CHARITY COMMISSION FOR ENGLAND AND WALES Trustees, Annual Report for the period From 1st January 2024 Period start date, to 31$t December 2024 Period end date Charity name: Hands Together Ludlow Charity registration number: 1171979 Objectives and Activities SORP reference Summary of the purposes of the charty as set out in its governing document Para 1.17 The relief of those in need by reason of youth, old age, ill health, loneliness, dysfunctional relationships. disability, or financial hardship who are living in Ludlow and surroundin villa es. We support our communities through: The provision, largely through community volunteers, of direct services, resources and activities to individuals and families in need Working alongside local agencies to help develop and implement local plans. Working in partnership with a range of organisations and facilitating networking. Operationally, many of our activities depend on joint working (for example, surplus food collection) Supporting other organisations through sharing of good practice and facilitating activities The trustees have been provided with the Charity Commission Public Benefit guidelines and are reminded of them at the beginning of each Board meeting Summary of the main activities in relation to those purposes for the public benefit, in particular the activities, projects or seNices identified in the accounts. Para 1.17 arKI 1.19 Statement confimiing whether the trustees have had regard to the guidan issued by the Chartty Commission on public benefit Para 1.18 Additional information {optional) You ma choose to include further statements where relevant about: SORP ieference Policy on grant making. Parn 1.3B Not applicable Policy on social investment including program related investment. PaTr 1.38 Not applicable
Achievements and Performance SORP rolerence A total of 602 beneficiaries were engaged, across 7459 engagements reducing loneliness and isolation and 8UPPOrting vulnerable people in the commLJnity. 9 prescriptions d8livered 260 summer lunch club meals for children on pupil premium 50 Community Lunches served (1541 meals) 34 Company at Christmas meals 588 Befriending sessions (32 individuals) 2253 Social spa visits (206 individuals) 47 transported to FITL events (return trips} 236 Men's Shed sessions (729 attendances) 11 Good Grief Café sessions (213 attendances) 3 Fibrornyalgia support sessions {Q4 only) 13 Pride of Place sessions (213.5 volunteer hours) 63 Walks for All {69 individuals} 101 individuals signposted to Other provision. 149 Digital I nclusion sessions (62 attendees) 18 Good Start together playgroup sessions (48 attendances) 217 dog walks {6 individuals) 2 Parkinson's Support Group sessions (14 attendanGes} 4998 Community Fridge visfLS resulting in 14609.90 kg of food saved from landfill. 11186,75 volunteer hours given, with a social worth value of £179771.08 Summary of the main achievements of the charity, identifying the difference the charity's work has made to the clrcumstances of Its benefioiaries and any wider benefits to society as a whole. Para 1.20 Additional Information (optionall You ma choose to include further ststements where relevant about.. Performance against the business plan is monitored and reported on quarterly at trustee meetings. Achievements against objectives set. Para 1.41 Fundraising activities reflect the priorities established in the business plan in order to facilitate service deliver Fundraisin has Performance of fundraisin
activities against objectives set. Para 1.41 been suff icient to rneet those priorities. Investment performance against objectives Para 1.41 Other Financial Review Review of the charity's financial position at the end of the period Par8 1.21 The charity's financi81 position is healthy but requires continuous fundraising for a sustainable future, The finance subcommittee meets as part of the monthly Executive meetings. A separate statement of accounts is sLJbmitted. The trustee board has agreed a policy of holding unrestricted reserves equivalent to 6 onths, worth of operating costs. This is to cover limited periods of unexpected loss of funding and any unforeseen losses or wind- costs. 6 months, worth of operating costs in 2024 was £108k HTL is carrying forward £167.5k of unrestricted funds (excluding designated funds), equivalent to 9.3 months of operating costs at 2024 bud et fi ures. Not applicable statement explaining the policy for holding reserves stating why they are held Pare 1.22 Amount of reserves held Para 1.22 Reasons for holding zero reserves Details of fund materially in deficit Explanation of any uncertainties about the charity continuing as a gcing concern Para 1.22 Para 1.24 Not applicable Para 1.23 Not applicable Additional informatlon (optional) You ma choose to include further statements where relevant about.. There are three pillars to HTLS fundraising strategy. 