| E M Mcintyre | |||||||
|---|---|---|---|---|---|---|---|
| Mr M C Collins | |||||||
| Mr C M Ferguson | |||||||
| JWright | |||||||
| Mr D Foulds | (Appointed | 8November | |||||
| 2022) | |||||||
| Rev JGwyn-Thomas | (Appointed | 7February | |||||
| 2022) | |||||||
| Charity number | 1192174 | ||||||
| Independent | examiner | Deborah Fletcher-McVay |
FCA | ||||
| Kenneth Easby Limited | |||||||
| Accountants | |||||||
| Oak House, Market | Place | ||||||
| Bedale | |||||||
| North Yorkshire | |||||||
| DL8 1AQ | |||||||
| Bankers | Barclays Bank pic | ||||||
| Leicester | |||||||
| LE872BB | |||||||
| CAF Bank Ltd | |||||||
| 25 Kings Hill Avenue | |||||||
| Kings Hill |
|||||||
| West Mailing | |||||||
| Kent | |||||||
| ME194JQ | |||||||
| Investment | advisors | CCLA Investment | Management | Ltd | |||
| 80Cheapside | |||||||
| London | |||||||
| EC2V6DZ |
| Unrestricted | Unrestricted | Restricted | Total | |||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | ||||||
| 2022 | 2021 | 2021 | 2021 | |||||
| Notes | ||||||||
| Iomnafmm; | ||||||||
| Donations and |
legacies | 13 | 13 | |||||
| Charitable activities |
35,473 | 12,443 | 319,000 | 331,443 | ||||
| Investments | 979 | 907 | 907 | |||||
| Total income | 36,452 | 13,363 | 319,000 | 332,363 | ||||
| Charitable activities |
36,958 | 32,710 | 2,940 | 35,650 | ||||
| Net gainsl(losses) | on investments | (4,128) | 4,410 | 4,410 | ||||
| Net (outgoing)/incoming | resources before | transfers | (4,634) | (14,937) | 316,060 | 301,123 | ||
| Gross transfers | between | funds | 342,102 | (342,102) | ||||
| Net movement | in | funds | (4,634) | 327,165 | (26,042) | 301,123 | ||
| Fund balances | at 1 January 2022 | 436,905 | 109,740 | 26,042 | 135,782 | |||
| Fund balances | at | 31December 2022 | 432,271 | 436,905 | 436,905 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Notes | f | |||||
| Fixed assets | ||||||
| Tangible assets | 10 | 689,483 | 611,215 | |||
| Investments | 11 | 31,370 | 35,498 | |||
| 720,853 | 646,713 | |||||
| Current assets | ||||||
| Debtors | 6,435 | 200,146 | ||||
| Cash at bank and in | hand | 46,543 | 114,743 | |||
| 52,978 | 314,889 | |||||
| Creditors: amounts | falling due within | |||||
| one year | 14 | (47,804) | (303,885) | |||
| Net current assets | 5,174 | 11,004 | ||||
| Total assets less current liabilities | 726,027 | 657,717 | ||||
| Creditors: amounts | falling due after | |||||
| more than one year | (293,756) | (220,812) | ||||
| Net assets | 432,271 | 436,905 | ||||
| Income funds | ||||||
| Unrestricted funds |
432,271 | 436,905 | ||||
| 432,271 | 436,905 |
| 2 | Donations and leg |
acies | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Total | Unrestricted | ||||||||
| funds | |||||||||
| 2022 | 2021f | ||||||||
| Donations and gifts |
13 | ||||||||
| 3 | Charitable activities |
||||||||
| 2022 | 2021 | ||||||||
| R | |||||||||
| Performance related grants |
319,000 | ||||||||
| Management fee income |
19,969 | ||||||||
| Charitable rental income |
11,542 | 11,542 | |||||||
| Other income | 3,962 | 901 | |||||||
| 35,473 | 331,443 | ||||||||
| Analysis by fund |
|||||||||
| Unrestricted funds |
35,473 | 12,443 | |||||||
| Restricted funds | 319,000 | ||||||||
| Performance related grants |
|||||||||
| HDC - Community | Led Housing | Fund Grant | -Almshouse | Refurbishment | Project | 75,000 | |||
| HDC - Commutted | Sum Grant | -Almshouse | Refurbishment | Project | 44,000 | ||||
