REGISTERED CHARITY NUMBER: 1163399
REPORT OF THE TRUSTEES AND
UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022
FOR
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
CONTENTS OF THE FINANCIAL STATEMENTS for the Year Ended 31 March 2022
| Page | |||
|---|---|---|---|
| Report of the Trustees | 1 | to | 2 |
| Independent Examiner's Report | 3 | ||
| Statement of Financial Activities | 4 | ||
| Balance Sheet | 5 | ||
| Notes to the Financial Statements | 6 | to | 12 |
| Detailed Statement of Financial Activities | 13 | to | 14 |
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
REPORT OF THE TRUSTEES for the Year Ended 31 March 2022
The Trustees of the Charitable Incorporated Organisation (CIO) present their report with the financial statements of the charity for the year ended 31 March 2022.
On the 1st November 2021 the sister Charity 'Broad Plain Working with Young People' was absorbed into this Charity and now therefore operates the Youth Club evening activities previously operated by that Charity.
OBJECTIVES AND ACTIVITIES
Objectives and aims
The objectives of the CIO are as set out in its governance document to advance in life and help and educate people aged up to and including the age of 25 years by providing such people access to a range of learning opportunities and challenging experiences (including leisure time activities) which promotes their personal educational and social development.
The incorporation of 'Broad Plain Working with Young People' extends these activities to include an evening youth club offering sporting and community activities and camps to a wider range of young people.
The Charity also continues to provide Fitness Activities for Vulnerable Adults and Elderly Disabled People.
Significant activities
The significant activities are acting as an alternative leaning resource providing a service to young people who are referred to the Charity from local schools which have had to exclude these young people from main stream education. The Charity, in conjunction with the schools, give respite education and specialist activities as a platform to re-engage and re-enthuse these young people.
The main achievements of the Charity during the year were again the positive outcome in respect of the above activities for all the young people with whom we engaged. They either returned to main stream education or went on to college for further education and in one case an apprenticeship. Whereas they had poor attendance records at school, we achieved a nearly 100% record of them being re-engaged both educationally and socially.
The incorporation of 'Broad Plain Working with Young People' has extended the activities to an evening youth club offering more young people the opportunity to socialise whilst undertaking sporting and other activities.
Public benefit
The public benefit arising from these activities is the return of pupils to an education system and bringing them back into main stream education.
The trustees have taken the Charity Commission Public Benefit Guidance into account when making decisions relevant to the Charity.
STRUCTURE, GOVERNANCE AND MANAGEMENT Governing document
The Charity is governed by its constitution provided by a Charitable Incorporated Organisation (CIO).
Recruitment and appointment of new trustees
New trustees will be appointed by the existing Board who were appointed by the constitution.
REFERENCE AND ADMINISTRATIVE DETAILS Registered Company number
(England and Wales)
Registered Charity number
1163399
Registered office
Clement Street Easton Bristol BS2 9ES
Page 1
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
REPORT OF THE TRUSTEES for the Year Ended 31 March 2022
Trustees
J J D McArthur L J Williams P L Mossman L J Fry A Whiston J Ball
COMMENCEMENT OF ACTIVITIES
The charity commenced activities on 1st April 2016.
Approved by order of the board of trustees on ............................................. and signed on its behalf by:
........................................................................ P L Mossman - Trustee
Page 2
INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF BROAD PLAIN & RIVERSIDE YOUTH PROJECT
Independent examiner's report to the trustees of Broad Plain & Riverside Youth Project ('the Company')
I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 March 2022.
Responsibilities and basis of report
As the charity's trustees of the Company (and also its directors for the purposes of company law) you 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 as 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 examiner's statement
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:
-
accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or 2. the accounts do not accord with those records; or
-
the accounts do not comply with the accounting 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.
Grahame Harbour Chartered Accountant
Date: .............................................
