
## **Carnforth Community Swimming Pool Trustee Report** 

## **Year to 31st December 2022** 

The swimming pool has continued to provide the intended facilities seven days a week with twenty-two primary schools taking swimming and water safety lessons, and otherwise good utilisation by the general public and groups. 

This has ranged from special swims for mother and baby, Aquafit, over 60’s and groups to include under water hockey. 

Trustee meetings have taken place at the end of each quarter, when charity finances in particular have been reviewed.  These were considered to be healthy through 2022, with “Our Money” at month ends absorbing unforeseen costs and holding at £36,300 average above the £30k sinking fund. 

It was noted subject to accountant figures, that the Pool made a profit of around £8,000, which is to be used for more equipment such as floats and some essential maintenance, but in particular to go towards training new lifeguards and teachers. 

Utilities costs in particular affect profitability and the electricity supplier was changed in Nov22 from BES to Northern Gas and Power for more competitive rates, and with gas locked in until 2025 at a very good fixed cost of 6.6p/kWh. 

Insurance costs at £9,746 are on the increase but still considered to be reasonable, given all that it covers. 

Trustee Liam Law resigned, and we are to approach Hayley Clarke, Head of the Carnforth ICC health groups as a potential replacement. 

John Blowes  MBE  CEng Chairman, Director and Trustee 

Attachments: 

The RFM independent Accountant report, which serves as the 2022  “Accounts” and Examiner’s/Auditors report, whilst noting this is an “Examination rather than an Audit. 

Trustees: John Blowes MBE (Chair), Emma Paul, James Grisenthwaite Kellet Road, Carnforth, Lancaster, LA5 9LS. 

Charity Registration: 117669        Company Number: 10971332 



REGISTERED COMPANY NUMBER: 10971332 IEngland and Wales}
REGISTERED CHARITY NUMBER: 1176769
REPORT OF THE TRUSTEES AND
UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
FOR
CARNFORTH COMMUNrrY SWIMMING POOL LTD
RIM Fylde Limited
Summerdale
He￿ Dyke Lane
Lancashire
PR3 6SJ

CARNFORTH COMMUNITY SMMMING POOL LTD
CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR EMDED 31 DECEMBER 2022
Page
Report of the Trustees
1 to 3
Statèment of Financial Actlvities
Balance Sheet
5 to 6
Notes to the Financial Stslements
7 to 13

CARNFORTH COMMUNrrY SWthlMING POOL LTD (REGISTERED NUMBER: 109713321
REPORT OF THE TRUSTEES
FOR THE YEAR ENDED 31 DECEMBER 2022
Tha trustees who ar8 also directors of the charity for the purposes of the Companies Act 2006. present their report with
the financial statements of the charity for the year ended 31 December 2022. The tnJslee5 have adopted the provisions
of Accounting and Reporting by Charibes." Sta'.ement of Rec0nYr￿￿ded Practice applicablè to charities preparing their
accounts in accordance with the Finanoal Rep)rting Standard applicable in the UK and Republic of Ireland IFRS 1021
leffeclive 1 January 20191.
OBJECTIVES AND ACTIVITIES
ObJe￿IVeS and alms
To operate the Carnforth Community Swimming Pool fu the benefft of all members of the public to include in particular,
promoting the leisure. health and safety benefits of swimming for all ages, and especially leaching young persons lo
swim.
Achievement and Perfomiance
The pool continued lo have gcod ukn"lisation and be open seven days a week. through 2022.
Numerous and varied swim sessions have provided physical and mental health benefits for all ages. and hundreds of
young people have Ixen laught swim.
The trustees have provided support, although the lions share of planning and implementation is undertaken by much
appreciated and experienced staff.
Page 1

