member for over 57 years. All attend the club several times a week and are almost on a daily basis appraised of all matters to do with the club and its operation.
We formally meet every month but as stated we are in contact on a daily basis.
Trustees Responsibilities:
The responsibilities of the Trustees are governed by the articles of association.
Our overall responsibility is to ensure that the charities main objectives are fulfilled in each and every way during the year and that the aims and objectives for the future are met.
As we are in contact with each other on a daily basis this is under constant review and monitoring.
Pay policy for senior staff
Conflicts of interest are governed by the articles of association of the club and have never arisen. All involved in the management or operation of the club know that conflicts, if they arise, need to be dealt with in an approved manner.
We have four (4) salaried staff (an Events Manager, two Bar staff and a grounds-person). All trustees carry out their duties without any financial recompense at all.
REFERENCE AND ADMINISTRATIVE INFORMATION
Name of Charity Basildon Sport & Leisure Club Charity registration number 1162682 Company registration number 09084826 Principal address Gardiner Way Off Gardiners Lane South Basildon Essex SS14 3AP
6 of 18
Basildon Sport & Leisure Club Report of the Trustees Continued For the year ended 31 December 2022
Trustees
The trustees and officers serving during the year and since the year end were as follows:
| Mr Peter King | |
|---|---|
| Mr George Hyland | |
| Mr David Coghill | |
| Independent examiner | MSB Basildon |
| Accountants and Taxation Advisers | |
| 36 Southernhay | |
| Basildon | |
| Essex | |
| SS14 1ET | |
| Bankers | Lloyds Bank |
| 14-20 Town Square | |
| Basildon | |
| Essex SS14 1DU | |
| Approved by the Board of Trustees and signed on | its behalf by |
| ............................................................................. | 28 September 2023 |
| Mr Peter King |
7 of 18
Basildon Sport & Leisure Club Independent Examiners Report to the Trustees For the year ended 31 December 2022
I report to the trustees on my examination of the accounts of the charitable company for the year ended 31 December 2022.
Responsibilities and basis of report
As the charity Trustees, who are also directors for the purposes of company law, 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 your charity'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 examiners statement
Since the Charitable 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 by virtue of my membership of , 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 that in any material respect:
-
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 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.
MSB Basildon Accountants and Taxation Advisers 36 Southernhay Basildon Essex SS14 1ET
28 September 2023
8 of 18
Basildon Sport & Leisure Club Statement of Financial Activities (including Income and Expenditure Account) For the year ended 31 December 2022
| Notes Income and endowments from: Donations and legacies 2 Charitable activities 3 Activity 1 Other trading activites 4 Fund raising events Barincome Sponsorship Fruit Machine Room Hire Other income 5 Parking fees Other rentals Total Expenditure on: Raising funds 6/7 Costs of generating donations and legacies Fundraising trading: cost of goods sold and other costs Charitable activities 8/9 Activity 1 Total Net income Reconciliation of funds Total funds brought forward Total funds carried forward |
Unrestricted funds £ (875) 2,075 13,272 185,223 13,071 6,845 224,600 60,244 4,008 508,463 4,000 (354,653) (131,975) (482,628) 25,835 60,684 86,519 |
2021 £ (975) 1,296 16,000 126,169 10,549 9,007 122,563 62,389 11,160 |
|---|---|---|
| 358,158 | ||
| 42,808 (261,778) (97,889) |
||
| (316,859) | ||
| 41,299 19,385 |
||
| 60,684 |
9 of 18
09084826
Registered Number :
Basildon Sport & Leisure Club Statement of Financial Position As at 31 December 2022
| Notes | 2022 | 2021 | |
|---|---|---|---|
| £ | £ | ||
| Fixed assets | |||
| Tangible assets | 13 | 94,223 | 88,973 |
| 94,223 | 88,973 | ||
| Current assets | |||
| Stocks | 14 | 10,178 | 8,799 |
| Debtors | 15 | 19,173 | 14,257 |
| Cash at bank and in hand | 1,987 | 23,731 | |
| 31,338 | 46,787 | ||
| Creditors: amounts falling due within one year | 16 | (39,042) | (75,076) |
| Net current assets | (7,704) | (28,289) | |
| Total assets less current liabilities | 86,519 | 60,684 | |
| Net assets | 86,519 | 60,684 | |
| The funds of the charity | |||
| Unrestricted income funds | 17 | 86,519 | 60,684 |
| Total funds | 86,519 | 60,684 |
For the year ended 31 December 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
-
The members have not required the company to obtain an audit of its accounts for the year in question in accordance
-
with section 476,
-
The trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting
-
records and the preparation of accounts. These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies’ regime.
