Brooklands Residents Association Garden Leys Leighton Buzzard Bedfordshire LU7 3PQ Charity Number: 278347 


## **Brooklands Residents Association** 

## Trustees Report for year ending: 31[st] March 2023 

The Trustees present their report together with the financial statement for the Charity for the year ending 31[st] March 2023. 

The Financial Statement has been prepared in accordance with the accounting policy and complies with both the Charities Constitution and applicable law. 

The Trustees during the year were: 

Mr K A Rapp Mr R J Stone Mr A Quinn 

Brooklands Residents Association is a registered charity – number: 278347 and is governed by the Constitution of the Association adopted at the Annual General Meeting held on 12[th] July 1979 and subsequent amendments. 

The registered address is: 

Brooklands Hall Garden Leys Leighton Buzzard LU7 3PQ 

The principal banker for the Association is: 

Santander 1 Hockliffe Street Leighton Buzzard Bedfordshire LU7 1HG 




The object of the Charity is to provide recreational facilities for the benefit of the local residents and for use by voluntary organisations. 

The Association premises have been used by members for a number of different activities including: 

Dance Practice Rock & Roll Club Monthly Darts Team Pool Team Quiz Nights Disco Nights Bingo Soft play for juniors Entertainment Nights Tea and Coffee group gatherings – Over 60’s Carnival preparation for the Association float Festive Events – Easter Bonnet, Father Xmas, etc 

The Association premises are also used by various other local organisations as a venue for their activities. 

The premises is also an operational base for the National Blood Transfusion Service when they operate in the area. 

Additionally, the premises are used as the local Polling Station from time to time, as the need arises. 

The Charity is administered by an executive committee comprising: 

President: Mrs L Eggleton Chairman: Mr R Hercock Secretary: Mrs A Hercock Hon Treasurer: Mrs A Del Greco 

Other Committee members serving at the date of this report are: 

Mrs S Harding, Mr C Major, Mr J McCormick,  Mr R Silvester, Mr A Beauvoisin 




## **Financial Update:** 

Following Covid we found that members were slow to return to the club, however, this did steadily increase as the year progressed. 

Regal Scroll Ltd who operate the bar within the Association premises had reduced takings over the financial year and were not in a position to make a donation to Brooklands Residents Association, which it has made in previous years. 

In fact at 31[st] March 2023 the Charity had advanced £38,501 to Regalscroll  and the Company was not in a position to repay this advance as a result of losses which had arisen. 

It is anticipated that profits should arise in future years which will enable repayment to the Charity. 

The financial statement for the Association shows: 

Income: £47,734 Expenditure: £62,880 Result = shortfall: -£15,146 

Funds carried forward in the Association (which includes the written down value of the property) are now £281,241. 

## **Risk Management:** 

Due to the slow return of members to the club, only routine, preventative and reactive maintenance as required during the financial year was carried out. 

Full evaluation was made of the Fire Safety System with an audit completed and the report presented to us on the 16[th] March 2023. It was fully agreed by the Committee to proceed with all the requirements and installation of a new Fire System to take place in the 2[nd] half of 2023. 

## **Cosmetic Improvements:** 

No internal cosmetic changes were made. Volunteers assisted in making the gardens and outside areas, attractive and inviting. 

## **Future Development:** 

The Trustees together with the Committee are continuing to review how the Association may best serve the interest of the Members. 

The consensus is to operate as normal for the foreseeable future without any changes to our normal activities. 




## **Condition of The Property:** 

It is the policy of the Charity to maintain unrestricted funds at a level to meet the ongoing expenditure with the upkeep and maintenance of the Charities property. 

Approval: 

This report was submitted by the Trustees and signed on their behalf. 