CARNFORTH COMMUNrrY SWthlMING POOL LTD (REGISTERED NUMBER: 109713321
REPORT OF THE TRUSTEES
FOR THE YEAR ENDED 31 DECEMBER 2022
FINANCIAL REVIEW
Finances have continued to be stable. with infialion price increases kept to a minimum.
Adv8nlage was taken of grants lo assist several swimming activ￿6$, as well as for upgrading plant and equipment, wilh a
focus on energy saving.
Gas. electricity and water charges, have of cOu￿e increased. Gas up from £9,769 in 2021 to £18,096 and dectricAty from
£12.639 in 2021 10 £32,233
A further focus has been research, followed by numercmjs grant fundiThJ ap￿ICatIOnS to construct a building extension with
coffee shop doubling as a training area upstairs. and much needed storage and extra toilets downstairs. This has
progrgsseé well and sufficient funds are expected to be available lo com ￿ete. dumg 2023.
For the year ended 31 December 2022:
Inc<wne and Expenditure
In terms of income..
1. Donations of £2,454 were received from Friends of Carnforth Pool.
2. Gift aid of £1.480 was received.
3. Grants of £8,301 were received from the Lancashire Environmentsl Fund for investment in energy saving plant and
equiptnent, and £750 Iiotn Cainforth Rolary Club to a55i51 wilh lifeguard training.
4. Swimming activitie5 generated income of £243.452.
Total incoming resources was £256.649.
The expenditure figures Comprise..
1. The main expense 15 Wages1£55,8051 and Lifeguards and insiruclors1£72,1211 lolalling {£127.9261.
2. Coach hire of £30,044 covers the cost of traTrsporting sch(x)I children to ar￿ from the pool.
3. Cost ol ￿furbIShmernt and repairs were £2.469.
The lolal resources expended was £248,725.
Total incoming resources exceeded resources expended by £7.924.
Balance Sheet
As detailed above wlch incorning resources exceeding resourcès expended by £7.924 the carrièd forward reserves
amount lo £76,699. See note 12.
During the year the ReslJicted Fund vrds ublised in line wth the giant temis and conditions resulting in the funds being
transferred lo the Unrestricted General Fund, see note 12.
Bank balances totalled £59.472.
The reserves are managed to fulfil the objectives of Ihe Chanty.
The Iruslees consider this lo be a healthy finanoal tM)sition.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing docume
The charity is contrcdled by its governing d￿umen1, a deed of trusl. and constitutes a limited company, limited by
guarantee, as defined by the Companies Act 21J)6.
Page 2

CARNFORTH COMMUNrrY SWthlMING POOL LTD (REGISTERED NUMBER: 109713321
REPORT OF THE TRUSTEES
FOR THE YEAR ENDED 31 DECEMBER 2022
REFERENCE AND ADMINISTRATIVE DETAILS
Registered Company number
10971332 (England and Wales)
RegSstered Charlty number
1176769
Registered office
Carnforih Community Swimming Po
Kellet Road
Carnforth
Lancaster
Lancashire
LAS 9LS
Trustees
Mr J Blowes MBE Chartered Engineer
Mrs E J Paul Manager
Mr L D Law Manager (resigned 213120221
Mr J M Grisenlhwaite Retired
Approved by order of the board of trustees on 1 June 2023 and ggned on tts behalf by..
MrJ Blowes MBE- Trustee
Page 3

CARNFORTH COMMUNITY SMMMING POOL LTD
STATEMENT OF FINANCIAL ACTivmES
FOR THE YEAR EHDED 31 DECEMBER 2022
2022
Total
funds
2021
Total
funds
Unrestricted Restricted
funds
funds
Notes
INCOME AND ENDOWMENTS FROM
Donations arKI legaci
4.684
8.301
12.985
4.315
Other trading activities
Investment income
Other income
Totsl
243.452
212
243,452
212
161,541
149
38,T26
204.731
248.348
8.301
256.649
EXPENDITURE ON
Charitable actlvStles
Charitable
248.662
63
248 725
174.747
NET INCOMEIIEXPENDITUREI
Transfers between fund$
Net movement In funds
1314)
8,428
8.114
8,238
8.428)
{1901
7.924
29.984
7,924
29.984
RECONCILIATION FUNDS
Total funds brought forward
68.585
190
68,775
38,791
TOTAL FUNDS CARRIED FORWARD
The notes fomi part of UEse fttianual statements
Page 4