The financial statements were approved and authorised for issue by the Board and signed on its behalf by:
Mr Peter King Trustee
28 September 2023
10 of 18
Basildon Sport & Leisure Club Notes to the Financial Statements For the year ended 31 December 2022
1. Accounting Policies
Basis of accounting
The financial statements have been prepared under the historical cost convention, except for investments which are included at market value and the revaluation of certain fixed assets and 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 2015)', Financial Reporting Standard 102 the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102), and the Companies Act 2006.
Basildon Sport & Leisure Club 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 note(s).
Funds
Unrestricted income funds comprise those funds which the trustees are free to use for any purpose in furtherance of the chairtable objectives.
Incoming resources
All incoming resources are included in the statement of financial activities when the Charity is entitled to the income and the amount can be quantified with reasonable accuracy. The following specific policies are applied to particular categories of income:
- Incoming resources from charitable trading activity are accounted for when earned.
Resources expended
Liabilities are recognised as resources expended when there is a legal or constructive obligation committing the Charity to the expenditure:
Tangible fixed assets
Tangible fixed assets, other than freehold land, are stated at cost or valuation less depreciation and any provision for impairment. Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following basis:
Plant and Machinery - 25% over 4 years
No depreciation is charged to freehold property as the property is maintained to such a standard that the residual value is not less than cost.
| depreciation is charged to freehold property as the less than cost. |
property is maintained to such a standard tha |
|---|---|
| Plant and Machinery | 25 Straight line |
| Furniture and fittings | 25 Straight line |
Debtors
Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
Current asset investments
Cash at bank in hand and cash 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.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
11 of 18
Basildon Sport & Leisure Club Notes to the Financial Statements Continued For the year ended 31 December 2022
2. Income from donations and legacies
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Unrestricted funds | ||
| Donated goods and services | (875) | (975) |
| (875) | (975) | |
| ncome from charitable activities | ||
| 2022 | 2021 | |
| £ | £ | |
| Unrestricted funds | ||
| Activity 1 | ||
| Other income | 2,075 | 1,296 |
| ncome earned from other activities | ||
| 2022 | 2021 | |
| £ | £ | |
| Unrestricted funds | ||
| Football Pitch Hire | 13,272 | 16,000 |
| Barincome | 185,223 | 126,169 |
| Sponsorships | 13,071 | 10,549 |
| Fruit Machine | 6,845 | 9,007 |
| Room Hire | 224,600 | 122,563 |
| 443,011 | 284,288 | |
| ther income | ||
| 2022 | 2021 | |
| £ | £ | |
| Unrestricted funds | ||
| Parking fees | 60,244 | 62,389 |
| Other rentals | 4,008 | 11,160 |
| 64,252 | 73,549 |
3. Income from charitable activities
4. Income earned from other activities
5. Other income
12 of 18
Basildon Sport & Leisure Club Notes to the Financial Statements Continued For the year ended 31 December 2022
6. Expenditure on generating donations and legacies
| xpenditure on generating donations and legacies | ||||
|---|---|---|---|---|
| 2022 | 2021 | |||
| £ | £ | |||
| Unrestricted funds | ||||
| Grants receivable | (4,000) | (42,808) | ||
| (4,000) | (42,808) | |||
| xpenditure on other trading activities | ||||
| 2022 | 2021 | |||
| £ | £ | |||
| Unrestricted funds | ||||
| Support costs | 354,653 | 261,778 | ||
| 354,653 | 261,778 | |||
| osts of charitable activities by fund type | ||||
| 2022 | 2021 | |||
| £ | £ | |||
| Unrestricted funds | ||||
| Support costs | 131,975 | 97,889 | ||
| osts of charitable activities by activity type | ||||
| 2022 | 2021 | |||
| £ | £ | |||
| Support costs | ||||
| Activity 1 | 131,975 | 97,889 | ||
| Analysis of support costs | ||||
| Raising | Activity 1 | 2022 | 2021 | |
| funds | ||||
| £ | £ | £ | £ | |
| Direct Costs | 354,653 | - | 354,653 | 261,728 |
| Depreciation | - | 6,670 | 6,670 | 5,475 |
| Governance costs | - | 125,305 | 125,305 | 92,464 |
| 354,653 | 131,975 | 486,628 | 359,667 |
7. Expenditure on other trading activities
8. Costs of charitable activities by fund type
9. Costs of charitable activities by activity type
10. Analysis of support costs
13 of 18
Basildon Sport & Leisure Club Notes to the Financial Statements Continued For the year ended 31 December 2022
11. Staff costs and emoluments
Total staff costs for the year ended 31 December 2022 were:
| Salaries and wages Social security costs Pension costs Number of Staff |
2022 £ 152,440 11,130 2,852 166,422 2022 15 15 |
2021 £ 93,773 5,747 1,535 |
|---|---|---|
| 101,055 | ||
| 2021 20 |
||
| 20 |
12. Comparative for the Statement of Financial Activities
The comparative year values on the Statement of Financial Activites are for unrestricted funds.