Mr K A Rapp (Trustee) 



FOR
FOR
Chari
IL4 & DA THOMPSON
30 HIGH STrEET
LEIGEfoN BUZZA￿ BEDS
LU7 IEA

ON
Ind
ndent EX￿lIner'S Re
I report on the a￿ullts of the Association for the year ended 31 Majrh 2023. which are set out on
pages3 to 7.
Re8pe¢tiYe responsibllitles of Trustee8 and Eumlner
The Charity's Trnstees are responsible for the preparation of tk accounts.
The Chartty's Trustees ￿nStd¢rth&t an audxt is not required forthis year under S144(2) ofthe Charities
Act 2011 (the 2011 Act) and that an ind¢pend¢nt ¢xamination is needed.
It is my responsil>ilty to:
Examine the acwunts ulldv S145 of the 2011 A¢L
To follow the procedurts laid down in the GeTml Directioos given by the Commission under
S145(5XB) of the 20II Ac£
To sthts whrther particular matters have come to my attention.
B•811 of Independent E￿Ille￿$ Rep)rt
My examlnalion was carried out in accor￿ with the general diTerAions given by the Charity
Commissioner. An WAamiDation includes a review of the aC￿Unts records kept by the Charity and
comparison of the acc4)unts presented with thos¢ records. It also includ¢5 consideration of any unusual
items or disclosures in the account4 and seeking explanations from you as Trustees Conconing any
such matters. The procedures undertaken do not provide all the evidence that would be rquired in an
audiL and consquentty no opinion is gxven as to Wheth￿ the accounts present a fair vievP'
and the report is limited to those matteTS Set out in the next statemenL
Inde￿ndent Examiner's Statsment
In conn￿tIon with my examinatio￿ no matter has c(fjn¢ to my attentioo:
which give me reasonable cause to believe that in any materiaI reSp￿t the requiremen
To keep accoiintin8 records in accordance with Se¢tion D130 of the 2001 A¢ and
To prepare accounts which acc(￿ wtth the accounting T￿ordS and c￿llp￿ with the accounting
requirements of the 2011 ACL
to whicK in my Opinio￿ attention sikn)uld be drawn in order to enable a proper understanding
of the actounts to be reach￿.
DA Thompson
30 Hi8b Street
IAighton BuzTArd Beds
LU7 IEA
16l*vS

SRE
uo
STATEMENf OF FINAN
ENDED 31
Ac
Note
IJ2023
so
Income from Regal8croll ]Ad
SubsGriptioDs
t&ttings
Guest Fees
Covid Grants
Sundry-lncome
Aetivity Re¢eipts
4,078
21J15
183
4.015
18.787
18.245
1207
97
356
47,734
56229
Costs of Br<rf)kknids Hall
Water Rates
Repairs and Renewals
Insurance
Security Expenses
Lighting and Heating & Cleaning
Depreciation
Activity Expenses
Shar¢ of Covid grants to Re￿8¢rOll Ltd
1,026
197
371
6.112
4.001
4.378
11.045
11.399
00
2.611
5,045
19,603
11.045
18.649
Other Expenditure
Independent Examiner's Fees
General E￿nSeS
BaDk Charges
1.5
641
97
1,440
239
98
TOTAL EXP
N*t Movement in Funds dMriDg the year
Funds Brought Fon¥ard
RWARD

31
Tangible Assets ft)r use by the Cknity
205,012
216,057
Due from Regalscroll Limited
C&sh at Bank & in H￿d
38.5CII
24,410
Amounts falling due within one year.
Cr¢ditOTS
1,659
1250
56
15
NET
TS
76
81
96
Represented by.
281

Bxsi8 Ofpre￿r#IIoll ADd A8ye8sment of Goillg Concern
The financial statemats have been pr￿￿d under the Historical Cost Convention with Item
r¢cognised at cost or transaction value unless othenytse stated in the televant notes to th&se
accounts. Th¢ finan¢iaI statements have l*en Prepar￿ in accordance with th¢ Statement of
Remme[￿ed Practice. Accoiinting and Rwrting by Charities preparing their ￿CoUnt in
ordanrx with the Financial R¢porting StaDdard applicable in the UK and Republic of Ireland
(FRS 102) issued on 16 July 2014 and the Ftnancial Re[￿l￿g Standard applicable in the United
Kingdom and Republi¢ of Ireland (FRS 102) and the Charities Act 2011.
Takngibl¢ Flxed Aslets for ll8e by Ihe Cknity
DepT￿latIOn is pyovided as the following annual taks in order to write otTwh &￿et over its
estitnated useful life.
Freehold Pmp¢rty
Buildings
Improvements to Propety
Fixtures. Fittin8s and Equxpm¢nt
not provided
2Y• on cost
2% on cost
21P/• on wst
Tax*tion
No liabilty to corporation tsx aris￿ &8 a result of the AssocI￿J0ns, chatitsble status.
Th¢ compauy ha8 a li¢¢nct to ottrate the t4r and related a¢tivities for Brooklands Residents
Association. th¢ profits ar¢ paid to the AS￿latiOn as a lic￿Ce fee and are Includ￿ as in¢om¢
in th¢se accounts.
At 31 March 2023 Brooklands Residents Association had advanced £38.501 to Rega]scroll and
the company was not in a EK)sition to r¢pay this adv￿ as a result of losses which had aris￿.
It Is anticipated that profits should arise in ￿tUre years wbich will enable rq)ayment and so no
provision has been made for the possible non-payment ofthis debL

