North Waltham Village Trust
Report for the Annual Meeting on 28 January and 2 February 2025
Taken from the PowerPoint presentation at the meetings
Finances
2024 Accounts
-
Starting Reserves £52,200
-
Total Income £64,328 including grants for the Play Area and Roof, and Circus fund raising
-
Regular Income £19,373
-
Total Expenditure £69,397 including Play Area £48k
-
Regular Expenditure £22,351 (Meadow £6,304, Cleaning £2,917, Electricity £2,570, Insurance £1,889, Website and Mail £1,281)
-
Closing Reserves £47,121 (excluding 2025 advance payments)
So our regular running costs exceeded income by £2,978
2025 Budget and Plan
Exceptional plans/commitments
-
Pavilion roof £2,600 (grant received)
-
Leylandi £1,960
-
Tennis Court Fencing £1,900 plus surface work
-
Meadow furniture –picnic table and bench £800
-
Replacement heaters – as required – up to £5,000
-
Play Area Project stages 3&4 £33,200 when grants are available
Change in Trust Status to a CIO
-
The Trustees have been looking at how we can make the organisation more robust and fit for the future. The ‘modern’ way of running a Charity is through a Charitable Trust which has it’s own legal capacity – like a Limited Company.
-
A Charitable Trust is a way for a group of people (‘trustees’) to manage assets such as money, investments, land or buildings.
-
Trustees may only use income or capital to benefit charities or purposes that are recognised as charitable in law.
-
That is not dissimilar from now – but there are some significant benefits
-
Incorporation will reduce the risks trustees will face as the charity has its own legal personality.
-
The charity is able to enter into contracts in the name of the charity rather than in the trustees’ names.
-
The trustees will have limited liability and therefore the charity itself will be responsible predominantly for the liabilities of the charity.
-
If an incorporated organisation cannot meet the liability, it may have to be wound up. But the trustees are not themselves personally liable except for circumstances where they have breached their trustees’ duties
-
Incorporation alone will not protect you from all liabilities. Even if you are incorporated, there are some pieces of law under which a trustee may still be liable if they have contravened the law, e.g. health and safety.
So it makes a lot of sense to change the way we are set up.
What do we have to do next?
-
There is a whole lot of advice and detail on the Charity Commission website we have to work through.
-
We need to update our current Trust Deed to reflect the organisation as it now is – eg to remove those village clubs etc who no longer exist and therefore do not appoint Trustees.
-
Ensure everything else is as we want it for the future – it is more difficult to make changes later.
-
Register Cuckoo Meadow in our ownership as it was given to use before the current Land Registry existed.
-
Set up a legal Charitable Trust and get approval from the Charity Commission.
-
Transfer all our assets, liabilities, contracts and banking to the new Trust
What's happening in 2025
-
Two more Winter Wildlife talks: Owls in February & Hedgehogs in March.
-
Repair the Pavilion roof in February – the cost of £2,600 has been covered by a grant from the Parish Council.
-
Fell the Leylandi trees by the Pavilion in February – cost £1,960.
-
Establish the Elm trees we have just planted – lots of watering!
-
Big lunch? Fete? Dog Show? – planning just beginning – likely date Sunday 22 June. Lots of help needed!
-
Decide if we can repair the tennis court: Mending the fencing will cost £1,900 and the surface needs clearing of moss and repairing or renewing.
-
Find new sources of income to ensure we can cover our normal running costs and build our reserves for new projects.
-
Continue to find grants for the remaining stages of the Play Area project.
Trustees for 2025
The Trust Deed shows the Management Committee of Trustees comprising:
-
Three Life Members
-
Representatives of eleven village orgainisations
-
Four elected members
Five of the orgainisations no longer exist, and of the others only the Parish Council and the Church appointed Trustees in recent years
The Charity Commission agreed many years ago that we could therefore have additional elected members to ensure we have a viable Committee.