13. Tangible fixed assets
| Land and | Plant and | Motor | Furniture and | Computer | ||
|---|---|---|---|---|---|---|
| Cost or valuation | Buildings | Machinery | Vehicles | fittings | Equipment | Total |
| £ | £ | £ | £ | £ | £ | |
| At 01 January 2022 | 78,700 | 19,411 | - | 2,971 | 952 | 102,034 |
| Additions | - | 267 | 5,995 | - | 5,658 | 11,920 |
| At 31 December 2022 | 78,700 | 19,678 | 5,995 | 2,971 | 6,610 | 113,954 |
| Depreciation | ||||||
| At 01 January 2022 | 83 | 10,380 | - | 2,400 | 198 | 13,061 |
| Charge for year | 100 | 3,730 | 1,099 | 571 | 1,170 | 6,670 |
| At 31 December 2022 | 183 | 14,110 | 1,099 | 2,971 | 1,368 | 19,731 |
| Net book values | ||||||
| At 31 December 2022 | 78,517 | 5,568 | 4,896 | - | 5,242 | 94,223 |
| At 31 December 2021 | 78,617 | 9,031 | - | 571 | 754 | 88,973 |
The depreciation charge for the year is £(559) in respect of assets leased under finance leases or hire purchase contracts.
14 of 18
Basildon Sport & Leisure Club Notes to the Financial Statements Continued For the year ended 31 December 2022
14. Stocks and work in progress
| Stock Debtors Amounts due within one year: Trade debtors Prepayments and accrued income Creditors: amounts falling due within one year Loans and overdrafts Trade creditors Other creditors |
2022 £ 10,178 10,178 2022 £ 13,569 5,604 19,173 2022 £ 4,423 18,814 15,805 39,042 |
2021 £ 8,799 |
|---|---|---|
| 8,799 | ||
| 2021 £ 8,819 5,438 |
||
| 14,257 | ||
| 2021 £ 22,019 7,123 45,934 |
||
| 75,076 |
15. Debtors
16. Creditors: amounts falling due within one year
17. Movement in funds
Unrestricted Funds
| Unrestricted Funds | ||||
|---|---|---|---|---|
| Balance at | Incoming | Outgoing | Balance at | |
| 01/01/2022 | resources | resources | 31/12/2022 | |
| £ | £ | £ | £ | |
| General | ||||
| General | 60,684 | 508,463 | (482,628) | 86,519 |
| 60,684 | 508,463 | (482,628) | 86,519 |
15 of 18
Basildon Sport & Leisure Club Notes to the Financial Statements Continued For the year ended 31 December 2022
Unrestricted Funds - Previous year
| General General Analysis of net assets between funds Unrestricted funds General General Previous year Unrestricted funds General General |
Balance at 01/01/2021 £ 19,385 19,385 |
Incoming resources Outgoing resources Balance at 31/12/2021 £ £ £ 358,158 (316,859) 60,684 358,158 (316,859) 60,684 Tangible fixed assets Net current assets / (liabilities) Net Assets £ £ £ 94,223 (7,704) 86,519 94,223 (7,704) 86,519 Tangible fixed assets Net current assets / (liabilities) Net Assets £ £ £ 88,973 (28,289) 60,684 88,973 (28,289) 60,684 |
Incoming resources Outgoing resources Balance at 31/12/2021 £ £ £ 358,158 (316,859) 60,684 358,158 (316,859) 60,684 Tangible fixed assets Net current assets / (liabilities) Net Assets £ £ £ 94,223 (7,704) 86,519 94,223 (7,704) 86,519 Tangible fixed assets Net current assets / (liabilities) Net Assets £ £ £ 88,973 (28,289) 60,684 88,973 (28,289) 60,684 |
Balance at 31/12/2021 £ 60,684 |
|---|---|---|---|---|
| 60,684 | ||||
| 94,223 (7,704) 86,519 |
||||
| Tangible fixed assets Net current assets / (liabilities) Net Assets £ £ £ 88,973 (28,289) 60,684 |
||||
| 88,973 (28,289) 60,684 |
18. Analysis of net assets between funds
19. Company limited by guarantee
Basildon Sport & Leisure Club is a company limited by guarantee and accordingly does not have a share capital.