CARNFORTH COMMUNrrY SWthlMING POOL LTD (REGISTERED NUMBER: 109713321
BALANCE SHEET
31 DECEMBER 2022
2022
Total
funds
2021
Total
funds
Unrestricted Restricted
funds
funds
Notes
FIXED ASSETS
Tangible assets
22.585
22,585
7.570
CURRENT ASSETS
Debtors
Cash at bank and in hand
586
59,472
60.058
586
59,472
60.058
1.371
64,993
66.364
CREDITORS
Amounts falling due ￿1th1n one year
10
15,944}
15,9441
{5,1591
NET CURRE1￿ ASSETS
54,114
54,114
61,205
TOTAL ASSETS LESS CURRENT
LIABILITIES
76.699
76.699
68,775
NET ASSETS
FUNDS
Unrestricted funds
Restricted funds
TOTAL FUNDS
76,699
76,699
68,775
11
7£,699
68,585
190
68,775
76,699
The charitable company is gntille(I to exgmption from audit undgr Section 477 of Iho Companies Act 21X)6 for the year
ended 31 December 2022.
The members have not required the company to obtsin an audit of its finan(ial stateTnenls for the year ended 31
December 2022 in accor(lance with Seciion 476 of the Companies Act 20D6.
The Iruslees acknowledge their responsibilities for
{al
ensuring that the charitablè company keeps accounting records thal comply with Sections 386 and 387 of the
Companies Acl 2006 and
prep*ing financial slaternenls which gi¥e a true and fair view of the state of affairs of the charitable company as
at the end of each financ4al year and of ils SLrplus or defictt for each financial yeai in accordance wilh the
requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act
2006 relating tD financial statements, so far as applicable to the charitable company.
{bl
The notes fomi part of UEse fttianual statements
Page 5
continued...

CARNFORTH COMMUNrrY SWthlMING POOL LTD (REGISTERED NUMBER: 109713321
BALANCE SHEET- ¢onlinued
31 DECEMBER 2022
These financial statements have been prepared in accordance with the provisi￿$ applicable lo charitable companies
subject to the small companies regime.
The financial statements were approved by the Board of Trustees and authorised for issue on 1 June 2023 and were
signed on ils behalf by=
MrJ BIow8s MBE- Trustee
The notes fomi part of UEse fttianual statements
Page 6

CARNFORTH COMMUNITY SMMMING POOL LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR EHDED 31 DECEMBER 2022
ACCOUNTING POLICIES
BASIS OF PREPARING THE FINANCIAL STATEMENTS
The financial statements of the charitable company. whTrch is a public benefit enlity under FRS 102, have been
prep¥ed in a￿Ordance the Charities SORP IFRS 1021'Ac¢ounling and Reporting by Charities.. Statement of
Recommended Pra¢li¢e applicable to charities preparing their accounls in accordan￿ with Ihe Financial
Reporting Standard applicable in the UK and ReDulAic of Ireland IFRS 1021 leffectwe 1 January 20191,, Financial
Reporting Siandard 102 'The Finanual Reporting Stsndard applicable in the UK ar￿ Republic of Ireland, and the
Companies Act 2006. The financial statements have been prepar￿ under Ihe historical cost convenbon.
INCOME
All income is racognised in th& Stat8ment of Finanual Activibes once th8 charity has enlidemenl lo the funds, it is
Wob￿1￿ that the income will be received and the amount can be meaSLJred reliably.
EXPENDITURE
Liabilities are rec￿nISed as expendilure 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 e3n b& measured reliably. Expenditure is accounted for on an accruals basis and has
been classified under headings that ag Jregate all cost ￿lated to the category. Where costs cannot be directly
attributed to particular heading5 they have been allocated to a-tivities on a basis constslent wilh the use of
resources.
TANGIBLE FIXED ASSErs
Depreciation is provided at the following annual rates in order lo write off each asset over its estimated useful life.
Plant and machinèry
25°k on reducing balance
TAXATION
The charity Is exempt from corporalion tax on its Charitab￿ activities.
FUND ACCOUNTING
Unrestricted funds can be used in accordance wtth the charilable objectives at the discrelion of the trustees.
Restricted funds call onty be used for particular restrictd purwse5 Wthin the objects of the charity. Restrictions
arise when specified by the donor C￿ when funds a￿ raised for particular ￿$t￿cted purposes.
Further explanation of the nature and purpose of eath fund is included in the noles to the financial statements.
PENSION COSTS AND OTHER POST41ETIREMENT BENEFITS
The charitable company operates a defined contrilMJlion pension scheme. Contributions payable lo the charitable
company's pension scheme are tharged lo the Statement of Financial Activities in the period to which they relate.
Page 7
continued...