Two Trustees retire this year, and several villagers have said they will now join us as elected members – subject to your approval.
Many Thanks
For all your support during the year.
We hope you will continue that in 2025.
And if you have any ideas, want to run an event, or help develop the facilities– please come and discuss it – we will gladly help.
Mike Robinson
Chair – North Waltham Village Trust
North Waltham Village Trust Accounts 2024
| Balance Brought Forward at: | 1-Jan-24 |
|---|---|
| Current Account | |
| Deposit Account | |
| Shawbrook Account | |
| Petty Cash | |
| Total |
| Income Grants Hampshire County Council Petanque Grants North Waltham Parish Council Basingstoke & Deane Borough Council Bank Interest Easyfundraising Commission Website Advertising Parish Council website contribution Rent Payments: Other - private hire Pre-School Puddleducks Dancing Drama Gardening Club W.I. Parish Council Yoga Fitness Coronation Fundraising: Outdoor event Big Lunch/AGM/Presentations Playground Project Donations Furniture loan, Church, hoop, rolling supper |
1,320.00 0 4,697.33 0 1,407.52 22.39 - 264.95 725 9,634.36 510 136 - 156 247 220 - 198 |
| 2,305.20 1,952.00 39,550.00 |
|
| 981.75 | |
Total Income
| Expenditure | ||
|---|---|---|
| Insurance | 1,889.11 | |
| Electricity | 2,569.57 | |
| Castle Water | 251.55 | |
| New Equipment | 1,115.63 | |
| Equipment Maintenance | 6 | |
| Cleaning | 2,916.84 | |
| Grounds Maintenance | 6,303.80 | |
| Building Maintenance | 989.7 | |
| Park Maintenance | 710.2 | |
| Tree Cutting | 1,632.00 | |
| Planning application / new shed | - | |
| Booking Clerk | 193.67 | |
| Waste Management | 454.05 | |
| Tennis Court | - | |
| Pentanque Court | - | |
| Big Lunch/AGM/Presentations | 1,429.97 | |
| Website | 1,280.54 | |
| Accounting | 255.88 | |
| Gifts | 32.87 | |
| PRS/PPL | 212.59 | |
| Outdoor event | 47.39 | |
| Playground Project | 47,046.00 | |
| Coronation | 0 | |
| Bank Charges | 60 | |
| Total Expenditure | ||
| Excess of Income over Expenditure |
| Balance Carried Forward at: | 31-Dec-24 |
|---|---|
| Current Account | |
| Savings Account | |
| Shawbrook Savings | |
| Petty Cash | |
| Total |
Actual £ 4,635.58 4,613.69 42,263.36 687.07 52,199.70 £ 6,017.33 1,694.86 11,826.36 0 43,807.20 981.75
64,327.50
69,397.36
-5,069.86
7,825.72 38,777.80 0 517.32 47,120.84
Independent Examination Notes North Waltham Village Trust Registered Charity Year Ending 31st December 2024
Direction 1: Check whether the charity is eligible to have an independent examination. The examiner must check to see if the charity is permitted to have an independent examination or whether it is required to have an audit by charity or company law or for any other reason. If the trustees have chosen to prepare the accounts on a receipts and payments basis, the examiner must check that the charity is eligible for receipts and payments accounts.
The charity is registered at the charities commission under the number 301905, its objectives are the provision of meeting venues and recreational facilities for other organisations in the village and specifically to provide or assist in the provision for the inhabitants of the parish of North Waltham and the surrounding neighbourhood (hereinafter called "the area of benefit") facilities for recreation and other leisure-time occupation in the interests of social welfare, with the object of improving the conditions of life for the said inhabitants.
Its governing document is a standard registration dated 3[rd] of October 1962 and Regulated By Scheme Dated 20 July 1995 Scheme Dated 20/07/1995
It is managed by 12 trustees.
