Project Northmoor Limited
Registered Charity number 1192314
Company number 13002586
TRUSTEES ANNUAL REPORT
and
ACCOUNTS
for the year to 31 December 2023

Project Northmoor Limited
Charity Registration
CompanyRegistration
1192314
13002586
LEGAL AND ADMINISTRATIVE INFORMATION
Charity Trustees and Company Oirectors
Nigel Pearson
Simon Sheldon
Amelia Kya22e
Chlef Executlve
Julia Saunders
Contact Details
Registered Address..
The Charity School House
Church Road, Blewbury
Oxon OXII 9PY
Telephone:
E-mail..
Website:
07766 060603
info@projectnorthmoor.org
xfofd
entr
forf ntas
Independent Examlner
M J Wright FCA
For and on behalf of
Just Audit and Assurance Ltd
37 Market Square, Witnev
Oxon OX28 6RE
Bankers
Metrobank
One Southampton Row
London
WC18 SHA

Project Northmoor Limited (limited by guarantee)
Trustees, Report
The Trustees presenr their annu31 report together with ihe finanical si3iements of the charity for the period
ended 31 December 2023, whtch are prepared to meet the requirements for a Director's ieport and account for
Companies Act purposes.
The reference and administrarive information on page I lorm5 pari of this ieport. The financial staiements
comply wihte the Charities Act 2011, rhe Companies Act 2006. the Mernorandum and Articles of Assoc)ation and
Accounting and Reporting by Charilies.. Siaiement of Recommended Practice applicable to charities preparing
their accounts in accordance with the Financial Reportin8 Standard applicable in the UK and Republic ol Ireland
IFRS 1021.
Registered Chartty 1192314 and Company 130J2586
The Charity Trustees and Company Difeciors Ihereafter 'the Trustees'l submit iheir annual report and accounts
lor the year ended 31st December 2023.
Governance and Internal Control
Project Northmoor Limited (hereafter 'ihe ChariiVI is tonstituted by a Memorandum and Articles ol Association
dated 12th November 2020 Is a re8lStered charity No. 1192314 and a company limited by Guarantee No
13002586.
Alm5 01 the Company
The aims fof which the Project Nofthrnoor ts'mited is ￿tablished for the public benefit are-
l. A major aim when we set up was to preserve 20 Northmoor Road. Oxford as the former home ol JRR Tolkien
and where The Hobbit and The Lord of the Rings were written. We did not succeed in our bid to by the house
through public donaiions this time but remain interested In the futufe ol the house.
We were also established with the aim of advanclng the public knowled8e and appreciation of the life. faith
and works of JRR Tolklen and the Inklin85.
With our interest in entoura8in8 new creativity, we also aim to advance edvtation In the arts and crafts
Including the art5 01 literalure and language. This includes courses in creative writing. illustration. screenwriting
and arts more 8enerallv.
Organlsatlonal Structure
The Company is governed by a board of Trustees. Three were recruited at the beBinning of the charity's existence
for their complimentary skills and l(Kal knowledge. In addition to their enihusia5m for the Inklings. Simon
Sheldon is a professional accountant lor a non-profit. Amelia Kyazze brin85 her creative writing teachin& expertise
and 18 years, experience working for charities. Nigel Pearson is ihe director of a sm311 medical charity and has
vast experience of international relations, as well as bting Oxford-based.

