This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.
2021-03-31-accounts
| TRUSTEE'S ANNUAL REPORT |
3 |
| REPORT OF THE INDEPENDENT AUDITORS' TO THE TRUSTEE OF THE HIGGINSON PARK CHARITY 9 |
|
| STATEMENT OF FINANCIAL ACTIVITES FOR THE YEAR END 31 MARCH 2021 |
13 |
| BALANCE SHEET AS AT 31 MARCH 2021 |
14 |
| NOTES TO THE FINANCIAL STATEMENTS |
15 |
| Registration Number |
284420 |
| Registered Address |
The Gateway |
|
Aylesbury |
|
Bucks |
|
HP19 8FF |
| Name of Trustee |
Buckinghamshire Council |
| Address of Trustee |
The Gateway |
|
Aylesbury |
|
Bucks |
|
HP19 8FF |
| Contact |
Richard Ambrose |
|
Service Director - Corporate Finance |
| Address |
The Gateway |
|
Aylesbury |
|
Bucks |
|
HP19 8FF |
| Solicitor |
District Solicitor (Buckinghamshire Council) |
| Address |
The Gateway |
|
Aylesbury |
|
Bucks |
|
HP19 8FF |
| Auditors |
Seymour Taylor Limited |
| Address |
57 London Road |
|
High Wycombe |
|
Bucks |
|
HP111BS |
|
|
|
|
Total |
Total |
|
|
Unrestricted |
Restricted |
Funds |
Funds |
|
Note |
Funds |
Funds |
2021 |
2020 |
|
|
£1000 |
£1000 |
£1000 |
£1000 |
| Income |
|
|
|
|
|
| Income fromcharitable |
|
|
|
|
|
| activities |
|
|
|
|
|
| Operation of exercise facilities |
|
|
|
|
|
| and park |
3 |
87 |
0 |
87 |
253 |
| Incomefrom other trading |
|
|
|
|
|
| activities |
|
|
|
|
|
| Commercial trading |
4 |
86 |
0 |
86 |
103 |
| Grant income |
|
0 |
0 |
0 |
2,000 |
| Total income |
|
173 |
0 |
173 |
2,356 |
| Expenditure |
|
|
|
|
|
| Costs of raising funds: |
|
|
|
|
|
| Commercial trading |
|
47 |
0 |
47 |
6 |
| Expenditureon charitable |
|
|
|
|
|
| activities: |
|
|
|
|
|
| Operation of exercise facilities |
|
|
|
|
|
| and park |
5 |
205 |
190 |
395 |
458 |
| Total expenditure |
|
252 |
190 |
442 |
464 |
| Net operating income/(loss) |
|
(79) |
(190) |
(269) |
1,892 |
| Gains / (losses) on revaluation |
|
|
|
|
|
| of fixed assets |
8 |
0 |
(37) |
(37) |
(2) |
| Net movement in funds for |
|
|
|
|
|
| the year |
|
(79) |
(227) |
(306) |
1,890 |
| Reconciliation of funds |
|
|
|
|
|
| Total Funds brought forward |
|
289 |
7,245 |
7,534 |
5,644 |
| Total funds carried forward |
|
210 |
7,018 |
7,228 |
7,534 |
|
|
Charity |
Charity |
|
Note |
2021 |
2020 |
|
|
£1000 |
£1000 |
| Fixed assets |
|
|
|
| Tangible assets |
8 |
6,846 |
7,006 |
| Total fixed assets |
|
6,846 |
7,006 |
| Current Assets |
|
|
|
| Debtors |
9 |
410 |
672 |
| (Cash at Bank and in Hand) |
|
|
|
| Total current assets |
|
410 |
672 |
| Liabilities |
|
|
|
| Creditors: Amounts falling due within one year |
10 |
(28) |
(144) |
| Net Current assets |
|
382 |
528 |
| Total assets less current liabilities |
|
7,228 |
7,534 |
| Net assets |
|
7,228 |
7,534 |
| The funds of the charity: |
|
|
|
| Restricted income funds |
13 |
7,018 |
7,245 |
| Unrestricted income funds |
|
210 |
289 |
| Total charity funds |
|
7,228 |
7,534 |
| Category |
Balance |
SOFA |
|
Sheet |
|
| Amortised Cost |
Amortised |
Movements in amortised cost are |
|
Cost |
debited / credited to the surplus or |
|
|
deficit on the fund. |
| Financial Value through |
Fair Value |
Movements in fair value are debited / |
| Other Comprehensive |
|
credited to Other Comprehensive |
| Income and Expenditure |
|
Income and Expenditure |
| Financial Value through |
Fair Value |
All gains and losses are posted to the |
| Profit & Loss |
|
fund |
| Income from charitable activities |
|
|
|
Unrestricted |
Unrestricted |
|
funds 2021 |
funds 2020 |
|
£'000 |
£'000 |
| Income from facilities for physical exercise |