1. Major funding organisations, such as the National Lottery 2. Local grants and trusts 3. Individual donors The charty's principal sources of funds (including any fundraising) Para 1.47 Investment policy and objectives inGluding any social investment PDIicy adopted. During this year the trustees decided to set up an investment account. This is in order to further secure the future viability of the charity. Para 1.46 A descri tion of the rinci Para 1.46 Risks to the chari are detailed in the
risks facing the charity organisational risk log Other Structure, Governance and Management Description of charity's trusts.. Type of governing document Para 1.25 Constitution How is the charity constituted? P¥a 1.25 Charitable Incorporated Organisation oraled Trustee selection methods including details of any constitutional provisions e.g., election to post or name of any person or body entitled to appoint one or more trustees Para 1.25 Trustees are re-appointed at the AGM Trustees may be appointed by the governing body and a selection process is in place Additional information (optional) You ma choose to include further statements where relevant about.. A trustee induction policy has been developed and implemented. A regular trustee skills audit identifies gaps in knowledge and training needs. Policies and procedures adopted for the induction and training of trustees. Para 1.51 HTL is led by volunteer trustees and managed by an Operations Manager Currently there are 10 (maximum 12) trustees. Service delivery is by volunteers, and a small group of staff. The charity is not part of any umbrella organisation. The charity's organisational structure and any wider network with which the charity works. Para 1.51 A contract with Shropshire Council to deliver activity funded by the UK Shared Prosperity Fund is in place, to be delivered by March 2025 Relationship with any related parties Paia 1.51 Other
Reference and Administrative details Charit name Other name the chari uses istered charit number Charity's principal address Hands To HTL 1171979 52 Broad Street, Ludlow, Shropshire, SY81NH ether Ludlow Names of the charity trustees who manage the charity Name of person lor body) entitled to appolnt trustse rfan Tru8tèo name Qffice {if any) Date8 acted If not for whol¢ year Sue Chantler Mike Beazley Chris Deaves Janna Vigar Helen Rooker Treasurer Nicholas Young Marc Gaunt Rob Jenkins Katie Donaldson Graham Cheshire Julia Evans 14106124 -_ 21108124 Co-opted 2a108124 Co-opted 24110124 10 Cor orate trustees - name8 of the direotors at the date the re Dlrector namg ortwasa roved. Name of trustees holding title to property belonging to the charity Dates actsd If notfor who19 Tru8tee name 93r
Funds held as custodian trustees on behalf of others. Description of the assets held in this capacity, None Name and objects of the charity on whose behalf the assets are held and how this fall within the custodian charitls objects. Details of arrangements for safe custody and segregation of such assets from the charity's own assets Additional information (optional) Names and addresses of advisers Ioptlonal information) Type of Name Address adviser Name of chief executive or names of senior staff hembers (Optional information) Exemptions from disclosure Reason for non-disclosure of ke ersonnel details Other o tional information Declarations The trustees declare that they have approved the trustees, report above. Slgned on behalf of the charlty's trustèes Slgnature{s) Full name(s) Position (eg Secretary, Chalr, 6tc) IL Date
HANDS TOGETHER LUDLOW
Registered Charity No 1171979
Accounts for the Year Ended 31 December 2024
Statement of Financial Affairs for the Year Ended 31 December 2024
| Prior | ||||||
|---|---|---|---|---|---|---|
| Unrestricted | Designated | Designated Restricted |
Endowment | Endowment Total |
year | |
| funds | funds | funds | funds | funds | total | |
| funds | ||||||
| Income and endowments from: | ||||||
| Donations and legacies | 51,738 | - | - 1,402 |
- | - 53,140 |
53,140 25,191 |
| Income from charitable activities | 21,526 | 63,930 | 63,930 141,255 |
- 226,711 | - 226,711 | - 226,711 121,463 |
| Other trading activities (1) | 190 | - | - 1,443 |
- | - 1,633 |
1,633 7,772 |