Project Northmoor Limited (limited by guarantee)
Trustees, Report
The Chief ExecLStive and first employee is Dr Julia Saunders who is an author writing under the names Julia
Goldin& Joss Stirling and Eve Edwards. She prefers to use her professional name julia Golding when working in
a creative context. She worked as a volunteer fulltime for the charity for the first five month5. An
administrator Joyce Francois joined the team in April 2022. although support for marketing and publicity, plus
ad hoc work on large admin tasks are contracted in as and when reqLtired. Freelance tutors and expert
speaker5 are engaged for the courses.
Tru5tee5' Responslbllitles
The Tr¢Jstees are responsible for preparing the Trustees, Annual Report and the financial statements in
accordance with applicable law and regulalitsns. The law applicable to charitbes in England and Wales requires
the trustees to prepare financial statements for each financial year. Under the law the Trustees have eleited to
prepare ihe financial statements in accordance with the United Kingdom Generally Accepted Accounting
Pract¢ee (United Kingdom Accounting Standards and applicable lawl. The Trustees must not approve the
financial staiemenis unless satisfied that they are a true and fair view of the state of affairs of the charity and
the income and expenditure of the charity for that period.
In preparing these financial statements, the Trustees are required to.. -
seleit suitable accounting policies and ihen apply them con515tently:
observe the methods and principle5 01 the Charities SORP..
make judgement5 and accounting estimates that are reasonable and prudent..
stale whether applicable accounting Standards have been followed, subject to any
material departures disclosed and explained in the financial statements.,
prepare the ftnancial statements on the going concern basTrs unless It is inappropriate to presvme that the
charity will continue in operation.
The Trustees are responsible lor keeping adèquate accounting records that are sufficient to show and explain
the charity's transactions and dtsclose with reasonable accuracy at any time the financial position of the charity
and enable them to ensure that the linantial statements comply with the Charities Att 2011. They are also
responsible for safe8uardin8 the assets of the charity and hence for takine reasonable steps for the preveniion
and detection of fravd and other iriegulafities.
Trustee Recrultment & Meetln8s
An introductory pack has been prepared for new trustees that will be given to each new trustee as part ol the
introduction process. New trustees can be recommended by ihe Chief Executive or any of the existing trustees.
For recommendation to take place the prospective trustee must be in sympathy with the objects of the trust..
and have skills and experience that will add to or replace the existing skills of trustees. The Trustees mei on
four o£casion5 during the year to review the on-goin8 work of the Trust and its linancial position. The Trustees
also maintain regular contact with each other by email.
Risk Analys1S
The Trustees have established policie5 in relation to 58feguarding. and all areas of operation as a charity. They
keep these under regular review. especially as the charitys work is emerging ffom online to an in-person
context.They consider these in connection with finance. strategic plarsning. operattons, environmental and
regulatory issues.
Public Benefit
The trustees are aware of their duty, set out in the Charities Act 2011. to have due regard to the public benefit
guidance published by the Charity Commission.