16 of 18
Basildon Sport & Leisure Club Detailed Statement of Financial Activities For the year ended 31 December 2022
| INCOME AND ENDOWMENT Donations and legacies Donated Goods And Services Charitable activities Other Income Other trading activities Football Pitch Hire Hire Of Grass Area Bar Sales Opening Stock Kitchen Sales Income From Fruit Machine Income From Room Hire Other income Parking Fees Other Rentals Total incoming resources EXPENDITURE Raising donations and legacies Grants Receivable |
£ 2022 (875) (875) 2,075 2,075 12,874 398 194,022 (8,799) 13,071 6,845 224,600 443,011 60,244 4,008 64,252 508,463 4,000 4,000 |
£ 2021 (975) |
|---|---|---|
| (975) 1,296 |
||
| 1,296 13,473 2,527 133,993 (7,824) 10,549 9,007 122,563 |
||
| 284,288 62,389 11,160 |
||
| 73,549 | ||
| 358,158 42,808 |
||
| 42,808 |
17 of 18
This page does not form part of the statutory financial statements
Basildon Sport & Leisure Club Detailed Statement of Financial Activities Continued For the year ended 31 December 2022
SUPPORT COSTS
Direct Costs
| Ground Staff Wages Ground Staff Employers National Insurance Ground Staff Pension Contributions Pitch Maintenance Bar Staff Employer Ni Pension Contributions Equipment Expensed Sundry Stocktaking Fees Closing Stock Bar Purchases Kitchen Staff Entertainment Purchases Kitchen Purchases Rent Materials Depreciation Depreciation - Owned Assets Governance costs Uniforms Audit Fees Interest Payable Bank Charges Cleaning Heating Oil Insurance Bank Interest Payable Light And Heat Motor Expenses Legal And Professional Fees Rates Repairs And Maintenance Stationery And Printing Telephone And Fax Water Rates Advertising Software Subscriptions Total resources expended Net Income |
(17,432) (1,220) (336) (1,368) (103,714) (9,909) (2,516) (8,379) (1,563) (1,800) 10,178 (146,143) (31,294) - (6,865) (21,750) (10,542) (354,653) (6,670) (6,670) - (12,720) (559) (1,926) (9,650) (7,438) (6,136) - (14,305) (4,839) (7,728) (2,002) (26,963) (1,868) (9,529) (5,448) (5,693) (8,501) (125,305) (482,628) 25,835 |
(16,602) (1,073) (311) (935) (64,768) (674) (1,224) (3,997) (5,564) (640) 8,799 (129,196) (12,404) (311) (4,512) (21,750) (6,566) |
|---|---|---|
| (261,728) (5,475) |
||
| (5,475) (50) (11,823) (1,146) (1,439) (5,151) (3,069) (5,032) (558) (8,632) (2,263) (4,757) (728) (32,151) (1,693) (4,817) (4,696) (3,153) (1,306) |
||
| (92,464) | ||
| (316,859) | ||
| 41,299 |
18 of 18
This page does not form part of the statutory financial statements