| Investments (2) | - | - | - - |
- | - - |
- - |
| Other income | - | - | - - |
- | - - |
- - |
| Total income | 73,454 | 63,930 | 63,930 144,101 |
- 281,485 | - 281,485 | - 281,485 154,426 |
| Expenditure on: | ||||||
| Raising funds | 92 | 241 | 241 - |
- | - 333 |
333 225 |
| Expenditure on charitable activities (3) | 3,021 | 31,028 | 31,028 149,002 |
- 183,052 | - 183,052 | - 183,052 133,706 |
| Other expenditure | 1,508 | 18,546 | 18,546 9,646 |
- | - 29,701 |
29,701 26,479 |
| Total expenditure (4) | 4,622 | 49,816 | 49,816 158,648 |
- 213,087 | - 213,087 | - 213,087 160,411 |
| Net income / (expenditure) resources before transfer |
68,832 | 14,113 | 14,113 (14,548) |
- | - 68,398 |
68,398 (5,985) |
| Transfers | ||||||
| Gross transfers between funds - in | - | - | 440 | - | 440 | 21,872 |
| Gross transfers between funds - out | (440) | - | - | - | (440) | (21,873) |
| Other recognised gains / losses | ||||||
| Gains/losses on investment assets | 1,060 | - | - - |
- | - 1,060 |
1,060 - |
| Gains on revaluation, fixed assets, charity's | - | 3,231 | 3,231 - |
- | - 3,231 |
3,231 - |
| own use | ||||||
| Net movement in funds | 69,452 | 17,344 | 17,344 (14,108) |
- | - 72,690 |
72,690 (5,985) |
1
| Reconciliation of funds | ||||||
|---|---|---|---|---|---|---|
| Total funds brought forward | 102,878 | 3,554 | 30,580 | - 137,012 | - 137,012 | 142,997 |
| Total funds carried forward | 172,330 | 20,899 | 16,472 | - 209,703 | - 209,703 | 137,012 |
| Represented by | ||||||
| Unrestricted | ||||||
| General Fund | 172,330 | - | - | - 172,330 | - 172,330 | 102,878 |
| Designated | ||||||
| Hall Garth Settlement | - | 4,844 | - | - | - 4,844 |
- |
| Ludlow Hospital League Of Friends | - | 11,055 | - | - | - 11,055 |
- |
| Marches Food Matters | - | - | - | - | - - |
1,000 |
| South Shropshire Domestic Violence Network |
- | - | - | - | - - |
554 |
| The Screwfix Foundation | - | 5,000 | - | - | - 5,000 |
- |
| Winter Support Services | - | - | - | - | - - |
2,000 |
| Restricted | ||||||
| Groundwork UK - One Stop | - | - | - | - | - - |
59 |
| Ludlow Men's Sheds | - | - | 2,755 | - | - 2,755 |
1,605 |
| National Grid Electricity Distribution Community Matters Fund |
- | - | - | - | - - |
7,855 |
| National Lottery Grant | - | - | 13,716 | - | - 13,716 |
17,710 |
| Shropshire Digital Skills Programme | - | - | - | - | - - |
3,350 |
M G BEAZLEY, Hon Treasurer
1 March 2025
2
Statement of Assets and Liabilities (by code) for the Year Ended 31 December 2024
General Designated Restricted Endowment Total Last year
Class and nominal code
| Fixed Asset - Investments | ||||||
|---|---|---|---|---|---|---|
| F03: COIF Charities Ethical Investment (2) | 51,060 | - | - | - | 51,060 | - |
| Total | Total 51,060 |
- | - | - | 51,060 | - |
| Fixed Asset - Tangible Assets | ||||||
| F01: Fixed Assets (5) | 2,976 | 3,231 | - | - | 6,207 | 3,968 |
| Total | Total 2,976 |
3,231 | - | - | 6,207 | 3,968 |
| Current Asset - Cash At Bank And In Hand | ||||||
| A02: Petty Cash Men's Sheds | - | - | 26 | - | 26 | 40 |
| A03: Petty Cash Office | 5 | - | - | - | 5 | 37 |
| A07: Petty cash food | 6 | - | - | - | 6 | 28 |
| A08: Lloyds Bank Business Account | 26,886 | 17,668 | (11,433) | - | 33,122 | 131,938 |
| A09: Lloyds Bank 32 day notice deposit account | 91,394 | - | 10,000 | - 101,394 | - 101,394 | - |
| Total 118,294 | Total 118,294 | 17,668 | (1,407) | - 134,556 | - 134,556 | 132,044 |
| Current Asset - Debtors | ||||||
| A04: Debtors | - | - | - | - | - | 1,000 |
| Z05: Accounts Receivable (6) | - | - | 17,878 | - | 17,878 | - |
| Total | Total - |
- | 17,878 | - | 17,878 | 1,000 |
| Net total assets 172,330 | Net total assets 172,330 | 20,899 | 16,472 | - 209,703 | - 209,703 | 137,012 |
| Represented by | ||||||
| General (Unrestricted) | 172,330 | - | - | - 172,330 | - 172,330 | 102,878 |
| Designated - Hall Garth | - | 4,844 | - | - | 4,844 | - |
| Designated - League of Friends | - | 11,055 | - | - | 11,055 | - |
| Designated - Marches Food | - | - | - | - | - | 1,000 |
| Designated - Screwfix | - | 5,000 | - | - | 5,000 | - |
| Designated - SSDV | - | - | - | - | - | 554 |
| Designated - WSS | - | - | - | - | - | 2,000 |
| Restricted - Digital Skills | - | - | - | - | - | 3,350 |
| Restricted - Lottery | - | - | 13,716 | - | 13,716 | 17,710 |
3
| Restricted - Men's Sheds | - | - | 2,755 | - | 2,755 | 1,605 |
|---|---|---|---|---|---|---|
| Restricted - National Grid | - | - | - | - | - | 7,855 |
| Restricted - One Stop | - | - | - | - | - | 59 |
| Total 172,330 | 20,899 | 16,472 | - 209,703 | - 209,703 | 137,012 |
