OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2023-12-31-accounts

Charity number: 202973

THOMAS HICKMAN'S CHARITY

TRUSTEES' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2023

Thomas Hickman’s Charity Charity No. 202973

Trustees’ Annual Report

for the year ended 31[st] DECEMBER 2023

Correspondents and Clerks to the Charity are Mr. J Leggett, Clerk Mrs. D. Godleman, Assistant Clerk Rickford House, 12 Rickfords Hill, Aylesbury Bucks, HP20 2RZ Telephone No: 01296 761688

THOMAS HICKMAN’S CHARITY Charity No. 202973

TRUSTEES’ ANNUAL REPORT FOR THE YEAR ENDED 31[st] DECEMBER 2023

Reference and Administration Details

Mr Roger Basil Harwood (Chairman) Mrs Elizabeth Mossford Mrs Janet Mary Taylor Mr Tim Leon Voss Reverend Douglas Lee Zimmerman

Mr. J Leggett, Clerk Mrs. D Godleman, Assistant Clerk Rickford House, 12 Rickfords Hill, Aylesbury, Bucks, HP20 2RZ

Messrs. Hillier Hopkins LLP, 249 Silbury Boulevard Milton Keynes Buckinghamshire MK9 1NA

Structure, Governance and Management

This work has identified no significant risks to the charity.

Objectives, Activities

To apply the income of the Charity after payment of the proper expenses of management as follows:-

Achievements and Performance

2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Elderly

1.9%
0.6%
2.2%
5.5%
5%
23.5%
3.2%
8.2%
10.37
7%
4.2%
1.6%
5.2%
5.7%
13.04%
25%
12.28
Non-elderly
98.1%
99.92%
97.8%
94.5%
95%
76.5%
96.8%
91.8%
89.63
93%
95.8%
98.4%
94.8%
94.3%
86.6%
75%
87.72

A referral breakdown is provided below:

C.A.B

0
BUCKS.C
NHS

0 1
INDIV.
55
OTHER
1

4.9 The Trustees also made grants of £ 106,750 to organisations covering the needs of specific groups, i.e Youth Concern, Citizens Advice Bucks, Southcourt Baptist Church, Space, Florence Nightingale Hospice Charity, Connection Support, Spinal Injuries Association, Bucks Vision, Lindengate, Aylesbury Foodbank, and Aylesbury Town Chaplaincy.

Financial Review

As to investments, the Trustees continue to rely on advice from their stockbrokers.

5.5.2 The Charity is not financially dependant for support from any individuals, corporations or classes of donors known to play a key role in its affairs. 5.5.3 The financial resource of the Charity is sufficient to support the Charity's objectives. 5.5.4 The Charity has not bn set up to undertake a specific project. .5 All investments and assets held by the Charity have been acquired in accordance with the powers available to the Trustees. 5.5.6 The assets of the Charity are regarded by the Trustees as sufficient to meet their charitsble objects. pi ns for the Futu .1 The Trustees will seek to continue to effectively manage and distribute the assets of the charity ft)r the purposes of the charity's objettives into the foreeable future. STATEMENT OF TRUSTEES, RE PONSZBILITIE Charity law requires the Trustees to prepare Financial Statements for each financial year which give a true and fair view of the state of affairs of the Charity and of its financial activities for that period. In preparing those Financial Ststements the Trustees are required to'.- (a) Select suitable accounting poliaes and apply them consistently; (b) Make judgements and estimates that are reasonable and prudent; (c) State whether the policies adopted are in accordance with the Ststement of Recommended Practice (Accounting and Reporting by Charities) issued by the Charity Commission for England and Wales and with applicable accounting standards, subjett to any material departures disclosed and explained in the Financial Statements; (d) Prepare the Financial Ststements on the going concern basis unless it is inappropriate to assume that the Charity will continue in business. The Trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at the time the financial position of the Charity and to enable them to ensure that the Financial Statements comply with the Charities Att 2011. They are responsible for safeguarding the assets of the Charity and hence for tsking reasonable steps for the prevention and detertion of fraud or other irregularities. The Report was approved by the Board of Trustees on... 1.0. ..2024 Roger Basil Harwood (Chairman)