Project Northmoor Limited Ilimited by guarantee)
Trustees, Report
Re*iew of the yeai
2023 ha5 been an important year for the Oxford Centre for Fantasy. Having been established in 2020. è year with many
hurdles to overcome. the charity is now hitting Its stride with Some fflajor milestones leèched. Three major achievements
colour our view ol the vear.
l. Centre for Tolkeln studles and creatl¥e wrltln8 In Northmoor ftaod
The Oxford Centre for Fantasy now hès a base for all things Inklingl The renovations ol Number S Northrnoor Road was a
bi8 project. It involved months of work ro transform the top two floor5 of a farnily home into a centre for living,
collaboration and celebrarion in the spirit of Tolkien. CS Lewi5 and others who found su£h rich Iniellectual and creative
ground in Oxford. The Centre now ha5 o firrn home-base i* Oxford, which we offer a5 è unique place for a community of
re5earche¥5. P05t-Erad5 and writers io stay. Located in the same road as where Tolkien lived when he wrote The Hobbit
and The Lord of the Rings. it 15 a highly atmospheric place foT livin& hosting evenrs. and creative connectior*s.
2. Prlie for ereatl¥e writln8
We held our Inau8ural Children's Fantasy Novel Prize, irb ￿rtnership w*th Pushkin 8ooks. The Oxlord/Pushkin Children'5
Fantasy Prize opened in Morch 2023 and drew nearly l(N) applications frorn all over the world. A longlist of 20 stron8
contenders wès distilled down to an incredible shonli5r of five. Working with Pyshksn's children's editor 3nd an agent from
Davld Higharn Associate5, OCF Chief Execeutive Julia Golding and Trtssiee Arnelia Kyaize speTht lime dissecting these very
diverse contenders to make our choice. The stories Vafied from classical fant•sy lo dystopia. neai-horror to circus settings.
Some explored thÈ pèst, while others imagined alternative futures.
The award niÉhi was our flrst In-person event at the new Northrnoor Road ientre, and it was Indeed a warm celebration ol
lanièsy liteiature. We had three of the five shortlisted authors in attendance, with the oiher iwo on zoom from around the
world. Guests and people in residence at Northmcx)f Road also were there. Mark Harnilton. 4 professlonal voSce artisi, read
out excerpts from all shortllsted novels. to great drarnatie effert.
The winner was Amy Bryant from New Zealand with her draft novel The Lion and the Mage. Thls Is a gripplng story about
sireei thief turned apprentice Mage. Ezran. who is raised to believe he is faied io save the kingdom
capture5 a girl with the healing tovch who challenges all his beliefg. 8ry3nt received £2.OCQ and a year of mentorin8 With
Pushkin Books. The judglng pènel wè5 so impressed with all the shortlisted authors., all of them gained commendaiion
from DHA, and they received free passes to OCF courses as rewards for iheir eftorts.
3. Advance edufativn In the •rts and drafts ol Tolkeln and the Inkllws.
As pèrt of our celebrations of the 50th anniversary of Tolkien's death in September, the OCF held a fundraiser for children's
libraries in South Africa. This was the country ol Tolkien's binh. and part of eharitable remit is l￿ftked to spreading
literacy and the love of reèding abroad in the rnemory of Tolkien and the Inklings. We chose The Light lor Africa
Foundation, a5 ihey are based on the conviction ihai 'Libraries Foster Social Cohesion.
honourin8 the vital role librar125
play in fostering connection5 and promoting ￿nity.
The Foundètion rofufbishes libraries a£r055 the pwre5t townships in South Africa., in some willage5 these are the onlv
books that rhe children will a<cess. The Oxford Centre for Fantasy wa5 able io gfant £10,000 to 5UPPOrt three librjries,
including renovations, books in the local languages, sraff, ieacher t¥ainin& and software. We have received confirmation
thèt the libraries are up and runnin& and some 6CQ children are al￿•￿ benefittin8 from these efforts.

Project Northmoor Limited (limited by guarantee)
Trustee5' Report
4. Day to day runnlnK of the charity.
2023 saw some 41 new Mythmaker5 podcasts on a huge range of subjects. from poetry to dystopia, dragons ro comic
books, feminism and spirituality to war. Over the life of the podcast. we have had more than 32,000 downloads. and
the library is an impressive store of inlorrnation that carb be listened to again and again. OCF Chief ExetÈutive Julia
hosts these di5CUSSlOnS Wlth gtjests and experts from around the wodd. The classics have been di51U552d. along with
ialk about movie5, video garnes. and many up-and-comtng writer5 who afe the new generation ol fantasy imaginarion5,
The staff have also handled outreach throuBh so(ial media deltly. wth growing Thumbers contacting OCF and following
U5 on Facebook, InstaRram and TikTok.
The Novel-in-a-year and other fantasy Wflting courses have been carrying on nicely. and alumni are connecting to carry
on the tonversalions ènd collabofat+on5. We a150 started a new study-ai your-own-speed Fantasy Writing Course for
beginners, which is provin8 popular. We held a successful in-person course over five days in Julyi Stayin8 at the
Wadham College and explorin8 Oxford ond èll ol its inspiring surroundin8S
Another busy year for the OCF. with lots io be proud ofl We can't wait to see whal happens to grow the love of fantasy
writing ènd creativity rnore widely in the months and years to come.
Flnanclal Review, ReseThes, Golni Concern and Future Plan5
In the period we raised è total 01 £34,377, Ifom courses, donations and sales ol rnerchèndise from our shop.
Deducting expenditure of £156.313. we have a balance 01 £313.927 as of 31 December 2023. The online treative
writing courses make surpluses, with iniome of £23.353 exceeding costs of £17.603. The lion's share ol costs in 2023
was the E136,560 Spent on convertin8 the lop iwo floors of S Ngrthmoor Road a cen¢fe for living. £ollaborarion and
telebration In the spirir of Tolkien and the Inklin6s. This has been capitalised and will be amoriised over S years.An
a8reernent between Ihe owners ol S Northmoor Road and Pfoje(i Northmoor lor the Tentèl of the lop floor over 5
vear5 wa5 approved by the Charily Commisslon. No more major property expendiiure is envi5a8ed at this (ime. The
trustees have reviewed the allocaiion ol designaied fund5 between property. development. scholarship and projetls to
enable the charitv to continue for at least live vears.
Re5erve5 Policv
The trustees have reviewed the allocation of desi8nated lunds between property, development, scholarship and
projects to enable the charily io conrinue lor 31 least five years. During 2023, £150.000 of funds were placed ihrouEh
the CAF Charity Platform to rnaximise interest and to minimise the risk of losin8 funds through failure of any one bank.
Fylure Plans
Our de518nated funds explain the fourfold areas ol activity of the charily mown8 forward.. £156,990 remains ol the
£200,000 originally designatetj for develolping a physical presence in Northffloor Road and for developing a location for
film5. £120,000 rernains in the developmenr funds. to cover Ihe core costs of the char1ty in 2024 and beyond. Our aim
is that by 2026 we will have established a susiainable literary cenire wirh a 8lobal reath. attraciing a sieady flow ol
donaiions and other incorne. extitin8 new generations of creative5 abour Tolkien. the Inklin8s and their own creaiivilv
as wriiers and artists.
8uilding on the success ol the ChildreN's Fantasy Novel Priie. a scholarships lund ol £I0,c￿ remains desiEnated io
provide Scholarships for students and other5 who would not otherwise be able to artend our courses. After donating
£10,000 io the givin8 platform. a fund ol EIO.C(Q is designated to develop world partner5 for Project Northmoor and
for schemes at the Story Museum.
for and on behalf of the Tru5tee5
Dr Nigel Pearson
Chair of rhe Trustees
23 Septernber 2024