4
Analysis of income and expenditure for the Year Ended 31 December 2024
Total
| **Unrestricted ** | Designated Restricted Endowment | Designated Restricted Endowment | Designated Restricted Endowment | This year |
Last year |
|
|---|---|---|---|---|---|---|
| INCOME AND ENDOWMENTS FROM: | ||||||
| Donations and legacies | ||||||
| 101 - Private donations and SOs | 31,132 | - | - - |
- - |
31,132 | 11,146 |
| 102 - Organisational donations | 12,739 | - | - 949 |
949 - |
13,688 | 10,339 |
| 103 - Unrestricted grants | - | - | - - |
- - |
- | - |
| 104 - Legacies | - | - | - - |
- - |
- | - |
| 105 - Gift Aid | 6,287 | - | - 453 |
453 - |
6,740 | - |
| 106 - Other unrestricted income | 1,579 | - | - - |
- - |
1,579 | 3,704 |
| Donations and legacies Totals | Donations and legacies Totals 51,738 |
- | - 1,402 |
1,402 - |
53,140 | 25,191 |
| Income from charitable activities | ||||||
| 201 - National Lottery Grant | - | - | - 63,706 |
63,706 - |
63,706 | 68,818 |
| 203 - Hall Garth Settlement | - | 20,000 | 20,000 - |
- - |
20,000 | - |
| 204 - Millichope Foundation | - | 3,000 | 3,000 - |
- - |
3,000 | 3,000 |
| 205 - Marches Food Matters | - | - | - - |
- - |
- | 1,000 |
| 206 - Shropshire Council Social Prescribing (Adult) |
- | - | - - |
- - |
- | 23,067 |
| 210 - Garfield Weston | - | 20,000 | 20,000 - |
- - |
20,000 | - |
| 211 - Ludlow Men's Sheds | 6 | - | - 4,327 |
4,327 - |
4,333 | 2,604 |
| 214 - Other Restricted Grants | 3,560 | - | - - |
- - |
3,560 | - |
| 215 - One Stop / Groundwork | - | - | - - |
- - |
- | 250 |
| 217 - Community Food Hub | 15,024 | - | - - |
- - |
15,024 | 3,076 |
| 218 - NFU Mutual Agency Giving Fund | - | - | - - |
- - |
- | 6,443 |
| 219 - Shropshire Digital Skills Programme | - | - | - - |
- - |
- | 3,350 |
| 220 - National Grid Electricity Distribution Community Matters Fund |
- | - | - - |
- - |
- | 7,855 |
| 221 - Winter Support Services | - | 930 | 930 - |
- - |
930 | 2,000 |
| 222 - UK Shared Prosperity Fund | 2,935 | - | - 46,221 |
46,221 - |
49,156 | - |
| 223 - Heart of England Community Foundation |
- | - | - 27,000 |
27,000 - |
27,000 | - |
5
| 224 - Ludlow Hospital League of Friends | - | 15,000 | - | - | 15,000 | - |
|---|---|---|---|---|---|---|
| 225 - The Screwfix Foundation | - | 5,000 | - | - | 5,000 | - |
| Income from charitable activities Totals | 21,526 | 63,930 | 141,255 | - 226,711 121,463 | - 226,711 121,463 | - 226,711 121,463 |
| Other trading activities | ||||||
| 301 - Lunch clubs and meals income | 190 | - | - | - | 190 | 5,135 |
| 302 - Men's Shed trading income | - | - | 1,443 | - | 1,443 | 2,636 |
| 303 - Social events income | - | - | - | - | - | - |
| 304 - Other trading income | - | - | - | - | - | - |
| 305 - Income from property | - | - | - | - | - | - |
| Other trading activities Totals | 190 | - | 1,443 | - | 1,633 | 7,772 |
| Investments | ||||||
| Investments Totals | - | - | - | - | - | - |
| Other income | ||||||
| Other income Totals | - | - | - | - | - | - |
| Income and endowments Grand totals | 73,454 | 63,930 | 144,101 | - 281,485 154,426 | - 281,485 154,426 | - 281,485 154,426 |
| EXPENDITURE ON: | ||||||
| Raising funds | ||||||
| E101 - Just Giving fees | - | 216 | - | - | 216 | 198 |
| E102 - The Big Event | - | - | - | - | - | - |
| E103 - Website/Social Media | - | 9 | - | - | 9 | - |
| E104 - Other fundraising and Friends Events | 92 | 15 | - | - | 108 | 27 |
| Raising funds Totals | 92 | 241 | - | - | 333 | 225 |
| Expenditure on charitable activities | ||||||
| E201 – Salaries (7) | 1,950 | 20,892 | 97,018 | - | 119,861 | 94,867 |
| E202 - National Insurance (7) | (321) | 3,763 | 24,570 | - | 28,013 | 20,825 |
| E203 – Pensions (7) | - | 1,353 | 6,092 | - | 7,445 | 5,384 |
| E204 - Volunteer Recruitment | - | - | - | - | - | 108 |
| E205 - Payroll costs | 247 | 416 | 185 | - | 848 | 586 |
| E206 - Recruitment | - | 95 | 160 | - | 255 | 100 |
| E207 - Staff expenses | 10 | - | 318 | - | 329 | 1,438 |
| E208 - Volunteer expenses | 33 | - | 2,507 | - | 2,541 | 1,360 |
6
| E209 - HR support costs | - | 936 | - | - | 936 | 720 |
|---|---|---|---|---|---|---|
| E210 - Staff Training | - | - | 778 | - | 778 | 964 |
| E211 - Apprentice Levy | - | - | - | - | - | - |
| E212 - Office Equipment costs | 48 | 140 | - | - | 189 | 551 |
| E213 - Food project costs: Lunch, Fridge, Space |
551 | 3,264 | 2,964 | - | 6,780 | 1,956 |
| E214 - Men's Sheds costs | - | - | 2,268 | - | 2,268 | 3,181 |
| E215 - Bank Charges and Accountancy software |
360 | - | - | - | 360 | - |
| E216 - Hardship Fund | 100 | - | 1,430 | - | 1,530 | - |