THOMAS HICKMAN'S CHARITY

CONTENTS

Page
Reference and administrative details of the charity, its Trustees and advisers 1
Independent auditors' report on the financial statements 2 - 5
Statement of financial activities 6
Balance sheet 7
Statement of cash flows 8
Notes to the financial statements 9 - 23

THOMAS HICKMAN'S CHARITY

REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 31 DECEMBER 2023

Trustees

Mr Roger Basil Harwood Mrs Elizabeth Mossford Mr Tim Leon Voss Reverend Douglas Lee Zimmerman Mrs Janet Mary Taylor

Charity registered number

202973

Principal office

Rickford House, 12 Rickford's Hill, Aylesbury, Bucks, HP20 2RZ

Independent auditors

Hillier Hopkins LLP, 249 Silbury Boulevard, Milton Keynes, Bucks, MK9 1NA

Bankers

Lloyds TSB PLC, Aylesbury, Bucks, HP20 1TD

The Bank of New York Europe Limited, 1 Canada Square, London, E14 5AL

Blackrock Investment Management (UK) Ltd, 12 Throgmorton Avenue, London, EC2N 2DL

Page 1

THOMAS HICKMAN'S CHARITY

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THOMAS HICKMAN'S CHARITY

Opinion

We have audited the financial statements of Thomas Hickman's Charity (the 'charity') for the year ended 31 December 2023 which comprise the Statement of financial activities, the Balance sheet, the Statement of cash flows and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

The financial statements have been prepared in accordance with Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standards applicable in the UK and Republic of Ireland (FRS 102) in preference to the Accounting and Reporting by Charities: Statement of Recommended Practice issued on 1 April 2005 which is referred to in the extant regulations but has been withdrawn.

This has been done in order for the accounts to provide a true and fair view in accordance with the Generally Accepted Accounting Practice effective for reporting periods beginning on or after 1 January 2015.

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the Trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charity's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the Trustees with respect to going concern are described in the relevant sections of this report.

Page 2

THOMAS HICKMAN'S CHARITY

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THOMAS HICKMAN'S CHARITY (CONTINUED)

Other information

The other information comprises the information included in the Annual report other than the financial statements and our Auditors' report thereon. The Trustees are responsible for the other information contained within the Annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Matters on which we are required to report by exception

We have nothing to report in respect of the following matters where the Charities (Accounts and Reports) Regulations 2008 requires us to report to you if, in our opinion:

Responsibilities of trustees

As explained more fully in the Trustees' responsibilities statement, the Trustees are responsible for the preparation of the financial statements which give a true and fair view, and for such internal control as the Trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the Trustees are responsible for assessing the charity's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Trustees either intend to liquidate the charity or to cease operations, or have no realistic alternative but to do so.

Page 3

THOMAS HICKMAN'S CHARITY

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THOMAS HICKMAN'S CHARITY (CONTINUED)

Auditors' responsibilities for the audit of the financial statements

We have been appointed as auditor under section 144 of the Charities Act 2011 and report in accordance with the Act and relevant regulations made or having effect thereunder.

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.

We also obtained an understanding of the legal and regulatory frameworks that the Charity operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. We focused on laws and regulations that could give rise to a material ment in the financial statements, including, but not limited to, the Charities Act 2011 and relevant tax legislation.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

Page 4

THOMAS HICKMAN'S CHARITY

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THOMAS HICKMAN'S CHARITY (CONTINUED)

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' report.

Use of our report

This report is made solely to the charity's trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. Our audit work has been undertaken so that we might state to the charity's trustees those matters we are required to state to them in an Auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charity and its trustees, as a body, for our audit work, for this report, or for the opinions we have formed.