Independent Examiner's Report to the trustees of Project Northmoor Limited { the
Companv")
I report to the charity trustees on my examination of the accounts of the Company for the period
ended 31 December 2023.
Responsibllities and basis of report
As the charity's trustees of the Company land also its directors for the purposes of company lawl
you are responsible for the preparation of the accounts in accordance with the requirements of the
Companies Act 20061'the 2006 Act'l.
Having satisfied myself that the accounts of Project Northmoor Limited are not required to be
audited under Part 16 of the 2(K)6 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 Att 2011 I'the 2011 Act'l- In carrying out my examination I have followed the Directions
given by the Charity Commission under section 14515llbl of the 2011 Act.
Independent exarniner's stalement
I have completed my examination. I confirm that no matters have come to my attention in
connection with the examination 8ivin8 me cause to believe:
accounting records were not kept in respect of Project Northmoor Limited 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 accounting requirements of section 396 of the 2006 Act
other than any requirement that ihe 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 Pfinciples of the
Stolement 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 IFRS 1021.
I have no concern5 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.
tFCA
For and on behalf of
Just Audit & Assurance Ltd
37 Market Square
Witney
Oxfordshire
OX28 6RE
Date..

Project Northmoor Ltd (limited by guarantee)
Statement of Financial Artivities
Year ended 31 December 2023
Unrestricted Designated
2023
2022
Income
Course Fees
Donations
Sales of Merchandise
23,353
9,515
1,509
23,353
9,515
1,509
22,536
8,110
3,097
Total Income
34,377
34,377
33,742
Eypenditure
Fundraising
Paypal and other charges
Merchandise
Course costs
Literature Prize
Project Grant
Properly costs
Amortisation
Salaries
Overheads
Governance
67.128
958
1.647
15.603
67.128
958
1.647
15,603
2.LN)O
10.000
65,273
1,803
1.859
22,220
io,ocrfJ
15,698
27,312
27,312
28,228
1.547
1.890
28,228
1.547
1,890
28,520
4,094
1,500
Total Expenditure
117,001
39.312
156.313
140,966
INet Expendltyrel
182,6241
139.312
{121,9361
1107,2241
Transfers between funds
198,(KQ
1198,OCQI
Net Movement in Funds
115,376
1237,3121 1121.9361
1107,2241
Total Funds brou8ht forward
li
11.561
424,302
435.863
543.087
Total Fund5 carried fonvard
li
126.937
186.990
313,927
435.863
The statement of financial activities includes all gains and losses recognised in the year.
All income and expeniliture derives from continuing activities

