## **Langford Budville Jubilee Hall Trustees’ Annual Report June 2024** 

## _Annual Report for 2023 - 4_ 

This is the Annual Report for the Hall.  It was also presented at the open meeting of the Parish Council in May 2024. 

## _Financial performance_ 

In the year to December 2023 income from hire was £21k (2022: £19k) with sundry income from Budvue, the bar, events and fund surpluses contributing a further £6k (2022: £8k). Expenditure was £27k (2022: £22k) including a new outside noticeboard (£1k) and the residual costs after an insurance claim of the new carpeting (£2k). The surplus for the year after depreciation was £200 (2022: £4k). 

The bank balance at the end of December was £43k which includes £6k “belonging” to separate funds comprising Bowls, the Community Fund and the History Fund. 

## _Capital works_ 

During the year we fitted out the Cloakroom with storage units to cater for the very popular Baby and Toddler group. We also painted the outside of the Hall and carried out a considerable programme of electrical maintenance. 

The major current capital project is to prepare the storm water system for adoption by Wessex Water rather than for it continuing to be the liability of the Hall. The system takes water from both Ritherdon’s Lane and from the Hall footprint out of the mini-catchment some 900m north to an outfall at Bindon. The expectation was that it would be shared with the new housing scheme and would be adopted once this was in place. However, representatives of the developers for the housing scheme have indicated to us that there is no medium-term likelihood of the scheme being progressed. We are therefore minded to remedy any defects and seek adoption. 

Secondary projects include paving over the courtyard and installing solar panels but both of these are on hold pending greater clarity on the costs associated with adoption. 

## _Bookings and access to the building_ 

Bookings remain fairly strong with several new groups operating in the Hall each week including Ladies Boxing Fitness classes and Tai Chi & Qigong. 

During the year we have implemented the Hallmaster booking software which we believe makes things easier for both hirers and Trustees. The software allows for smoother invoicing although there are still some wrinkles with managing deposits. We decided to keep hire rates for the current year 2024 unchanged from 2023. 

We have also had a major focus on making keyholders’ lives easier through reducing the need for visits to the Hall and by improving communication.  Access to the Hall is now by use of the keycode lock only and we will change the code three to four times a year. 

## _Events_ 

Café Plus continues to be the major ongoing community event and takes place monthly through the Winter months. 

A wider ad hoc events group has not met since mid-2023 leading up to the September Barn Dance. We are planning a repeat this September. 



## _The Community Fund_ 

The Hall continues to manage the Community Fund which has been funded by a surplus from Café Plus.   There have been no applications to the fund for a number of months. It is possible that this needs loosening or repurposing. 

## _Trustees, key holders and helpers_ 

During the year Pam Farr, Tim Seddon and Fiona Barber stood down as Trustees. Pam was our Treasurer for many years and we are really grateful for her long contribution. Tim has carried out a huge amount of maintenance work over the years with unfailing good humour.  Fiona was our Secretary and we are also grateful to her. 

We continue to be served by Rosina Matson and Charlie Roffe-Sylvester who maintain the inside of the Hall and the grounds respectively. 

We cannot operate without our Trustees, keyholders and supporting staff.  I am really grateful to all of them. 

A project this year is to improve resilience in the management of the Hall. We are doing this by creating a digital library of key documents, specific emails for the main jobs and related job descriptions. The hope is that some of these jobs including the Chair, Booking secretary and Secretary can rotate every year. 

Michael Huntingford, June 2024 



Clwiry regLStr31ioii iiuniber: 287714
Langford Budville Village Hall
Fi￿n¢]￿l StdivnrnL%
for the Year Ended 31 DeL"elli￿r 2023

LANGFORD BUDVILLE VILLAGE FL4LL
CONTEPUS
Iiidependeiii eX￿nIt]er'S rep)n
Staten*nt ot financial activities
BalanLe Sheet
Notes to tbe fmancial staten*nis
4t08
Tbe f(Trllvwing P<i¥e d￿5 llOI forn) P£irt of the %1dlUtory fitwicial stateii*iits:
C£ Z I1]LuIi￿ dnd expeIidiwre accouni