Page 3
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
STATEMENT OF FINANCIAL ACTIVITIES for the Year Ended 31 March 2022
| Unrestricted fund Notes £ INCOME AND ENDOWMENTS FROM Donations and legacies 2 43,601 Other trading activities 3 172,742 Investment income 4 4 Other income 5 Total 216,352 EXPENDITURE ON Raising funds 5 170,815 Other 5,101 Total 175,916 NET INCOME 40,436 RECONCILIATION OF FUNDS Total funds brought forward 24,413 TOTAL FUNDS CARRIED FORWARD 64,849 |
Restricted fund £ 27,156 - - - 27,156 - - - 27,156 - 27,156 |
31.3.22 Total funds £ 70,757 172,742 4 5 243,508 170,815 5,101 175,916 67,592 24,413 92,005 |
31.3.21 Total funds £ 48,961 103,359 1 - |
|---|---|---|---|
| 152,321 | |||
| 148,975 2,026 |
|||
| 151,001 | |||
| 1,320 23,093 |
|||
| 24,413 |
The notes form part of these financial statements
Page 4
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
BALANCE SHEET 31 March 2022
| Unrestricted fund Notes £ FIXED ASSETS Tangible assets 11 6,077 CURRENT ASSETS Debtors 12 36,472 Cash at bank 60,323 96,795 CREDITORS Amounts falling due within one year 13 (14,023) NET CURRENT ASSETS 82,772 TOTAL ASSETS LESS CURRENT LIABILITIES 88,849 PROVISIONS FOR LIABILITIES 14 (24,000) NET ASSETS/(LIABILITIES) 64,849 FUNDS 15 Unrestricted funds Restricted funds TOTAL FUNDS |
Restricted fund £ - - 27,156 27,156 - 27,156 27,156 - 27,156 |
31.3.22 Total funds £ 6,077 36,472 87,479 123,951 (14,023) 109,928 116,005 (24,000) 92,005 64,849 27,156 92,005 |
31.3.21 Total funds £ 4,053 27,829 28,048 55,877 (11,517) 44,360 48,413 (24,000) 24,413 24,413 - 24,413 |
|---|---|---|---|
The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2022.
The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2022 in accordance with Section 476 of the Companies Act 2006.
The trustees acknowledge their responsibilities for
-
(a) ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the Companies Act 2006 and
-
(b) preparing financial statements which give a true and fair view of the state of affairs of the charitable company as at the end of each financial year and of its surplus or deficit for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the charitable company.
The financial statements were approved by the Board of Trustees and authorised for issue on ............................................. and were signed on its behalf by:
............................................. P L Mossman - Trustee
The notes form part of these financial statements
Page 5
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
NOTES TO THE FINANCIAL STATEMENTS for the Year Ended 31 March 2022
1. ACCOUNTING POLICIES
Basis of preparing the financial statements
The financial statements of the CIO, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2015)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. The financial statements have been prepared under the historical cost convention.
Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
| Fixtures and fittings | - 25% on reducing balance |
|---|---|
| Motor vehicles | - 25% on reducing balance |
Taxation
The charity is exempt from corporation tax on its charitable activities.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
2. DONATIONS AND LEGACIES
| 31.3.22 | 31.3.21 | |
|---|---|---|
| £ | £ | |
| Donations and Grants | 11,979 | 5,294 |
| Covid Monies Received | - | 43,667 |
| Broad Plain WWY People | 31,622 | - |
| Hole/Humby Trust | 27,156 | - |
| 70,757 | 48,961 |
Page 6
continued...
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
NOTES TO THE FINANCIAL STATEMENTS - continued for the Year Ended 31 March 2022
3. OTHER TRADING ACTIVITIES
| Advertising Income Educational Training Use of Facilities Car Parking Income from Events Youth Club Income Boxing Events 4. INVESTMENT INCOME Deposit account interest 5. RAISING FUNDS Other trading activities Purchases Trustees Fees. Staff costs Licensing Telephone Sundry Expenses Training Costs Hire of Machinery Cleaning & Refuse Repairs & Renewals Subscriptions Postage, Stationery & Computer Alarm Costs Independent Examination Fee Support costs |
31.3.22 £ 3,600 94,147 (120) - 68,039 4,976 2,100 172,742 31.3.22 £ 4 31.3.22 £ 46,233 4,355 104,754 2,142 2,171 337 374 971 2,239 1,234 471 2,459 2,351 600 124 170,815 |
31.3.21 £ - 75,560 3,720 3,153 20,926 - - |
|---|---|---|
| 103,359 | ||
| 31.3.21 £ 1 31.3.21 £ 35,420 4,200 96,710 1,009 1,766 145 210 717 2,292 1,287 650 2,091 1,817 600 61 |
||
| 148,975 |
continued...
Page 7
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
NOTES TO THE FINANCIAL STATEMENTS - continued for the Year Ended 31 March 2022
6. SUPPORT COSTS
| SUPPORT COSTS | ||
|---|---|---|
| Finance | ||
| £ | ||
| Other trading activities | 124 | |
| NET INCOME/(EXPENDITURE) | ||
| Net income/(expenditure) is stated after charging/(crediting): | ||
| 31.3.22 | 31.3.21 | |
| £ | £ | |
| Depreciation - owned assets | 2,026 | 1,351 |
7. NET INCOME/(EXPENDITURE)
8. TRUSTEES' REMUNERATION AND BENEFITS
The only fees paid to Trustees during the year related to P L Mossman for the use of his accounting services for maintenance of records and calculation of Monthly Wages.These fees totalled £4200 for the year.