Prolect Northmoor Ltd Illmited by guaranteel
8alance Sheet at 31 December 2023
2D23
2021
Fixed A$5ets
Properly
io
109.248
Current Asset5
Cash at b3Dk and in hènd
207.376
437.363
Current Assets
207.376
437.363
12.6971
11,5001
Net Current Asset5
204.679
43S,863
Net Assets
313.927
435.863
Funds ol the Charlty
Vnre5fricted Funds
General
UnresrrScred Funds
Desi&n4ted Funds
Property Fund
Development Fund
5¢holaFship Fund
Projects Fund
16.937
11.561
156.990
120,OC¥)
io.otsj
io.oTr)
184.302
Iso.000
50.000
40.oc
296,990
424.302
Tot*1 Funds
12. JJ
313,927
43S.863
FDI ihe flnanciol yriod thdin8 31 Oetember 2023tbe chariiy was enlilledio exemption lirrtn ¥Trder ieciion47? of Ihe Compafiies Act 2006.
- The ￿ern￿r$ havè ntst ftquirtd the chiirtytoobt•ih èn•uditof 1t$x￿￿lsIN ihe pe￿d In quesiiM*h •¢¢￿dance with sertlon 476,. Ind
Thp dlreciors a(knowled8ttheir 1esponsibilbiiesfortorn￿YIN8￿lh Iheregulremenis ol iheAct Wllh respect to a¢¢oynlitl8 rtcords tht
pieparètion ol account5.
Thest financial stètemen15 have t￿en otepaied If* •Ccw4anCt￿thIhe oltheConwniesAct 21￿ applicabletocompanle5 subject lo
the small cornoènie* rt8ime.
The lin•ntial siatements wereapproved by Ihttsoa¥d of Ttuatts•nd OTr rts behallby
23 september 2024

Project Northmoor Ltd (limited by guarantee)
Notes to the Accounts
for the year ended 31 December 2023
1. 83515 of Preparation. Accounting Convention and Assessment of Going Concern
These accounts have been prepared Under the historical cost convention and on the accruals
basis with items recognised at cost or transaction value unless Otherwise stated in the relevant
notes to these accounls. The accounts have been prepared in accordance with the Statement of
Recommended Practice.. "Accounting and Reporting by Charities preparing their accounts in
accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland
IFRS 1021 issued in October 2019 and effective 1st January 2019" and with the Charities Act 2011.
The charity constitutes 8 public benefit entity as defined by FRS 102.
These financial statements have been prepared on the going concern basi5.
2. Accounting Policies
al Recognition of Intome
All income is recognised in the Statement of Financial Activities I'SOFA I when the charity is
legally entitled to the income and the amount can be measured with reasonable accuracy.
bl Grants and donatlons
Grants and donations are only included in the SOFA when the general income recognition criteria
are met. The charity has nol received any government grants in the period.
cl Liabilities Recognition
Liabilities are recognised where it is more likely than not that there is a legal or consiructive
obligation committing the charity to pay out resources and the amount of the obligation can be
measured with reasonable cerlaintv.
dl Governance Costs
These include all costs involving the public accountability of the charity and it5 compliance with
regulations and good practice and any costs that may arise from trustees, meetings.
el Statement of Cash Flows
The Charity has taken advantage of the provisions in the SORP for charities applying FRS 102
Update Bulletin I nol to prepare a Statement of Cash Flows.
fl Bank Balance
This is included at the Sum shown on the bank statement at the close of business on the balance
sheet date after adjusting for any unpresented items if appropriate.
gl Debtors, Creditors
Debtors and creditors are measured at the values expected to be received and due in
settlement respectively.