Key Stats
| Key Stats | |||||
|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | |
| Gross assets | £47,121 | £52,200 | £52,726 | £63,429 | £52,894 |
| Net Assets | £47,121 | £52,200 | £52,726 | £63,429 | £52,894 |
| Income | £64.33k | £22.17k | £24.66k | £34.32K | £24.58k |
| Expenditure | £69.40k | £22.70k | £35.36k | £23.78K | £17.76k |
A charity is required to have an audit for financial years ending on or after 31 March 2015 if either its gross income exceeds £1m, or its gross income exceeds £250,000 and the gross assets (not net assets) exceeds £3.26m.
If the gross income for the year is £25,000 or less, an independent examination is not required, but the trustees may decide to have one if they wish.
If the gross income of the charity exceeds £250,000, then only persons who are members of one of the listed bodies can undertake the examination.
If the charity is not a charitable company (a charitable company incorporated under company law) then receipts and payments accounts may be prepared provided that the gross income is £250,000 or less and accruals accounts are not required by the charity’s governing document, a condition of funding, or for any other reason. If the receipts and payments option is not available or has not been taken then accruals accounts must be prepared following the applicable SORP.
Independent examination eligible by member of a professional body – Receipts & Payments basis because income is less than £250k and not a charitable company . Trustees have not requested an audit. Mulberry & Co are members of the ACCA.
Conclusion:
Independent examination eligible although not required – as income below £1m and assets below £3.26m. Receipts and Payments may be used with independent examination.
__________________
Direction 2: Check for any conflict of interest that prevents the examiner from carrying out their independent examination.
The examiner must not be influenced, or perceived to be influenced, by either close personal relationship with the trustees of the charity, being a major donor or having control or significant influence over a major funder to the charity, or through day to day involvement in the administration of the charity being examined. The examiner must ensure that there are no matters and no potential matters that would reasonably give rise to a perception of their independence that would affect their ability to carry out the examination in a wholly objective manner.
There are no known conflicts or related party transactions. We have no professional or personal relationships with the trustees. We do not carry out any other professional assignments for this client.
Conclusion:
There are no conflicts of interest and no associations that prevent us from undertaking this assignment.
Direction 3: Record your independent examination.
The examiner must keep a record of their examination and the conclusions reached which is sufficient to allow a third party unconnected with their work to conclude that they have followed the Directions (including Directions 1 and 2)
Work undertaken:
-
Workings completed to check accounts with accounting records, bank statements.
-
• Review of underlying Excel prepared data.
-
All information required for examination was available within the accounting records. No need to seek additional information.
Working papers are kept in the client folder electronically and backed up to our main cloud server. All access is via password.
Engagement letters issued 2023.
There were no errors that required adjustment within the accounts.
The accounts did not contain large numbers of adjusting entries
Conclusion:
Our workings and conclusion contained in this report are supported by working papers held on file.
__________________
Direction 4: Plan the independent examination.
In order to plan the specific examination procedures, appropriate to the circumstances of the charity, the examiner must review:
-
the charity’s constitution
-
the way the organisation is controlled and managed
-
whether action has been taken on any previous recommendations for improvement
-
the accounting records and systems
-
the charity’s structure, its funds and how fund balances changed in the year
-
the charity’s activities in the year and spending and the financial risks the charity faces
Research carried out to understand the objectives of the charity, reviewed Trustees’ Annual Return and information contained on the Charities Commission website. There has been no change in the nature and scope of the charities activities in the year under review.
There are circa 200 transactions in total covering both income and expenditure. The banks reconcile to the accounts statement.
The records are neat and tidy and easy to follow. Sample testing of randomly selected items will be undertaken.
Conclusion:
My opinion is that inherent risk of error or misstatement is low.
Direction 5: Check that accounting records are kept to the required standard. The examiner must ensure that accounting records have been kept in compliance with the relevant legislative requirements.
Accounting records are kept on computerised Excel accounting package. No change year on year.