|
128 |
| Income from other recreation or leisure-time |
|
|
| occupation |
87 |
125 |
| Total income from charitable activities |
87 |
253 |
|
Unrestricted |
Unrestricted |
|
funds 2021 |
funds 2020 |
|
£1000 |
£'000 |
| Income from other property |
86 |
65 |
| Income from events |
|
38 |
| Total income from other trading activities |
86 |
103 |
|
Facilities |
Other |
|
|
|
for |
recreation or |
|
|
|
physical |
leisure-time |
2021 |
2020 |
|
exercise |
occupation |
Total |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
| Car park costs |
|
17 |
17 |
26 |
| Depreciation |
190 |
|
190 |
142 |
| Maintenance to grounds |
|
33 |
33 |
46 |
| Repairs/ Maintenance |
|
21 |
21 |
|
| Support costs (see note 7) |
117 |
17 |
134 |
135 |
| Business Rates |
|
|
|
(g) |
| Various Fees |
|
|
- |
6 |
| Loss of Leisure income rebate |
|
|
- |
111 |
| Total |
307 |
88 |
395 |
458 |
|
Facilities for |
Other recreation or |
|
|
|
physical |
leisure-time |
2021 |
2020 |
|
exercise |
occupation |
Total |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
| Costs |
(307) |
(88) |
(395) |
(458) |
| Physical exercise |
|
|
|
128 |
| Recreation or leisure-time |
|
87 |
87 |
125 |
|
(307) |
(1) |
(308) |
(205) |
|
|
Other |
|
|
|
Facilities for |
recreation or |
|
|
|
physical |
leisure-time |
|
Basis of |
|
exercise |
occupation |
Total |
apportionment |
| Governance |
11 |
|
11 |
Allocated on time |
| Insurance |
10 |
|
10 |
Allocated on risk |
| Accountancy, legal and other |
|
|
|
|
| professional services |
35 |
6 |
41 |
Allocated on time |
| General office |
60 |
11 |
71 |
Allocated on time |
| Utilities |
1 |
|
1 |
|
| Tota I |
117 |
17 |
134 |
|
|
Investment |
Land& |
|
|
|
Properties |
Buildings |
Equipment |
Total |
| Cost or valuation |
£1000 |
£'000 |
£'000 |
£'000 |
| As at 1 April 2020 |
1,102 |
6,890 |
442 |
8,434 |
| Additions |
- |
67 |
|
67 |
| Revaluations |
(37) |
- |
|
(37) |
| As at 31 March 2021 |
1,065 |
6,957 |
442 |
8,464 |
| Depreciation and |
|
|
|
|
| impairments |
|
|
|
|
| As at 1 April 2020 |
- |
987 |
441 |
1,428 |
| Charge for the year |
- |
189 |
1 |
190 |
| As at 31 March 2021 |
|
1,176 |
442 |
1,618 |
| Net book value |
|
|
|
|
| As at 1 April 2020 |
1,102 |
5,903 |
1 |
7,006 |
| As at 31 March 2021 |
1,065 |
5,781 |
|
6,846 |
|
2021 |
2020 |
|
£'000 |
£'000 |
| Other debtors |
410 |
672 |
| Trade debtors |
- |
|
|
410 |
672 |
|
2021 |
2020 |
|
£'000 |
£'000 |
| Other creditors and accruals |
|
121 |
| Deferred income |
28 |
23 |
|
28 |
144 |
|
£'000 |
| Balance as at 1 April 2020 |
23 |
| Amount released to income earned from commercial trading |
(23) |
| Amount deferred in year |
28 |
| Balance as at 31 March 2021 |
28 |
|
Restricted |
Unrestricted |
Total |
|
£'000 |
£'000 |
£'000 |
| Balance at 1st April 2020 |
7,245 |
289 |
7,534 |
| Income in the year |
|
173 |
173 |
| Gains/ (losses) |
(37) |
- |
(37) |
| Expenditure in the year |
(190) |
(252) |
(442) |
| Deferred Income |
- |
- |
- |
| Balance as at 31 March 2021 |
7,018 |
210 |
7,228 |
|
Restricted |
Unrestricted |
Total |
|
£'000 |
£'000 |
£'000 |
| Balance at 1 April 2019 |
5,389 |
255 |
5,644 |
| Income in the year |
- |
356 |
356 |
| Gains/ (losses) |
(2) |
|
(2) |
| Expenditure in the year |
(142) |
(322) |
(464) |
| Deferred Income |
2,000 |
|
2,000 |
| Balance as at 31 March 2020 |
7,245 |
289 |
7,534 |
|
Restricted |
Unrestricted |
Total |
|
£'000 |
£'000 |
£'000 |
| Tangible fixed assets |
6,846 |
|
6,846 |
| Net current assets |
172 |
210 |
382 |
|
7,018 |
210 |
7,228 |