OTE
ST
ONA
Re¢elpts
31
Ti¢ket Sales and Admx&sions
Pool Table
Juke Box
ttery. F(M)tbAll Tickets &¢.
Co8ts
16,673
1.713
io
8.030
1,789
30
13
Entertain¢rs & Disco's
Perforniing Rights Levy
Indoor Games
Lottery & Football Tick¢ts
Pool Table Rent
Sundry Costs
12.974
1.398
1.437
1.438
980
422
6,089
1,083
634
3.069
398
TANG
C￿¢
As at 1.4.2022
Additions
44260
503,730
96.669
644,659
As at 31J.2023
Depreciation
As at 1.4.2022
Provision
333,887
94.715
428.602
As at 31.3,2023
34
Net Book v￿lle
As at31.32023
652
205 012
Asat3132022

RES
IATI
STA
TRUSTEES AND COMhTr MEMBERS KXFENSES
No expenses or payments were m*Je to th¢ Tnth or Committee memiErs during the year.
20
Wages and Salari&8
Th¢ Cbarity has DO employees.

FOR
FOR
Chari
IL4 & DA THOMPSON
30 HIGH STrEET
LEIGEfoN BUZZA￿ BEDS
LU7 IEA

ON
Ind
ndent EX￿lIner'S Re
I report on the a￿ullts of the Association for the year ended 31 Majrh 2023. which are set out on
pages3 to 7.
Re8pe¢tiYe responsibllitles of Trustee8 and Eumlner
The Charity's Trnstees are responsible for the preparation of tk accounts.
The Chartty's Trustees ￿nStd¢rth&t an audxt is not required forthis year under S144(2) ofthe Charities
Act 2011 (the 2011 Act) and that an ind¢pend¢nt ¢xamination is needed.
It is my responsil>ilty to:
Examine the acwunts ulldv S145 of the 2011 A¢L
To follow the procedurts laid down in the GeTml Directioos given by the Commission under
S145(5XB) of the 20II Ac£
To sthts whrther particular matters have come to my attention.
B•811 of Independent E￿Ille￿$ Rep)rt
My examlnalion was carried out in accor￿ with the general diTerAions given by the Charity
Commissioner. An WAamiDation includes a review of the aC￿Unts records kept by the Charity and
comparison of the acc4)unts presented with thos¢ records. It also includ¢5 consideration of any unusual
items or disclosures in the account4 and seeking explanations from you as Trustees Conconing any
such matters. The procedures undertaken do not provide all the evidence that would be rquired in an
audiL and consquentty no opinion is gxven as to Wheth￿ the accounts present a fair vievP'
and the report is limited to those matteTS Set out in the next statemenL
Inde￿ndent Examiner's Statsment
In conn￿tIon with my examinatio￿ no matter has c(fjn¢ to my attentioo:
which give me reasonable cause to believe that in any materiaI reSp￿t the requiremen
To keep accoiintin8 records in accordance with Se¢tion D130 of the 2001 A¢ and
To prepare accounts which acc(￿ wtth the accounting T￿ordS and c￿llp￿ with the accounting
requirements of the 2011 ACL
to whicK in my Opinio￿ attention sikn)uld be drawn in order to enable a proper understanding
of the actounts to be reach￿.
DA Thompson
30 Hi8b Street
IAighton BuzTArd Beds
LU7 IEA
16l*vS