CARNFORTH COMMUNITY SMMMING POOL LTD
NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR EHDED 31 DECEMBER 2022
OTHER TRADING ACTIVITIES
2022
2021
Lifeguard training
SchoL)I swimming
Group swimming
Goods for resale
Public swimming
3.100
83,629
9,811
8.227
138,685
243 452
76,058
4,917
1,953
78.613
INVESTMENT INCOME
2022
2021
Deposit account interest
212
149
NET INCOMEIIEXPENDITURE)
Nel incomellexpenditurel is staled after thargin￿(CredItingl'.
2022
2021
DepreGiation- owned assets
TRUSTEES, REMUNERATION AND BENEFITS
There were no Iruslees, remurEration or other benefits for the year ended 31 December 2022 nor for the year
ended 31 December 2021.
TRUSTEES. EXPENSES
There were no trustees. expen3es pa￿ for the year ended 31 December 2022 nor for the year ended 31
De￿mber 2021.
STAFF COSTS
The average monthly number of employees during the year was as follows".
2022
2021
Full and part lime
No employees received emoluments in excess of £60,Tr)0.
Page 8
continued...

CARNFORTH COMMUNITY SMMMING POOL LTD
NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEM8ER2022
COMPARATNES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted
furKIs
Restricted
fund5
Total
funds
INCOME AND ENDOWMENTS FROM
Donats'ons and legacies
4.315
4.315
Other trading activities
Investment income
Other income
Total
161.541
149
38,726
204.731
161,541
149
38,T26
204.731
EXPENDITURE ON
Charitable activitles
Charitable
174,747
174.747
NET INCOME
Transfers betrhTeen furnd$
Net movement In funds
29.984
1,960
31,944
29.984
1,9601
11,9601
29.984
RECONCILIATION OF FUNDS
Total lunds brought forward
36.641
2,150
38,791
TOTAL FUNDS CARRIED FORWARD
68,585
TANGIBLE FIXED ASSETS
Long
leasehold
Plant and
machlnery
Totals
COST
At 1 January 2022
AddilK)ns
At 31 De￿M￿r 2022
DEPRECIATION
At 1 January 2022
Charge for year
At 31 DeCem￿r 2022
NET BOOK VALUE
At 31 De￿IntEr 2022
At 31 Decemkr 2021
11,785
14.635
26,420
11.785
18,345
30,130
3.710
3.710
4,215
3,330
7.545
4,215
7.545
3.710
Page 9
continued...