| Homes England - Almshouse | Refurbishment | Project | 200,000 | ||||||
| 319,000 |
| Unrestricted | Unrestricted | Unrestricted | ||||
|---|---|---|---|---|---|---|
| funds | funds | |||||
| 2022 | 2021 | |||||
| Income from | unlisted | investments | 937 | 906 | ||
| Interest receivable | 42 | 1 | ||||
| 979 | 907 | |||||
| Charitable | activities | |||||
| 2022 | 2021 | |||||
| K | ||||||
| Insurance | 2,511 | 2,499 | ||||
| Subscriptions | 146 | 142 | ||||
| Light and | heat | 156 | 802 | |||
| Rates | (81) | 2,530 | ||||
| I egal and | professional | 13,231 | 7,814 | |||
| Bank charges | 82 | 143 | ||||
| Accountancy | 2,040 | 3,169 | ||||
| Mortgage | interest | 17,698 | 12,894 | |||
| Other | 378 | |||||
| Management | fee | 797 | ||||
| 36,958 | 29,993 | |||||
| Share ofgovernance | costs (see note below ) | 5,657 | ||||
| 36,958 | 35,650 | |||||
| Analysis | by | fund | ||||
| unrestricted | funds | 36,958 | 32,710 | |||
| Restricted | funds | 2,940 |
| Unrestricted | Unrestricted | Unrestricted |
|---|---|---|
| funds | funds | |
| 2022 | 2021 | |
| (4,128) | 4,410 |
| Tangible fixed assets | |||
|---|---|---|---|
| Freehold | land | and buildings | |
| Cost | |||
| At 1 January 2022 | 611,215 | ||
| Additions | 78,268 | ||
| At 31 December 2022 | 689,483 | ||
| Carrying amount |
|||
| At 31 December 2022 | 689,483 | ||
| At 31 December 2021 | 611,215 |
| 11 | Fixed as | set investments | ||
|---|---|---|---|---|
| COIF Charities | ||||
| Investment | ||||
| Fundf | ||||
| Cost or | valuation | |||
| At 1 January 2022 | 35,498 | |||
| Valuation | changes | (4,128) | ||
| At 31 December 2022 | 31,370 | |||
| Carrying | amount | |||
| At 31 December 2022 | 31,370 | |||
| At 31 December 2021 | 35,498 | |||
| 12 | Debtors | |||
| Amounts | falling due within one year: | 2022f | 2021f | |
| Prepayments and accrued income |
6,435 | 200,146 | ||
| 13 | Loans and overdrafts | |||
| 2022f | 2021f | |||
| Bank loans | 310,988 | 430,864 | ||
| Payable | within one year | 17,232 | 210,052 | |
| Payable | after one year | 293,756 | 220,812 | |
| Amounts | included above which fall due after five years: | |||
| Payable | by instalments | 224,828 | 151,884 |
| Creditors: amounts f |
alling due within one yea | r | ||
|---|---|---|---|---|
| Notes | 2022f | 2021 | ||
| Bank loans | 13 | 17,232 | 210,052 | |
| Trade creditors | 18,485 | 75,247 | ||
| Other creditors | 10,048 | 15,645 | ||
| Accruals and deferred | income | 2,039 | 2,941 | |
| 47,804 | 303,885 |
| Credi | tors: amounts falling due after |
more than one year | ||
|---|---|---|---|---|
| Notes | 2022 | 2021f | ||
| Bank | loans | 13 | 293,756 | 220,812 |
| Movement | Movement | in funds | Movement | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| In funds | |||||||||||||
| Balance at | Incoming | Resources | Transfers | Balance at | lncomlng | Balance at | |||||||
| 1 | January2021 | resources | expended | 1January 2022 | msources | 31December | |||||||
| 2022 | |||||||||||||
| f | f | f | f | ||||||||||
| Alms House and The Old School House Refurbishment | 26,042 | 319,000 | (2,940) | (342,102) | |||||||||
| The Almshouse | and the Old School House Refurbishment | fund comprised | offour grants: | one | from the Alms House | Association | (f20,000), two from Hambleton | District | |||||
| Council (f119,000)and one from Homes England (f200,000)towards the | cost of refurbishing | 4 properties | in Burneston to be used as aflordable housing. |
The fund was | |||||||||
| fully expended | last year. |