| E217 - Marketing and outside printing | - | - | 4,418 | - | 4,418 | 218 |
| E218 - Good Start Together | - | 40 | - | - | 40 | 113 |
| E219 - Community Hub Equipment and Resources |
39 | - | 254 | - | 294 | 104 |
| E220 - Befriending | - | - | 182 | - | 182 | 111 |
| E221 - Subsidised transport costs | - | 125 | - | - | 125 | 450 |
| E222 - Youth Drop In | - | - | - | - | - | 36 |
| E223 - Good Grief Cafe | - | - | 34 | - | 34 | 30 |
| E224 - Sessional Worker | - | - | - | - | - | - |
| E225 - Summer Lunch Club | - | - | 1,274 | - | 1,274 | - |
| E226 - Other Project costs inc Room Hire | - | - | 920 | - | 920 | - |
| E227 - Networking Activity | - | - | 125 | - | 125 | - |
| E228 - Volunteer Training | - | - | 3,497 | - | 3,497 | - |
| E311 - Purchase of fixed assets | - | - | - | - | - | 598 |
| Expenditure on charitable activities Totals | 3,021 | 31,028 | 149,002 | - 183,052 133,706 | - 183,052 133,706 | - 183,052 133,706 |
| Other expenditure | ||||||
| E301 - Governance costs | 100 | - | - | - | 100 | - |
| E302 - Office Supplies and Stationery | 244 | 900 | - | - | 1,144 | 1,710 |
| E303 - Telephone costs inc Mobiles | - | 992 | 86 | - | 1,079 | 1,390 |
| E304 - IT costs | - | - | - | - | - | 1,200 |
| E305 - Insurance | - | 866 | 35 | - | 901 | 901 |
| E306 - Other costs | 98 | 116 | 110 | - | 325 | 672 |
| E307 - Rent for premises (8) | - | 7,650 | 3,400 | - | 11,050 | 10,200 |
| E308 – Utilities (8) | - | 7,807 | 1,615 | - | 9,422 | 8,228 |
7
| E309 – Water (8) | E309 – Water (8) | - | - | - | - | - | - |
|---|---|---|---|---|---|---|---|
| E310 - Property Maintenance (8) | E310 - Property Maintenance (8) | 13 | 214 | 4,399 | - | 4,627 | 543 |
| E312 - Meeting costs and AGM | E312 - Meeting costs and AGM | 60 | - | - | - | 60 | 309 |
| E313 - Depreciation of fixed assets | E313 - Depreciation of fixed assets | 992 | - | - | - | 992 | 1,322 |
| Other expenditure Totals | 1,508 | 18,546 | 9,646 | - | 29,701 | 26,479 | |
| Expenditure Grand totals | 4,622 | 49,816 | 158,648 | - 213,087 160,411 | - 213,087 160,411 | - 213,087 160,411 |
8
Notes to the Accounts
-
Trading Income – Less than 1% of the Charity’s income was from trading (selling food and Men’s Shed products). The 5% figure quoted in 2023’s Accounts included donations.
-
Investments – The Charity has adopted an ethical investments policy which has enabled the investment of unrestricted reserves in the CCLA COIF Ethical Investment Fund.
-
Charitable Activities – 86% of the Charity’s expenditure was on charitable activities.
-
Reserves Policy – The Charity’s reserves policy is to hold in reserve in the General Fund unrestricted funding sufficient to cover six months of planned expenditure. Based on the total expenditure in 2024 of £213K, the reserve should be a minimum of £106K, and the planned reserve for 2025 is £106K.
-
Fixed Assets – Grouped office, Men’s Shed and catering equipment, depreciated at 25% p.a.
-
Accounts Receivable – Payments due from the UK Shared Prosperity Fund for services delivered.
-
Staff Costs – Staff costs amounted to £154K in 2024. This represents 72% of all expenditure. The average number of staff was 5. The number of staff at the end of the year was 6. All members of staff were paid less than £40K.
-
Building Costs – Building costs increased substantially in 2023 due to the taking on of the lease for the Lower Galdeford building. Building costs amounted to £24K, 11% of total expenditure, in 2024.
9
Independent examiner’s report to the trustees of Hands Together Ludlow Charitable Incorporated Organisation (‘the CIO’)
I report to the trustees on my examination of the accounts of the CIO for the year ended 31 December 2024.
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 carried out under section 145 of the Act and 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
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:
-
accounting records were not kept in respect of the CIO as required by section 130 of the Act; or
-
the accounts do not accord with those records.
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.
Signed:
Name: Alan Layng
Address: The Reader’s House, Church Walk, Ludlow SY8 1AL Date: 19[th] March 2025
HANDS TOGETHER LUDLOW
Registered Charity No 1171979
Accounts for the Year Ended 31 December 2024
Statement of Financial Affairs for the Year Ended 31 December 2024
| Prior | ||||||
|---|---|---|---|---|---|---|
| Unrestricted | Designated | Designated Restricted |
Endowment | Endowment Total |
year | |
| funds | funds | funds | funds | funds | total | |