INDEPENDENT EL41¥llNER'S REPORT TO THE TRLTSTEE OF
LANGFORD BUDVILLE IILLAGE HALL
I rewiri oil the acLOUIllS Ot Ihe Laiigfiird BudV￿e Village Hdll for the year ended 31 Deceiither 2023
wlllcli are ser our oil pagves ? 10 8.
Reswinsibililies alld basis of re￿)rt
A% the cl￿rI[) Irustee is are reswiLsible for rhe prepardtioii of rhe accouiits in aLLordance ￿'7th
the requireiiieiiis ot Ihe Charilies Act 2011 Illie Aci I. I repin in re%￿cl of ii)), exaiiiiikniioii ot tlie
Laiigti)rd Budville Village Hall's accounis c￿led oui under seLtioii 145 of tlie 2011 ALI aiid in
carri'iiig? OUT iiiy exaiiiiiuiion I have tolloii'ed all (he applicable Direciions given by Ilie Cl￿riry
CoiilllliSSiOii under secrion 1451 i)(bi of Ibe Aci.
li)de￿ndent Examiner'sstatement
I liave c()ii)plered iiiJ eX￿1]IndI70n. I Lunfini) Ilut 110 IlUleTial 11]auer5 luve coli* io iiiy alleiitioii in
Lollliection wilh Ihe e￿Il￿110n giN'ing li￿ cause 10 beljeiie thdt in &i)' Inateridl re%￿Cl=
dLLI)Ul)fii)gT reLords ivere Jiot kept in re%peLt of Ldngf()rd Budville VillagTe Hall as required by
seLlioii 130 L)t Ilie ALt'
Ihe dLLouIilb do iiot accord with 11K￿e records. or
Ihe aLLOUllts du iioi L()11]plJ' w'iih Ihe &lLLI)UIlliiigr requirei)*i)f.% concerning tlie forIii dIid
coiiteIii L)t acLOUIllS sei oui iii Ilie Clwilies IALLI)Ul)fs ￿ld Rep()rrs1 RegTuldli()11% 2M8 oilier
than dliy requireii)eiir Ihdt Ihe accouIiis gil'e a .￿ue aiid taiT view, wliicli is iioi a ii]atter
considered as P&in of an ilKiepeiideiit e￿111[￿[10ll.
O I have no coiicerns and have co1]￿ across no oiher Imuers in coimeciioii willi Ilie exaininatioii io
wlllcli a(teiiiion sliould be drawn in ihis Tetx)rt in order 10 eiuble a pro￿[ uiiderslaiidiiig of Ihe
accouiiis io be reaclied.
Nigiel Be￿￿tt
ICAEW
30 Bear Streer
BARNSTAPLE
DeN'oii
EX32 7DD
18 Julie 2024
P&igie I

LANGFORD BUDVILLE VILLAGE FL4LL
STATENIEPU OF FINANCIAL ACTINITIES FOR THE YEAR ENDED 31 DECEIIIBER
2023
Total
Funds
2023
Total
Fun(Ls
2022
Unreslricled Iksignaled
Funds
Fun(is
Note
Yncoming resources
liiLI)iiiiiigv resi)urces troni
¥eiJerdled funds
V()luiirarJ incoii]e
Toidl incoiiiiiig resources
?5.053
25.Oi3
2.386
2.386
?7.439
?7.439
26.895
26.895
Resources eipended
Cosls ot ¥eiieialiiigT tunds
Cusls ot gvener31llig
voluiitary incoine
Toial resources ex￿nded
25.812
25.812
1.449
1.449
22.450
22.450
?7.261
LU co J Nei iiicoiniiig resources ￿fOre
transters
1759)
937
178
4,445
O Transfers
Gross iral￿fe[S ￿Th￿.een funds
Nei nK)ven*nTs in funds
(759)
937
178
4,445
Reconcili.Ition of funds
Toldl tuiid% bri)uglii to[￿'ard
Toidl tuiids Larried toThvard
636,966
636.107
4,816
5.7_i3
641,782
641.9(rf)
637.337
641.782
Ail inconiing resources and resources expeiided derive fronicniiiinuing aciivities.
Tlie cl￿riry has no recngnii%ed gdins or losses for ihe year oiher (han Ihe resulis above.
The iloies on pages 4 10 8 forn) an integryal part of these financul stateii*iits.
P&igie 2