CARNFORTH COMMUNITY SMMMING POOL LTD
NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEM8ER2022
DEBTORS.. AMOUNTS FALLING DUE WITHIN ONE YEAR
2022
2021
Prepsyments
586
10.
CREDITORS: AMOUF￿s FALLING DUE WtrHN ONE YEAR
2022
2021
Social security and other taxes
Other creditors
Accrued expenses
11.6181
1,318
6,244
11,7821
6,941
11.
MOVEMENT IN FUNDS
Transfer5
betr4&en
funds
movement
in funds
At
31112122
At 111122
Unrestricted funds
General ￿nd
Sinking fuT)d
43 585
25.000
68.585
13141
8.428
51.699
25,000
76,699
1314)
8,428
Reslrfctsd funds
Assistan￿ for marketing and revenue
Eneryy saving p18nl arKI equipment
11901
8,2381
8,238
8.238
7.924
TOTAL FUNDS
68 775
76 699
Net movement in funds. included in the above are as follo+VS-
Incoming
resources
Rosourcès
expended
Movoment
In funds
Unrestrfcted lunds
General fund
248.348
1248,662}
(3141
Restricted funds
Energy saving plant and equipment
8.301
163)
8,238
TOTAL FUNDS
256.649
248,725)
Page 10
continued...

CARNFORTH COMMUNITY SMMMING POOL LTD
NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR EHDED 31 DECEMBER 2022
11.
MOVEMENT IN FUNDS - continued
Comparatives for movernent in funds
Transfers
b9tsv99n
funds
movement
in funds
At
31112121
At 111121
Unrestrlcted lunds
General fund
Sinking fur)d
11,641
25.000
36,641
29.984
1,960
43,585
25,000
68,585
29,984
1,960
Restricted funds
Assistance for marketing and revenue
Junior Swims
Adult. Pilot Project
Adult- Follow O
Senior Adults
190
460
190
14601
Isooi
15001
5001
2,150
38,791
190
68,775
TOTAL FUNDS
29.984
Cornparative nel movement in fijnds, included in the above are as follows..
Incoming
resources
Resour¢8s
expgnded
Movement
in funds
Unrestrlcted funds
General fvnd
204.731
1174,747}
29,984
TOTAL FUNDS
204.731
174 747}
Page 11
continued...

CARNFORTH COMMUNITY SMMMING POOL LTD
NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR EHDED 31 DECEMBER 2022
11.
MOVEMENT IN FUNDS - continued
A current year 12 months and wor year 12 months combined position is a5 follows=
Transfers
b9tsv99n
funds
movement
in funds
At
31112122
At 111121
Unrestrlcted lunds
General fund
Sinking fur)d
11,641
25.000
36,641
29.670
10.388
51,699
25,000
76,699
29,670
10,388
Restricted funds
Assistance for marketing and revenue
Junior Swims
Adult. Pilot Project
Adult- Follow O
Senior Adults
Energy saving plant and equiprnent
190
460
11901
14601
Isooi
15001
15001
8,238
8.238
10 388}
TOTAL FUNDS
38.791
A ¢urrenl year 12 months and prior year 12 months combined net movement In fvnds, included in the above aro
as follows:
Incoming
resources
Resource3
expended
Movement
In funds
Unre$tri¢tgd funds
General fund
453,079
1423,409)
29,670
Restrfcted funds
Energy saving plant and equipment
8,301
163}
8.238
TOTAL FUNDS
461,380
423,472}
37.908
Restrictsd Income Funds
These comprise fvnds designated for specifK purwses as highlighted at)ove.
Unrestricted Incorne Funds
General Fund
The general unrestricted frJnd represents free funds of the charity which Can be applied al the discretion of the
truste￿.
Desi
aled Sinkin
Fun
he designat&d Sinking
und representrJ funds from Lancashire County Council ihal the trustees have put aside
frown general fund5 to aid cash llow in the first year.
Page 12
continued...

CARNFORTH COMMUNITY SMMMING POOL LTD
NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR EHDED 31 DECEMBER 2022
12.
OTHER FINANCIAL COMMITMENTS
The building and swmming F)DoI are on a 125 year lease from Lancashire County Council wrth an annual
peppercom rent.
13.
RELATED PARTY DISCLOSURES
There were no related paty transactions for the year ended 31 December 2022.
Page13

This document was delivered using electronic communications and authenticated in
accordance with the registrar's rules relating to electronic forni, authentication and
manner of delivery under section 1072 of the Companies Act 2006.