| funds | ||||||
| Income and endowments from: | ||||||
| Donations and legacies | 51,738 | - | - 1,402 |
- | - 53,140 |
53,140 25,191 |
| Income from charitable activities | 21,526 | 63,930 | 63,930 141,255 |
- 226,711 | - 226,711 | - 226,711 121,463 |
| Other trading activities (1) | 190 | - | - 1,443 |
- | - 1,633 |
1,633 7,772 |
| Investments (2) | - | - | - - |
- | - - |
- - |
| Other income | - | - | - - |
- | - - |
- - |
| Total income | 73,454 | 63,930 | 63,930 144,101 |
- 281,485 | - 281,485 | - 281,485 154,426 |
| Expenditure on: | ||||||
| Raising funds | 92 | 241 | 241 - |
- | - 333 |
333 225 |
| Expenditure on charitable activities (3) | 3,021 | 31,028 | 31,028 149,002 |
- 183,052 | - 183,052 | - 183,052 133,706 |
| Other expenditure | 1,508 | 18,546 | 18,546 9,646 |
- | - 29,701 |
29,701 26,479 |
| Total expenditure (4) | 4,622 | 49,816 | 49,816 158,648 |
- 213,087 | - 213,087 | - 213,087 160,411 |
| Net income / (expenditure) resources before transfer |
68,832 | 14,113 | 14,113 (14,548) |
- | - 68,398 |
68,398 (5,985) |
| Transfers | ||||||
| Gross transfers between funds - in | - | - | 440 | - | 440 | 21,872 |
| Gross transfers between funds - out | (440) | - | - | - | (440) | (21,873) |
| Other recognised gains / losses | ||||||
| Gains/losses on investment assets | 1,060 | - | - - |
- | - 1,060 |
1,060 - |
| Gains on revaluation, fixed assets, charity's | - | 3,231 | 3,231 - |
- | - 3,231 |
3,231 - |
| own use | ||||||
| Net movement in funds | 69,452 | 17,344 | 17,344 (14,108) |
- | - 72,690 |
72,690 (5,985) |
1
| Reconciliation of funds | ||||||
|---|---|---|---|---|---|---|
| Total funds brought forward | 102,878 | 3,554 | 30,580 | - 137,012 | - 137,012 | 142,997 |
| Total funds carried forward | 172,330 | 20,899 | 16,472 | - 209,703 | - 209,703 | 137,012 |
| Represented by | ||||||
| Unrestricted | ||||||
| General Fund | 172,330 | - | - | - 172,330 | - 172,330 | 102,878 |
| Designated | ||||||
| Hall Garth Settlement | - | 4,844 | - | - | - 4,844 |
- |
| Ludlow Hospital League Of Friends | - | 11,055 | - | - | - 11,055 |
- |
| Marches Food Matters | - | - | - | - | - - |
1,000 |
| South Shropshire Domestic Violence Network |
- | - | - | - | - - |
554 |
| The Screwfix Foundation | - | 5,000 | - | - | - 5,000 |
- |
| Winter Support Services | - | - | - | - | - - |
2,000 |
| Restricted | ||||||
| Groundwork UK - One Stop | - | - | - | - | - - |
59 |
| Ludlow Men's Sheds | - | - | 2,755 | - | - 2,755 |
1,605 |
| National Grid Electricity Distribution Community Matters Fund |
- | - | - | - | - - |
7,855 |
| National Lottery Grant | - | - | 13,716 | - | - 13,716 |
17,710 |
| Shropshire Digital Skills Programme | - | - | - | - | - - |
3,350 |
M G BEAZLEY, Hon Treasurer
1 March 2025
2
Statement of Assets and Liabilities (by code) for the Year Ended 31 December 2024
General Designated Restricted Endowment Total Last year
Class and nominal code
| Fixed Asset - Investments | ||||||
|---|---|---|---|---|---|---|
| F03: COIF Charities Ethical Investment (2) | 51,060 | - | - | - | 51,060 | - |
| Total | Total 51,060 |
- | - | - | 51,060 | - |
| Fixed Asset - Tangible Assets | ||||||
| F01: Fixed Assets (5) | 2,976 | 3,231 | - | - | 6,207 | 3,968 |
| Total | Total 2,976 |
3,231 | - | - | 6,207 | 3,968 |
| Current Asset - Cash At Bank And In Hand | ||||||
| A02: Petty Cash Men's Sheds | - | - | 26 | - | 26 | 40 |
| A03: Petty Cash Office | 5 | - | - | - | 5 | 37 |
| A07: Petty cash food | 6 | - | - | - | 6 | 28 |
| A08: Lloyds Bank Business Account | 26,886 | 17,668 | (11,433) | - | 33,122 | 131,938 |
| A09: Lloyds Bank 32 day notice deposit account | 91,394 | - | 10,000 | - 101,394 | - 101,394 | - |
| Total 118,294 | Total 118,294 | 17,668 | (1,407) | - 134,556 | - 134,556 | 132,044 |
| Current Asset - Debtors | ||||||
| A04: Debtors | - | - | - | - | - | 1,000 |
| Z05: Accounts Receivable (6) | - | - | 17,878 | - | 17,878 | - |
| Total | Total - |
- | 17,878 | - | 17,878 | 1,000 |
| Net total assets 172,330 | Net total assets 172,330 | 20,899 | 16,472 | - 209,703 | - 209,703 | 137,012 |
| Represented by | ||||||
| General (Unrestricted) | 172,330 | - | - | - 172,330 | - 172,330 | 102,878 |
| Designated - Hall Garth | - | 4,844 | - | - | 4,844 | - |
| Designated - League of Friends | - | 11,055 | - | - | 11,055 | - |
| Designated - Marches Food | - | - | - | - | - | 1,000 |
| Designated - Screwfix | - | 5,000 | - | - | 5,000 | - |
| Designated - SSDV | - | - | - | - | - | 554 |
| Designated - WSS | - | - | - | - | - | 2,000 |
| Restricted - Digital Skills | - | - | - | - | - | 3,350 |
