| 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 |