Project Northmoor Ltd (limited by guarantee)
Notes to the Accounts
for the twelve months ended 31 December
2023
3 Tru5tees' Remuneration. Expenses and Related Party Transaction5
The Trusiees received no remuneration. No Tru5tee5 were paid expense5.
4 Income
Our income was £34,37712022 £33,742).
S Analysls of resources expended by expenditure type
Charitable Activities expendilure comprised of £82,725. This is split betweeen £17,60312022 £22,220)
for teaching Staff on the courses, speakers and attendant cosls. such as course materials, payments
for in-peTSon tourses, Mighty Networks and Zoom: £27.31212022 £15,698) on establishing a presence
in Northmoor Road where Tolkien lived,. and £25.81012022 £25,668) for the 90% of staff costs,
£2,000 for the Prize and £10,000 on the projecl granl.
6 Staff costs (included In D5rect casts)
Staff costs were £28,67812022 £28,520). We have a Chief Execeutive and an administrator who run
the charity on a day-to-day basis. both the administration5 and development roles. No employees
were paid over £60k. The employees are deemed to spend 90% of their lime on ch3rilable activites
and IO% on governance.
2023
2022
Gross Salaries
Pension C051S
27,621
607
28,228
27.913
607
28,520
7. Fundralslng costs
The majority of our fundraising costs were for publicily of £67.12812022 £65,273). We have
employed the PR and Marketing firm CCB holdings on a regular basis to provide website sUPPOrt and a
team to run our social media. Paypal and oiher charges at £95812022 £ 1,8031 are disclosed
separately. as they are clearly identifiable on the statements. CCB Holdings èlso deal with many other
issues, for example producing the podcast, brochure design. online shop admin, and devising the
signup forms online for the courses. We also have website. mailchimp, podcosting IRestreaml and
Facebook advertising costs.
8. Corporation taxation
The charity is exempt from tax on income and gains falling wiihin section 505 of the Taxes Act 1988 or .
9. Insurance
Included in Overheads is £302 for trustee indemnity insurance

Project Northmoor Limited {limited by Euorantee}
Notes to the Accounts
for the twelve months ended 31 December 2023
10. Fixed Assets
The Property consists of irnprovement5 rnade to the top two floors of 5 Northrnc￿r Road under a live year
lease with the owners of the property arid as agreed with the Charity Comm1$5ion. Cost5 Incuried in 2022
are treated as expenditure. Costs incurred in 2023 ère capitalised and then omortised over 5 years on a
5trai8ht line basis, calculated on the costs incurred in the year.
2023
136,$60
2022
Costs incurred In year
Amort150tion based on 20% of in year costs
27.312
To 8alènce Sheet
109,248
11. Credltors
2023
2021
Tèxarion
Pensi¢n
Fee5
Independent Exam
471
133
293
1.5
1.500
2,697
12. Funds
Fund5 held by Ihe ¢harity are tither..
Unresiricted 8eneral fund5
These are lunds which can be used in K¢ordaThce with the charitable objert5 at the discretion ol ihe
trustee5.
Oesignèted funds
These are unrestricted funds of the charity whKh the trustees h•ve de¢iltd at their discretion to set
aside to use for a specillc purpose.
RestTlCted fund5
These are funds that ean only be used for particular restriaed purp05e5 Wlthin the objerts of thè charity.
Restrittions arise when specified by the donor or when funds are r•i5ed for ￿rtIcular restricted purpose
13. Ilmlted by iuarantee
The privatè company is limited by guarantee, regisrered In Eniland and Wales. and does not have è share
capital. Each member gives a guaraniee to contribute o Sufn. not excee4in8 £1. to the company shtyjld it
be wound up. At 31 De¢ember 2023 there were 3 mtmbers
14. Movement in funds
8rought
forward
IncorninE
re5011r¢es
Outgoing
resources
Transfers
Cèrried
forward
General fund
Designated Funds
Property Fund
Developrnent Fund
Scholarship Fund
Projects Fund
11.561
34.377
1117.Tr)11 88.￿*
16.937
184.302
150.tKKI
50.(K*I
40.￿￿•
127.3121
156,990
120,000
10.000
10.000
130,IXX)I
12.CKKII 138.OWI
110,LKt)1 120.LKKII
Total funds
435,863
34.377
1156,3131
313,927