| Restricted - Lottery | - | - | 13,716 | - | 13,716 | 17,710 |
3
| Restricted - Men's Sheds | - | - | 2,755 | - | 2,755 | 1,605 |
|---|---|---|---|---|---|---|
| Restricted - National Grid | - | - | - | - | - | 7,855 |
| Restricted - One Stop | - | - | - | - | - | 59 |
| Total 172,330 | 20,899 | 16,472 | - 209,703 | - 209,703 | 137,012 |
4
Analysis of income and expenditure for the Year Ended 31 December 2024
Total
| **Unrestricted ** | Designated Restricted Endowment | Designated Restricted Endowment | Designated Restricted Endowment | This year |
Last year |
|
|---|---|---|---|---|---|---|
| INCOME AND ENDOWMENTS FROM: | ||||||
| Donations and legacies | ||||||
| 101 - Private donations and SOs | 31,132 | - | - - |
- - |
31,132 | 11,146 |
| 102 - Organisational donations | 12,739 | - | - 949 |
949 - |
13,688 | 10,339 |
| 103 - Unrestricted grants | - | - | - - |
- - |
- | - |
| 104 - Legacies | - | - | - - |
- - |
- | - |
| 105 - Gift Aid | 6,287 | - | - 453 |
453 - |
6,740 | - |
| 106 - Other unrestricted income | 1,579 | - | - - |
- - |
1,579 | 3,704 |
| Donations and legacies Totals | Donations and legacies Totals 51,738 |
- | - 1,402 |
1,402 - |
53,140 | 25,191 |
| Income from charitable activities | ||||||
| 201 - National Lottery Grant | - | - | - 63,706 |
63,706 - |
63,706 | 68,818 |
| 203 - Hall Garth Settlement | - | 20,000 | 20,000 - |
- - |
20,000 | - |
| 204 - Millichope Foundation | - | 3,000 | 3,000 - |
- - |
3,000 | 3,000 |
| 205 - Marches Food Matters | - | - | - - |
- - |
- | 1,000 |
| 206 - Shropshire Council Social Prescribing (Adult) |
- | - | - - |
- - |
- | 23,067 |
| 210 - Garfield Weston | - | 20,000 | 20,000 - |
- - |
20,000 | - |
| 211 - Ludlow Men's Sheds | 6 | - | - 4,327 |
4,327 - |
4,333 | 2,604 |
| 214 - Other Restricted Grants | 3,560 | - | - - |
- - |
3,560 | - |
| 215 - One Stop / Groundwork | - | - | - - |
- - |
- | 250 |
| 217 - Community Food Hub | 15,024 | - | - - |
- - |
15,024 | 3,076 |
| 218 - NFU Mutual Agency Giving Fund | - | - | - - |
- - |
- | 6,443 |
| 219 - Shropshire Digital Skills Programme | - | - | - - |
- - |
- | 3,350 |
| 220 - National Grid Electricity Distribution Community Matters Fund |
- | - | - - |
- - |
- | 7,855 |
| 221 - Winter Support Services | - | 930 | 930 - |
- - |
930 | 2,000 |
| 222 - UK Shared Prosperity Fund | 2,935 | - | - 46,221 |
46,221 - |
49,156 | - |
| 223 - Heart of England Community Foundation |
- | - | - 27,000 |
27,000 - |
27,000 | - |
5
| 224 - Ludlow Hospital League of Friends | - | 15,000 | - | - | 15,000 | - |
|---|---|---|---|---|---|---|
| 225 - The Screwfix Foundation | - | 5,000 | - | - | 5,000 | - |
| Income from charitable activities Totals | 21,526 | 63,930 | 141,255 | - 226,711 121,463 | - 226,711 121,463 | - 226,711 121,463 |
| Other trading activities | ||||||
| 301 - Lunch clubs and meals income | 190 | - | - | - | 190 | 5,135 |
| 302 - Men's Shed trading income | - | - | 1,443 | - | 1,443 | 2,636 |
| 303 - Social events income | - | - | - | - | - | - |
| 304 - Other trading income | - | - | - | - | - | - |
| 305 - Income from property | - | - | - | - | - | - |
| Other trading activities Totals | 190 | - | 1,443 | - | 1,633 | 7,772 |
| Investments | ||||||
| Investments Totals | - | - | - | - | - | - |
| Other income | ||||||
| Other income Totals | - | - | - | - | - | - |
| Income and endowments Grand totals | 73,454 | 63,930 | 144,101 | - 281,485 154,426 | - 281,485 154,426 | - 281,485 154,426 |
| EXPENDITURE ON: | ||||||
| Raising funds | ||||||
| E101 - Just Giving fees | - | 216 | - | - | 216 | 198 |
| E102 - The Big Event | - | - | - | - | - | - |
| E103 - Website/Social Media | - | 9 | - | - | 9 | - |
| E104 - Other fundraising and Friends Events | 92 | 15 | - | - | 108 | 27 |
| Raising funds Totals | 92 | 241 | - | - | 333 | 225 |
| Expenditure on charitable activities | ||||||
| E201 – Salaries (7) | 1,950 | 20,892 | 97,018 | - | 119,861 | 94,867 |
| E202 - National Insurance (7) | (321) | 3,763 | 24,570 | - | 28,013 | 20,825 |
| E203 – Pensions (7) | - | 1,353 | 6,092 | - | 7,445 | 5,384 |
| E204 - Volunteer Recruitment | - | - | - | - | - | 108 |
| E205 - Payroll costs | 247 | 416 | 185 | - | 848 | 586 |
| E206 - Recruitment | - | 95 | 160 | - | 255 | 100 |
| E207 - Staff expenses | 10 | - | 318 | - | 329 | 1,438 |
| E208 - Volunteer expenses | 33 | - | 2,507 | - | 2,541 | 1,360 |
6
| E209 - HR support costs | - | 936 | - | - | 936 | 720 |
|---|---|---|---|---|---|---|
| E210 - Staff Training | - | - | 778 | - | 778 | 964 |
| E211 - Apprentice Levy | - | - | - | - | - | - |