LANGFORD BUDVILLE VILLAGE FL4LL
BALANCE SHEET AS A T 31 DECEIIIBER 2023
2023
2022
Note
Fixed assels
TdiigFible asseis
599.110
6(K).760
Current assets
Cash dr bdnk dnd in hand
42.850
41.022
Net assets
641.9(rf)
641.782
The funds of the charitv:
Designated fun(15
Unrestricted funds
Ul￿e￿(filled incoii]e tuilds
5.7)3
4,816
636.?07
636.966
Total chariti funils
641.960
641.782
These aLLounts were approved bj Ibe Trusiee on 18 June 2024
M D L Huiiiiiigf()rd
Trustee
Tlie iM)les on pages 4 10 8 forni an iiiiegYal pan of (hese titwicial suleil￿1]is.
P&igie 3

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2023
l AccouwfiNG K)LICIES
Basis of pre￿ratIOn
The finanLidl stsieii￿Il1S hdve ￿en prepared lll &lLLorddllLe iiiitli tlie seLoiid edilioii of tlie
Cliarifies Sidieiiieiit ot Recomn*nded PrdLliLe issued lll (k'10￿r 2019. rlie FinaiiLldl Rep()riii)¥
Sidiiddrd dppliLdble in Ilie United Kii)gdi)11) IFRSIO? i Ilie Cliarilies ALI 2011.
Going concern
These tinanLial stateiilents have been prepared on a going concern basis.
Fund accounting wlici.
ul￿es[riC(ed inco1￿ funds are general funds (hai are available tor use ai Ihe trusiee's discretioii
in furtheranLe of ibe ()bRctives of Ibe Llurity.
Re%lricied tunds are Ihose donaled tor use in a parriLuliir area or for .%￿Lif]l pufFrt)%e%. the use
ot whiLh is reslriLied 10 Ihdt area or purp().%e.
Further details of eaLh tund are disLlosed in lloie 8.
Incoming resources
Voluniary incoii]e including donations and gTanis Ihai provide core tunding or are of a geiiernl
nature is reciigvniqed w'bere IheTe is enrillel￿nl. cerrainry of receipl and the ￿]K)ullI can
n*￿ll[¥d with suttiLient reliabili￿.
Resources ex￿nded
Lidbilities are reL()¥Iii%ed as s(K)n as IheTe is a legal or LO￿￿trUL[1Ve i)bligT<ifi()11 Lllllllliitlii)¥ tlie
cl￿ri[s.- 10 Ihe expenditure. All e.￿￿1]diture is aCLouiired tOT on an aCLTUdls basis ￿ld lias been
cld55itied uiider headlligvs Ihdr a￿￿e￿I2[e dll L051S reldted 10 Ilie LaiegYi)ry.
Cusrs ot ¥eiierdliiig, funds are the costs a55￿￿ted w'ith &iltr&lLliJ)g vi)luiitdry iiicoine.
Deprecialion
DepreLi<ilii)n ￿ provided oil ￿n¥1ble t-Lxed asseis so as 10 ￿'.[lIe otf rlie cosi or valuatioii. less any
esiiiilqied residual value, oi'er iheir ex￿Lted useful econoinic life as tollows:
Fixtures, firtiiigs and eqUipn￿li[
15(% reducing balanLe basis
P&igie 4

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2023
Collftiiued
2 VOLUNfARY INCOl¥tE
Unrestricted Designated
Funds
Funds
Total
Funiis
2023
Total
Fun(Ls
2022
DotLitions and legacies
IknIMiions
Covid busiiiess supp)rt granLS
Bar ilico1￿ trom ei'ents
Hiringi fees
Budvue cineii
VH Bowls tund
Hist()rJ tund
Coiiui]uiiiTr fund
lier incoii]e
iteresi on Lash dqxNil%
1.346
2,667
522
19,093
540
1.883
36
730
2.072
20.753
1.377
2,072
20,753
1,377
2.186
2.186
2￿
2tK)
383
468
?7.439
383
78
26.895
25.053
2.386
P&igie 5