Trustees' expenses
There were no trustees' expenses paid for the year ended 31 March 2022 nor for the year ended 31 March 2021.
9. STAFF COSTS
| Wages and salaries The average monthly number of employees during the year was as follows: Training Staff No employees received emoluments in excess of £60,000. |
31.3.22 £ 109,109 109,109 31.3.22 - |
31.3.21 £ 100,910 |
||
|---|---|---|---|---|
| 100,910 | ||||
| 31.3.21 4 |
10. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
| Unrestricted | |
|---|---|
| fund | |
| £ | |
| INCOME AND ENDOWMENTS FROM | |
| Donations and legacies | 48,961 |
| Other trading activities | 103,359 |
| Investment income | 1 |
| Total | 152,321 |
| EXPENDITURE ON | |
| Raising funds | 148,975 |
| Other | 2,026 |
continued...
Page 8
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
NOTES TO THE FINANCIAL STATEMENTS - continued for the Year Ended 31 March 2022
10. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued
| Total NET INCOME RECONCILIATION OF FUNDS Total funds brought forward TOTAL FUNDS CARRIED FORWARD 11. TANGIBLE FIXED ASSETS COST At 1 April 2021 Additions At 31 March 2022 DEPRECIATION At 1 April 2021 Charge for year At 31 March 2022 NET BOOK VALUE At 31 March 2022 At 31 March 2021 12. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR Trade debtors Debtor BPWWYP Young Bristol re Appeal |
Unrestricted fund £ 151,001 1,320 23,093 24,413 Fixtures and Motor fittings vehicles Totals £ £ £ 3,989 12,500 16,489 - 4,050 4,050 3,989 16,550 20,539 2,903 9,533 12,436 272 1,754 2,026 3,175 11,287 14,462 814 5,263 6,077 1,086 2,967 4,053 31.3.22 31.3.21 £ £ 18,560 10,735 818 - 17,094 17,094 36,472 27,829 |
|---|---|
continued...
Page 9
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
NOTES TO THE FINANCIAL STATEMENTS - continued for the Year Ended 31 March 2022
13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
| Trade creditors Charities Commission Social security and other taxes 14. PROVISIONS FOR LIABILITIES Maintenance Provision 15. MOVEMENT IN FUNDS Unrestricted funds General fund Restricted funds Hole/Humby Trust TOTAL FUNDS Net movement in funds, included in the above are as follows: Unrestricted funds General fund Restricted funds Hole/Humby Trust TOTAL FUNDS Comparatives for movement in funds Unrestricted funds General fund TOTAL FUNDS |
At 1.4.21 £ 24,413 - 24,413 Incoming resources £ 216,352 27,156 243,508 At 1.4.20 £ 23,093 23,093 |
31.3.22 31.3.21 £ £ 3,904 2,532 7,800 7,125 2,319 1,860 14,023 11,517 31.3.22 31.3.21 £ £ 24,000 24,000 Net movement At in funds 31.3.22 £ £ 40,436 64,849 27,156 27,156 67,592 92,005 Resources Movement expended in funds £ £ (175,916) 40,436 - 27,156 (175,916) 67,592 Net movement At in funds 31.3.21 £ £ 1,320 24,413 1,320 24,413 |
31.3.22 31.3.21 £ £ 3,904 2,532 7,800 7,125 2,319 1,860 14,023 11,517 31.3.22 31.3.21 £ £ 24,000 24,000 Net movement At in funds 31.3.22 £ £ 40,436 64,849 27,156 27,156 67,592 92,005 Resources Movement expended in funds £ £ (175,916) 40,436 - 27,156 (175,916) 67,592 Net movement At in funds 31.3.21 £ £ 1,320 24,413 1,320 24,413 |
31.3.22 31.3.21 £ £ 3,904 2,532 7,800 7,125 2,319 1,860 14,023 11,517 31.3.22 31.3.21 £ £ 24,000 24,000 Net movement At in funds 31.3.22 £ £ 40,436 64,849 27,156 27,156 67,592 92,005 Resources Movement expended in funds £ £ (175,916) 40,436 - 27,156 (175,916) 67,592 Net movement At in funds 31.3.21 £ £ 1,320 24,413 1,320 24,413 |
|---|---|---|---|---|
| 67,592 | ||||
| At 31.3.21 £ 24,413 24,413 |
||||
| 24,413 |
continued...