SRE
uo
STATEMENf OF FINAN
ENDED 31
Ac
Note
IJ2023
so
Income from Regal8croll ]Ad
SubsGriptioDs
t&ttings
Guest Fees
Covid Grants
Sundry-lncome
Aetivity Re¢eipts
4,078
21J15
183
4.015
18.787
18.245
1207
97
356
47,734
56229
Costs of Br<rf)kknids Hall
Water Rates
Repairs and Renewals
Insurance
Security Expenses
Lighting and Heating & Cleaning
Depreciation
Activity Expenses
Shar¢ of Covid grants to Re￿8¢rOll Ltd
1,026
197
371
6.112
4.001
4.378
11.045
11.399
00
2.611
5,045
19,603
11.045
18.649
Other Expenditure
Independent Examiner's Fees
General E￿nSeS
BaDk Charges
1.5
641
97
1,440
239
98
TOTAL EXP
N*t Movement in Funds dMriDg the year
Funds Brought Fon¥ard
RWARD

31
Tangible Assets ft)r use by the Cknity
205,012
216,057
Due from Regalscroll Limited
C&sh at Bank & in H￿d
38.5CII
24,410
Amounts falling due within one year.
Cr¢ditOTS
1,659
1250
56
15
NET
TS
76
81
96
Represented by.
281

Bxsi8 Ofpre￿r#IIoll ADd A8ye8sment of Goillg Concern
The financial statemats have been pr￿￿d under the Historical Cost Convention with Item
r¢cognised at cost or transaction value unless othenytse stated in the televant notes to th&se
accounts. Th¢ finan¢iaI statements have l*en Prepar￿ in accordance with th¢ Statement of
Remme[￿ed Practice. Accoiinting and Rwrting by Charities preparing their ￿CoUnt in
ordanrx with the Financial R¢porting StaDdard applicable in the UK and Republic of Ireland
(FRS 102) issued on 16 July 2014 and the Ftnancial Re[￿l￿g Standard applicable in the United
Kingdom and Republi¢ of Ireland (FRS 102) and the Charities Act 2011.
Takngibl¢ Flxed Aslets for ll8e by Ihe Cknity
DepT￿latIOn is pyovided as the following annual taks in order to write otTwh &￿et over its
estitnated useful life.
Freehold Pmp¢rty
Buildings
Improvements to Propety
Fixtures. Fittin8s and Equxpm¢nt
not provided
2Y• on cost
2% on cost
21P/• on wst
Tax*tion
No liabilty to corporation tsx aris￿ &8 a result of the AssocI￿J0ns, chatitsble status.
Th¢ compauy ha8 a li¢¢nct to ottrate the t4r and related a¢tivities for Brooklands Residents
Association. th¢ profits ar¢ paid to the AS￿latiOn as a lic￿Ce fee and are Includ￿ as in¢om¢
in th¢se accounts.
At 31 March 2023 Brooklands Residents Association had advanced £38.501 to Rega]scroll and
the company was not in a EK)sition to r¢pay this adv￿ as a result of losses which had aris￿.
It Is anticipated that profits should arise in ￿tUre years wbich will enable rq)ayment and so no
provision has been made for the possible non-payment ofthis debL

OTE
ST
ONA
Re¢elpts
31
Ti¢ket Sales and Admx&sions
Pool Table
Juke Box
ttery. F(M)tbAll Tickets &¢.
Co8ts
16,673
1.713
io
8.030
1,789
30
13
Entertain¢rs & Disco's
Perforniing Rights Levy
Indoor Games
Lottery & Football Tick¢ts
Pool Table Rent
Sundry Costs
12.974
1.398
1.437
1.438
980
422
6,089
1,083
634
3.069
398
TANG
C￿¢
As at 1.4.2022
Additions
44260
503,730
96.669
644,659
As at 31J.2023
Depreciation
As at 1.4.2022
Provision
333,887
94.715
428.602
As at 31.3,2023
34
Net Book v￿lle
As at31.32023
652
205 012
Asat3132022

RES
IATI
STA
TRUSTEES AND COMhTr MEMBERS KXFENSES
No expenses or payments were m*Je to th¢ Tnth or Committee memiErs during the year.
20
Wages and Salari&8
Th¢ Cbarity has DO employees.