The accounting records are easy to follow and are up to date; there is evidence of bank reconciliations being carried out correctly, performed at least annually.
The charity has circa 200 transactions per annum. There are no staff. The majority of income c.90% comes from grants and rents.
There is no evidence to suggest the excel files are not in compliance with any legislative requirements. Indeed, the small number of physical transactions lend itself to a simple transparent style of reporting. We would not recommend any change.
Conclusion:
My opinion is that the charity is keeping the correct records for a charity of this size.
Direction 6: Check that the accounts are consistent with the accounting records.
The examiner must compare the accounts of the charity with the charity’s accounting records in sufficient detail to reasonably conclude that the accounts are not materially inconsistent with the accounting records.
-
Income resources – £64,323 (2023: £22,174) – this comprises donations/fundraising of which £44k (2023: £4k) and rents £12k (2023: £12k)
-
The nature and scope of income has not changed year on year.
-
The accounts match the underlying records exactly.
-
,
-
Resources Expanded – £69,397 (2023: £22,700). Of which the largest expenditure category is £47k on the Playground Project, followed by £6k (2023: £6k) ground maintenance
-
The accounts match the underlying records exactly.
-
Bank & Investment Balances £47,120.84 (2023: £52,199.70) – I have verified the year end bank reconciliation.
-
Balances on the accounts are reconcilable to the underlying records.
Conclusion: Balances on the accounts are reconcilable to the underlying records
Direction 7: If the accounts are prepared on an accruals basis and one or more related party transactions took place the examiner must check if these were properly disclosed in the notes to the accounts.
The examiner must check that the trustees have considered if there were any related party transactions in the reporting period and check whether the trustees have made the disclosures required by the applicable Statement of Recommended Practice (SORP) in the notes to the accounts.
Accounts prepared on receipts and payment basis – no related party transactions in evidence.
__________________
Direction 8
Check the reasonableness of the significant estimates and judgments and accounting policies used in accounting for the types of fund held and in the preparation of the accounts.
The examiner must:
-
check whether the separate funds of the charity have been correctly accounted for and reported correctly in the accounts
-
check the reasonableness of any significant estimates or judgments that have been made in preparing the accounts
-
where accruals accounts are prepared, check that the accounting policies adopted are consistent with the applicable Statement of Recommended Practice: Accounting and Reporting by Charities (SORP) and are appropriate to the activities of the charity
The separate funds have been correctly disclosed between restricted and unrestricted and agree to underlying workings. The accounts are prepared on the going concern basis.
Other items tested above in direction 6
Conclusion: Receipts and payments accounts agree and are correctly stated.
__________________
Direction: 9 Direction 9
The examiner must check whether the trustees have considered the financial circumstances of the charity at the end of the reporting period and, if the accounts are prepared on an accruals basis, check whether the trustees have made an assessment of the charity’s position as a going concern when approving the accounts.
Where accruals accounts are prepared, the examiner must ensure that the disclosures about going concern required by the applicable Statement of Recommended Practice (SORP) are made and that the trustees’ assessment of going concern is reasonable given the available information. In particular the examiner must check if any material uncertainties related to events or conditions that cast significant doubt on the charity’s ability to continue as a going concern are disclosed in the notes to the accounts.
Where either receipts and payments or accruals accounts are prepared, the examiner must consider whether the trustees have assessed what invoices, bills and commitments remain outstanding at the end of the reporting period
and whether the trustees have identified if they can settle these as and when they fall due.
The trustees consider the charity as a going concern.
There are no material uncertainties that cast doubt on the continued functioning of the charity.
Direction 10 Check the form and content of the accounts.
The examiner must carry out such procedures as the examiner considers necessary to provide a reasonable basis on which to conclude whether or not the accounts have been properly prepared. The examiner must:
-
where receipts and payments accounts have been prepared check that the charity can lawfully prepare such accounts, that all the accounting statements are present and that the funds of the charity are correctly identified; or
-
where accruals accounts are prepared check that they comply with the applicable Statement of Recommended Practice: Accounting and Reporting by Charities (SORP) and the applicable accounting standard; and
-
if the charity is a company, check that the accounts also comply with the applicable company law requirements.