Page 10
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
NOTES TO THE FINANCIAL STATEMENTS - continued for the Year Ended 31 March 2022
15. MOVEMENT IN FUNDS - continued
Comparative net movement in funds, included in the above are as follows:
| Unrestricted funds General fund TOTAL FUNDS |
Incoming resources £ 152,321 152,321 |
Resources Movement expended in funds £ £ (151,001) 1,320 (151,001) 1,320 |
Resources Movement expended in funds £ £ (151,001) 1,320 (151,001) 1,320 |
|---|---|---|---|
| 1,320 |
A current year 12 months and prior year 12 months combined position is as follows:
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1.4.20 | in funds | 31.3.22 | ||
| £ | £ | £ | ||
| Unrestricted funds | ||||
| General fund | 23,093 | 41,756 | 64,849 | |
| Restricted funds | ||||
| Hole/Humby Trust | - | 27,156 | 27,156 | |
| TOTAL FUNDS | 23,093 | 68,912 | 92,005 |
A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:
| Unrestricted funds General fund Restricted funds Hole/Humby Trust TOTAL FUNDS |
Incoming resources £ 368,673 27,156 395,829 |
Resources Movement expended in funds £ £ (326,917) 41,756 - 27,156 (326,917) 68,912 |
Resources Movement expended in funds £ £ (326,917) 41,756 - 27,156 (326,917) 68,912 |
|---|---|---|---|
| 68,912 |
continued...
Page 11
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
NOTES TO THE FINANCIAL STATEMENTS - continued for the Year Ended 31 March 2022
16. RELATED PARTY DISCLOSURES
There were no related party transactions for the year ended 31 March 2022.
Page 12
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
DETAILED STATEMENT OF FINANCIAL ACTIVITIES for the Year Ended 31 March 2022
| 31.3.22 | 31.3.21 | |
|---|---|---|
| £ | £ | |
| INCOME AND ENDOWMENTS | ||
| Donations and legacies | ||
| Donations and Grants | 11,979 | 5,294 |
| Covid Monies Received | - | 43,667 |
| Broad Plain WWY People | 31,622 | - |
| Hole/Humby Trust | 27,156 | - |
| 70,757 | 48,961 | |
| Other trading activities | ||
| Advertising Income | 3,600 | - |
| Educational Training | 94,147 | 75,560 |
| Use of Facilities | (120) | 3,720 |
| Car Parking | - | 3,153 |
| Income from Events | 68,039 | 20,926 |
| Youth Club Income | 4,976 | - |
| Boxing Events | 2,100 | - |
| 172,742 | 103,359 | |
| Investment income | ||
| Deposit account interest | 4 | 1 |
| Other income | ||
| Loyalty Awards | 5 | - |
| Total incoming resources | 243,508 | 152,321 |
| EXPENDITURE | ||
| Other trading activities | ||
| Purchases & Transport Costs | 17,059 | 12,605 |
| Rates, Insurance Light & Heat | 29,174 | 22,815 |
| Trustees' fees | 4,355 | 4,200 |
| Wages | 104,754 | 96,710 |
| Licensing | 2,142 | 1,009 |
| Telephone | 2,171 | 1,766 |
| Sundry Expenses | 337 | 145 |
| Training Costs | 374 | 210 |
| Hire of Machinery | 971 | 717 |
| Cleaning & Refuse | 2,239 | 2,292 |
| Repairs & Renewals | 1,234 | 1,287 |
| Subscriptions | 471 | 650 |
| Postage, Stationery & Computer | 2,459 | 2,091 |
| Alarm Costs | 2,351 | 1,817 |
| Independent Examination Fee | 600 | 600 |
| 170,691 | 148,914 |
This page does not form part of the statutory financial statements
Page 13
BROAD PLAIN & RIVERSIDE YOUTH PROJECT
DETAILED STATEMENT OF FINANCIAL ACTIVITIES for the Year Ended 31 March 2022
| 31.3.22 | 31.3.21 | |
|---|---|---|
| £ | £ | |
| Other trading activities | ||
| Other | ||
| Legal Fees | 2,400 | - |
| Fixtures and fittings | 272 | 362 |
| Motor vehicles | 1,754 | 989 |
| Charities Commission | 675 | 675 |
| 5,101 | 2,026 | |
| Support costs | ||
| Finance | ||
| Bank charges | 124 | 61 |
| Total resources expended | 175,916 | 151,001 |
| Net income | 67,592 | 1,320 |
This page does not form part of the statutory financial statements
Page 14