Hillier Hopkins LLP

Chartered Accountants Statutory Auditor 249 Silbury Boulevard Milton Keynes Bucks MK9 1NA

Date: 8 October 2024

Hillier Hopkins LLP are eligible to act as auditors in terms of section 1212 of the Companies Act 2006.

Page 5

THOMAS HICKMAN'S CHARITY

STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 DECEMBER 2023

Note
Income from:
Charitable activities
3
Investments
4
Other income
5
Total income
Expenditure on:
Raising funds
6
Charitable activities
Total expenditure
Net (expenditure)/income before net gains/(losses)
on investments
Net gains/(losses) on investments
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Net movement in funds
Total funds carried forward
Unrestricted
funds
2023
£
224,486
614,488
1,888
840,862
45,107
836,365
881,472
(40,610)
316,157
275,547
23,656,430
275,547
23,931,977
Total
funds
2023
£
224,486
614,488
1,888
840,862
45,107
836,365
881,472
(40,610)
316,157
275,547
23,656,430
275,547
23,931,977
Total
funds
2022
£
214,710
549,290
-
764,000
22,409
719,777
742,186
21,814
(2,314,598)
(2,292,784)
25,949,214
(2,292,784)
23,656,430

The Statement of Financial Activities includes all gains and losses recognised in the year.

The notes on pages 9 to 23 form part of these financial statements.

Page 6

THOMAS HICKMAN'S CHARITY BALANCE SHEET AS AT 31 DECEMBER 2023 2023 2022 Note Fixed assets Tangible assets Investments 12 13 4,837,830 18,439,067 5,000,555 18, 122,910 23.276,897 23, 123,465 Current assets Debtors Cash at bank and in hand 14 121.929 579.393 114,853 459,366 701,322 574,219 Creditors.. amounts falling due wf(hin one year 15 146.2421 (41,254) Net current assets 65S,080 532,965 Totrl assets less current Ilabilities 23.931,977 23, 656,430 Total net assets 23,931.977 23,656,430 Charity funds Restricted funds Unrestricted funds 16 16 23,931,977 23,656,430 Total funds 23,931,977 23, 656,430 The financial slalements were approved and aulhorised for issue by the Tru$lees and signed on their behalf by.. Mr Roggr Basil Ha￿00d Date". The notes on pages 9 10 23 form part of these financial statements. Page 7

THOMAS HICKMAN'S CHARITY

STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 DECEMBER 2023

Cash flows from operating activities
Net cash used in operating activities
Cash flows from investing activities
Purchase of investments
Net cash provided by/(used in) investing activities
Change in cash and cash equivalents in the year
Cash and cash equivalents at the beginning of the year
Cash and cash equivalents at the end of the year
The notes on pages 9 to 23 form part of these financial statements
2023
£
120,027
-
-
120,027
459,366
579,393
2022
£
173,108
(500,000)
(500,000)
(326,892)
786,258
459,366

Page 8

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

1. General information

Thomas Hickman's Charity is an unincorporated association arising from the Will of Thomas Hickman dated 1st January 1695 and is governed by a Charity Commission Scheme dated 22nd June 1979.

2. Accounting policies

2.1 Basis of preparation of financial statements

The financial statements 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), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Charities Act 2011.

Thomas Hickman's Charity meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy.

2.2 Income

All income is recognised once the Charity has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.

Income tax recoverable in relation to investment income is recognised at the time the investment income is receivable.

2.3 Expenditure

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, 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 classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use.

Expenditure on raising funds includes all expenditure incurred by the Charity to raise funds for its charitable purposes and includes costs of all fundraising activities events and non-charitable trading.

Expenditure on charitable activities is incurred on directly undertaking the activities which further the Charity's objectives, as well as any associated support costs.

Grants payable are charged in the year when the offer is made except in those cases where the offer is conditional, such grants being recognised as expenditure when the conditions attaching are fulfilled. Grants offered subject to conditions which have not been met at the year end are noted as a commitment, but not accrued as expenditure.