| E212 - Office Equipment costs | 48 | 140 | - | - | 189 | 551 |
| E213 - Food project costs: Lunch, Fridge, Space |
551 | 3,264 | 2,964 | - | 6,780 | 1,956 |
| E214 - Men's Sheds costs | - | - | 2,268 | - | 2,268 | 3,181 |
| E215 - Bank Charges and Accountancy software |
360 | - | - | - | 360 | - |
| E216 - Hardship Fund | 100 | - | 1,430 | - | 1,530 | - |
| E217 - Marketing and outside printing | - | - | 4,418 | - | 4,418 | 218 |
| E218 - Good Start Together | - | 40 | - | - | 40 | 113 |
| E219 - Community Hub Equipment and Resources |
39 | - | 254 | - | 294 | 104 |
| E220 - Befriending | - | - | 182 | - | 182 | 111 |
| E221 - Subsidised transport costs | - | 125 | - | - | 125 | 450 |
| E222 - Youth Drop In | - | - | - | - | - | 36 |
| E223 - Good Grief Cafe | - | - | 34 | - | 34 | 30 |
| E224 - Sessional Worker | - | - | - | - | - | - |
| E225 - Summer Lunch Club | - | - | 1,274 | - | 1,274 | - |
| E226 - Other Project costs inc Room Hire | - | - | 920 | - | 920 | - |
| E227 - Networking Activity | - | - | 125 | - | 125 | - |
| E228 - Volunteer Training | - | - | 3,497 | - | 3,497 | - |
| E311 - Purchase of fixed assets | - | - | - | - | - | 598 |
| Expenditure on charitable activities Totals | 3,021 | 31,028 | 149,002 | - 183,052 133,706 | - 183,052 133,706 | - 183,052 133,706 |
| Other expenditure | ||||||
| E301 - Governance costs | 100 | - | - | - | 100 | - |
| E302 - Office Supplies and Stationery | 244 | 900 | - | - | 1,144 | 1,710 |
| E303 - Telephone costs inc Mobiles | - | 992 | 86 | - | 1,079 | 1,390 |
| E304 - IT costs | - | - | - | - | - | 1,200 |
| E305 - Insurance | - | 866 | 35 | - | 901 | 901 |
| E306 - Other costs | 98 | 116 | 110 | - | 325 | 672 |
| E307 - Rent for premises (8) | - | 7,650 | 3,400 | - | 11,050 | 10,200 |
| E308 – Utilities (8) | - | 7,807 | 1,615 | - | 9,422 | 8,228 |
7
| E309 – Water (8) | E309 – Water (8) | - | - | - | - | - | - |
|---|---|---|---|---|---|---|---|
| E310 - Property Maintenance (8) | E310 - Property Maintenance (8) | 13 | 214 | 4,399 | - | 4,627 | 543 |
| E312 - Meeting costs and AGM | E312 - Meeting costs and AGM | 60 | - | - | - | 60 | 309 |
| E313 - Depreciation of fixed assets | E313 - Depreciation of fixed assets | 992 | - | - | - | 992 | 1,322 |
| Other expenditure Totals | 1,508 | 18,546 | 9,646 | - | 29,701 | 26,479 | |
| Expenditure Grand totals | 4,622 | 49,816 | 158,648 | - 213,087 160,411 | - 213,087 160,411 | - 213,087 160,411 |
8
Notes to the Accounts
-
Trading Income – Less than 1% of the Charity’s income was from trading (selling food and Men’s Shed products). The 5% figure quoted in 2023’s Accounts included donations.
-
Investments – The Charity has adopted an ethical investments policy which has enabled the investment of unrestricted reserves in the CCLA COIF Ethical Investment Fund.
-
Charitable Activities – 86% of the Charity’s expenditure was on charitable activities.
-
Reserves Policy – The Charity’s reserves policy is to hold in reserve in the General Fund unrestricted funding sufficient to cover six months of planned expenditure. Based on the total expenditure in 2024 of £213K, the reserve should be a minimum of £106K, and the planned reserve for 2025 is £106K.
-
Fixed Assets – Grouped office, Men’s Shed and catering equipment, depreciated at 25% p.a.
-
Accounts Receivable – Payments due from the UK Shared Prosperity Fund for services delivered.
-
Staff Costs – Staff costs amounted to £154K in 2024. This represents 72% of all expenditure. The average number of staff was 5. The number of staff at the end of the year was 6. All members of staff were paid less than £40K.
-
Building Costs – Building costs increased substantially in 2023 due to the taking on of the lease for the Lower Galdeford building. Building costs amounted to £24K, 11% of total expenditure, in 2024.
9
Independent examiner’s report to the trustees of Hands Together Ludlow Charitable Incorporated Organisation (‘the CIO’)
I report to the trustees on my examination of the accounts of the CIO for the year ended 31 December 2024.
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 carried out under section 145 of the Act and 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
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:
-
accounting records were not kept in respect of the CIO as required by section 130 of the Act; or
-
the accounts do not accord with those records.
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.
Signed:
Name: Alan Layng
Address: The Reader’s House, Church Walk, Ludlow SY8 1AL Date: 19[th] March 2025