Accounts report content and form checked example reports on the charity commission website. No reason to believe the accounts have not been prepared in accordance the required guidelines.
__________________
Direction 11 Identify items from the analytical review of the accounts that need to be followed up for further explanation or evidence.
The examiner must carefully consider if, during the course of their examination, items were found that were material to the accounts which need further explanation or supporting evidence. If the examiner is concerned that the charity’s accounts could be materially misstated, then the examiner must undertake sufficient additional work to be satisfied that any such item has been explained and correctly included in the accounts. The examiner must be alert to any related party transactions that require separate disclosure in the accounts. Where the examiner is not satisfied on any item then the examiner must refer to it in their independent examiner’s report.
As shown under direction 6 there has been no change in the nature or scope of the charities activities.
No items were identified as needing additional documentary support.
There is no evidence from our review that the financial elements of the accounts are not consistent year on year.
______________ Direction 12 Compare the trustees’ annual report with the accounts.
The examiner must compare any narrative information or figures in the trustees’ annual report with the accounts in order to identify any material inconsistency between the trustees’ annual report and the accounts
If your charity’s income is under £1,000,000 (and providing it doesn’t have assets worth more than £3.26million), prepare a simple report including:
-
your charity’s name, registration number, address and trustee names
-
its structure and details of how it is managed, including how it recruits trustees
-
its activities and objectives in the year
-
its achievements and performance, including reporting on its public benefit
-
a financial review including any debts and details of your reserves policy (if applicable)
-
details of any funds held as a custodian trustee
-
You can put more detail into your trustees’ annual report if you want to. You only have to send a copy to the commission with your annual return if your income is more than £25,000. But you need to send the commission a copy if it asks for it.
The trustees report is in agreement with the accounts and contains the relevant information
__________________
Direction 13 Write and sign the independent examination report.
The examiner must review the conclusions from their independent examination and then prepare and sign their independent examiner’s report. The content of their report must cover all the matters required by the 2008 Regulations. If the examiner has identified a matter of concern because one or more of the specific matters listed in the 2008 Regulations or in this Direction are present or remain unresolved then the examiner must bring it to the attention of trustees in their independent examiner’s report.
No cause for concern during the examination, nothing has come to my attention. No inconsistencies arose between accounts and the records.
Independent Examiner’s Report to the trustees of North Waltham Village Trust
I report to the trustees on my examination of the accounts of the North Waltham Village Trust Registered Charity (the Trust) for the year ended 31st December 2024.
Respective responsibilities of trustees and examiner
The charity’s trustees are responsible for the preparation of the accounts. The charity’s trustees consider that an audit is not required for this year under section 144(2) of the Charities Act 2011 (the 2011 Act) and that an independent examination is needed.
It is my responsibility to:
-
examine the accounts under section 145 of the Charities Act 2011
-
to follow the procedures laid down in the general Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act
-
to state whether particular matters have come to my attention.
Basis of independent examiner’s report
My examination was carried out in accordance with the general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit and consequently no opinion is given as to whether the accounts present a ‘true and fair view’ and the report is limited to those matters set out in the next statement.
Independent examiner’s statement
In connection with my examination, no matter has come to my attention:
-
(1) which gives me reasonable cause to believe that in any material respect the requirements:
-
a. to keep accounting records in accordance with section 130 of the 2011 Act and
-
b. to prepare accounts which accord with the accounting records and comply with the accounting requirements of the 2011 Act
-
c. have not been met or
-
(2) to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached
Mark Mulberry BA (Hons) FCCA CTA
Mulberry & Co Chartered Certified Accountants Eastgate House Dogflud Way Farnham Surrey, GU9 7UD