All expenditure is inclusive of irrecoverable VAT.

Page 9

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

2. Accounting policies (continued)

2.4 Interest receivable

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the Charity; this is normally upon notification of the interest paid or payable by the institution with whom the funds are deposited.

2.5 Tangible fixed assets and depreciation

Tangible fixed assets costing £1,000 or more are capitalised and recognised when future economic benefits are probable and the cost or value of the asset can be measured reliably.

Tangible fixed assets are initially recognised at cost. After recognition, under the cost model, tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. All costs incurred to bring a tangible fixed asset into its intended working condition should be included in the measurement of cost.

Depreciation is charged so as to allocate the cost of tangible fixed assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following bases:

Freehold property - 2% straight line
Building Improvements - 2% straight line
Fixtures and fittings - 25% straight line
Computer equipment - 33% straight line

2.6 Investments

Fixed asset investments are a form of financial instrument and are initially recognised at their transaction cost and subsequently measured at fair value at the Balance sheet date, unless the value cannot be measured reliably in which case it is measured at cost less impairment. Investment gains and losses, whether realised or unrealised, are combined and presented as ‘Gains/(Losses) on investments’ in the Statement of financial activities.

2.7 Debtors

Trade and other debtors are recognised at the settlement amount. Prepayments are valued at the amount prepaid.

2.8 Cash at bank and in hand

Cash at bank and in hand includes cash and short-term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

Page 10

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

2. Accounting policies (continued)

2.9 Liabilities and provisions

Liabilities are recognised when there is an obligation at the Balance sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably.

Liabilities are recognised at the amount that the Charity anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.

Provisions are measured at the best estimate of the amounts required to settle the obligation.

2.10 Financial instruments

The Charity only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.

2.11 Pensions

The Charity operates a defined contribution pension scheme and the pension charge represents the amounts payable by the Charity to the fund in respect of the year.

2.12 Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the Charity and which have not been designated for other purposes.

Designated funds comprise unrestricted funds that have been set aside by the Trustees for particular purposes. The aim and use of each designated fund is set out in the notes to the financial statements.

Investment income, gains and losses are allocated to the appropriate fund.

3. Income from charitable activities

Unrestricte Total Total
d funds funds funds
2023 2023 2022
£ £ £
Income from charitable activities - Contributions received
from almshouse occupants 224,486 224,486 214,710

Page 11

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

4. Investment income

Rental income
Income from listed investments
Bank interest
Unrestricte
d funds
2023
£
157,594
454,259
2,635
614,488
Total
funds
2023
£
157,594
454,259
2,635
614,488
Total
funds
2022
£
126,864
422,269
157
549,290

5. Other incoming resources

Unrestricte Total Total
d funds funds funds
2023 2023 2022
£ £ £
Other income 1,888 1,888 -

6. Investment management costs

Rental property costs
Analysis of grants
Grants paid
Unrestricte
d funds
2023
£
45,107
Grants to
Institutions
2023
£
106,750
Total
funds
2023
£
45,107
Grants to
Individuals
2023
£
36,552
Total
funds
2022
£
22,409
Total
funds
2023
£
143,302

7. Analysis of grants

Page 12

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

7. Analysis of grants (continued)

Grants to Grants to Total
Institutions Individuals funds
2022 2022 2022
£ £ £
Grants paid 135,264 72,050 207,314

Page 13

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

7. Analysis of grants (continued)

The Charity has made the following material grants to institutions during the year:

Name of institution
Southcourt Baptist Church
Aylesbury Foodbank
Community Impact Bucks
Florence Nightingale Hospice
SPACE
Youth Concern
Chilterns MS Centre
Bucks Vision
Aylesbury Methodist Church
St Mary's Church Aylesbury
Spinal Injuries Association
Citizens Advice Bureau
The Pepper Foundation
Aylesbury Homeless Action Group
Connection Support
Lindengate
Heart of Bucks
Age UK Buckinghamshire
Animal Antiks
Other grants to institutions
2023
£
1,250
9,000
-
5,000
10,000
17,500
-
1,000
2,000
-
2,000
12,500
-
12,500
4,000
5,000
25,000
-
-
106,750
-
106,750
2022
£
22,849
7,000
5,000
3,000
10,000
20,500
8,000
-
3,000
2,500
2,000
-
3,000
24,415
-
10,000
-
8,000
5,000
134,264
1,000
135,264

8. Analysis of expenditure by activities

Activities Grant
undertaken funding of Support Total
directly activities costs funds
2023 2023 2023 2023
£ £ £ £
Charitable activities 574,134 143,302 118,929 836,365

Page 14

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

8. Analysis of expenditure by activities (continued)

Charitable activities
Analysis of direct costs
Staff costs
Depreciation
Almshouse expenses
Analysis of support costs
Clerk to the Trustees
Maintenance control and supervision
Office and miscellaneous costs
Professional fees
Governance costs
Activities
undertaken
directly
2022
£
398,439
Grant
funding of
activities
2022
£
207,314
Activities
2023
£
60,440
162,725
350,969
574,134
Activities
2023
£
28,159
19,260
14,717
-
56,793
118,929
Support
costs
2022
£
114,024
Total
funds
2023
£
60,440
162,725
350,969
574,134
Total
funds
2023
£
28,159
19,260
14,717
-
56,793
118,929
Total
funds
2022
£
719,777
Total
funds
2022
£
40,655
162,725
195,059
398,439
Total
funds
2022
£
34,518
6,999
7,560
2,005
62,942
114,024

Page 15

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

9. Auditors' remuneration

2023 2022
£ £
Fees payable to the Charity's auditor for the audit of the Charity's annual
accounts 5,500 5,000
Fees payable to the Charity's auditor in respect of:
All non-audit services not included above 6,625 6,165

10. Staff costs

2023
£
Wages and salaries
55,869
Contribution to defined contribution pension schemes
4,571
60,440
The average number of persons employed by the Charity during the year was as follows:
2023
No.
Pastoral care
3
2022
£
37,192
3,463
40,655
2022
No.
2

No employee received remuneration amounting to more than £60,000 in either year.

11. Trustees' remuneration and expenses

During the year, no Trustees received any remuneration or other benefits (2022 - £NIL) .

During the year ended 31 December 2023, no Trustee expenses have been incurred (2022 - £NIL) .

Page 16

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

12. Tangible fixed assets

Cost or valuation
At 1 January 2023
At 31 December 2023
Depreciation
At 1 January 2023
Charge for the year
At 31 December 2023
Net book value
At 31 December 2023
At 31 December 2022
13.
Fixed asset investments
Freehold
property
£
5,044,484
5,044,484
1,777,767
100,819
1,878,586
3,165,898
3,266,717
Fixtures and
fittings
£
44,130
44,130
44,130
-
44,130
-
-
Computer
equipment
£
6,912
6,912
6,912
-
6,912
-
-
Other fixed
assets
£
3,095,316
3,095,316
1,361,478
61,906
1,423,384
1,671,932
1,733,838
Total
£
8,190,842
8,190,842
3,190,287
162,725
3,353,012
4,837,830
5,000,555
Cost or valuation
At 1 January 2023
Revaluations
At 31 December 2023
Net book value
At 31 December 2023
At 31 December 2022
Listed
investments
£
18,122,910
316,157
18,439,067
18,439,067
18,122,910

Page 17

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

14. Debtors

2023 2022
£ £
Due within one year
Other debtors 121,929 114,853

15. Creditors: Amounts falling due within one year

Other creditors
Accruals and deferred income
2023
£
1,589
44,653
46,242
2022
£
511
40,743
41,254