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2023
Collftiiued
3 TOTAL RESOURCES EXPENDED
Total
Direct costs
Bar siock aiid supplies
Hire hdll e.￿￿￿￿e
Budvue cinenu ex￿￿se
Coiiuiluiiity fund
VH Bo￿.18 tund
Pr()peffj' repairs
Waier rates
Lig,lii, hedt dnd ￿>Wer
11)surdiiLe
Grounds nuiiiieiiance
Equipiiiei)r repairs <ind renewals
Telepl)iiiie dnd t
LiLenLees dnd %ub%Lripiii)n%
Hail supplies dnd cleaning
tkpreciatioii of equipii*nt and tittiiigs
1.080
1,912
1,184
200
6.287
2.651
880
3,422
1.398
461
1.204
2.997
1.650
27,261
4 TRUSTEE'S RE￿lUNERATIoN.￿ND EXPENSES
Tlie (rusiee did iioi receive ans renwneraiion during (he year.
5 NET INCOI¥IING RESDLTRCES
Nei iiicoiniiig resources is sldied after Chargin￿.
2023
2022
Ikpreciatinn of owned asseis
1.650
1.941
P&igie 6

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2023
Collftiiued
6 TANGIBLE FIXED ASSEIS
Freehold
interest in
land and
buildings
Fiitures,
fittings and
equipment
Total
Net book Tralue
As ai l J￿)Uar) 2023 ￿]d 31 tkCen1￿r 20?3
589.761
14.880
604.641
Depreciation
As dl l Jaiiuar) 20?3
Clrnrge tor Ihe year
As ai 31 IkL'enfi)er ?023
3.881
1.650
5.531
3.881
1.650
5,531
Net book Tralue
As ai 31 tkceinber 20?3
As ai 31 December 2022
589.761
i89.761
9,349
10.999
599,110
600.760
P&igie 7

LANGFORD BUDVILLE VILLAGE FL4LL
NOTES TO THE FINANCIAL sfATELIIENfs FOR THE YEAR ENDED 31 DECEI¥IBER
2023
Collftiiued
7 RELATED PARTIES
Controlling entiti.
Tbe Llldriry is Lonirolled by Ibe trusiee.
8 ANALYSIS OF FUNDS
Atl
Janu2n'
2023
At31
Incoming Resources December
resources
el￿nded
2023
Genernl Fun(is
Ul￿es￿riC(ed inconle fund
636.966
25.053
125.8121
636.207
Iksignated Fun(15
Sliori IiKai bowls fund
Ci)iiJiiuiiiry- fuiid
Hisiorj fuiid
3383
730
703
4316
2.186
2(K)
{1.2491
121K)I
4.320
730
703
5,753
2.386
(1.4491
641.782
?7.439
127.261)
641.960
9 NET ASSETS BY FUTrID
Unrestricted Design2ted Total Fullds Total Funds
Fun(Ls
Fun(Ls
202.1
2022
T￿]¥￿1b1e assets
Current dsseis
Nei assets
599.110
37,097
636.?07
599.110
42.850
641.9
6(K).7(A)
41.022
641.782
5.7)3
5.753
P&igie 8

LANGFORD BUDVILLE VILLAGE FL4LL
DETAILED INCOME AND EXPENDITURE ACCOUNT FOR THE ￿AR ENDED 31 DECEMBER
2023
2023
2022
Income
Eh)iialioiis
Covid business suptK>n graiits
Bdr incoiiie tri)Iii evenis
Hiring fees
Budi'ue cineina
VH BoThls twid
Hisrorj fund
Coii]Jnuiiity fund
Otlier lllCOI]
liiierest oil Lash deEK>Sits
1,346
2,667
522
19,093
540
1,883
36
730
2,072
20.753
1,377
2,186
383
78
26,895
27,439
El￿)diture
Bar stiKk dnd %upplie
Budvue cineina expenses
Pdrisli Pdrry expei)%e%
VH Bowls tund
Hire hall expenses
C()iiui)ui)ity fund
Pri)p¥rty repairs
Wdler rdies
Ligllii. hedt dnd tx)wer
liisuraiiLe
Grouiids Iiull)teiiaiiLe
Equipli￿1)I repairs ￿]d reneivals
Telephi)ne dnd tax
Liceiicees aiid subscripiions
Hall %upplie% dnd LIe￿illg
Ikpreciatinii ot equipiitnt and tittings
1,080
1,184
328
956
191
650
1,804
1,249
1,912
6.287
8,950
546
1,579
743
2,651
3,422
1,398
461
1,204
2.997
95
326
572
2,369
1,941
22,4iO
4,445
27.261
178
Net surplus
This P&ige does llOI forn) Pilrt of rbe %1dmf(iry fitwicul state11￿1]￿.
P&igie 9