Page 18

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

16. Statement of funds

Statement of funds - current year

Balance at 1
January
2023
£
Unrestricted funds
Designated funds
Extraordinary repair fund
14,308
Cyclical repair fund
42,285
56,593
General funds
General Funds - all funds
23,599,837
Total Unrestricted funds
23,656,430
Income
£
-
-
-
840,862
840,862
Expenditure
£
-
-
-
(881,472)
(881,472)
Gains/
(Losses)
£
-
-
-
316,157
316,157
Balance at
31
December
2023
£
14,308
42,285
56,593
23,875,384
23,931,977

Page 19

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

16. Statement of funds (continued)

Statement of funds - prior year

Unrestricted funds
Designated funds
Extraordinary repair fund
Cyclical repair fund
General funds
General Funds - all funds
Total Unrestricted funds
Balance at
1 January
2022
£
14,308
42,285
56,593
25,892,621
25,949,214
Income
£
-
-
-
764,000
764,000
Expenditure
£
-
-
-
(742,186)
(742,186)
Gains/
(Losses)
£
-
-
-
(2,314,598)
(2,314,598)
Balance at
31
December
2022
£
14,308
42,285
56,593
23,599,837
23,656,430

Page 20

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

17. Summary of funds

Summary of funds - current year

Balance at 1
January
2023
£
Designated funds
56,593
General funds
23,599,837
23,656,430
Summary of funds - prior year
Balance at
1 January
2022
£
Designated funds
56,593
General funds
25,892,621
25,949,214
Income
£
-
840,862
840,862
Income
£
-
764,000
764,000
Expenditure
£
-
(881,472)
(881,472)
Expenditure
£
-
(742,186)
(742,186)
Gains/
(Losses)
£
-
316,157
316,157
Gains/
(Losses)
£
-
(2,314,598)
(2,314,598)
Balance at
31
December
2023
£
56,593
23,875,384
23,931,977
Balance at
31
December
2022
£
56,593
23,599,837
Summary of funds - prior year
Designated funds
General funds
23,656,430

18. Analysis of net assets between funds Analysis of net assets between funds - current year

Tangible fixed assets
Fixed asset investments
Current assets
Creditors due within one year
Total
Unrestricte
d funds
2023
£
4,837,830
18,439,067
701,322
(46,242)
23,931,977
Total
funds
2023
£
4,837,830
18,439,067
701,322
(46,242)
23,931,977

Page 21

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

18. Analysis of net assets between funds (continued)

Analysis of net assets between funds - prior year

Tangible fixed assets
Fixed asset investments
Current assets
Creditors due within one year
Total
Unrestricted
funds
2022
£
5,000,555
18,122,910
574,219
(41,254)
23,656,430
Total
funds
2022
£
5,000,555
18,122,910
574,219
(41,254)
23,656,430

19. Reconciliation of net movement in funds to net cash flow from operating activities

20.

Net income/expenditure for the year (as per Statement of Financial
Activities)
Adjustments for:
Depreciation charges
Gains/(losses) on investments
Increase in debtors
Increase in creditors
Net cash provided by operating activities
Analysis of cash and cash equivalents
Cash in hand
Total cash and cash equivalents
2023
£
275,547
162,725
(316,157)
(7,076)
4,988
120,027
2023
£
579,393
579,393
2022
£
(2,292,784)
162,725
2,314,598
(20,221)
8,790
173,108
2022
£
459,366
459,366

Page 22

THOMAS HICKMAN'S CHARITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

21. Analysis of changes in net debt

Cash at bank and in hand At 1
January
2023
£
459,366
459,366
Cash flows
£
120,027
120,027
At 31
December
2023
£
579,393
579,393

22. Grant commitments

2023 2022
£ £
Approved but not provided in these financial statements
Grants approved not yet paid - 25,000

23. Pension commitments

The Charity operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Charity in an independently administered fund. The pension cost charge represents contributions payable by the Charity to the fund and amounted to £4,019 (2022 - £3,463).

Page 23