Charity registration number: 503628
Sutton Coldfield Recreational Trust
Annual Report and Financial Stdtements
for the Year Ended 30 June 2024

Sutton Coldfleld Recreadonal Trnst
Contents (contlnued)
Reference and Administralive Detai18
Trustecs, Report
Statcment of TruSt￿S, Responsibilities
Ind¢p¢nd¢ot Examin&s R¢port
Statement of Financial Activities
Balall¢e Sheet
Notes to the Financial Stat¢m¢nts
8t016

Sutton Coldfield Recreational Trust
Reference and Admlnlstrative Details
Trn8tees
T A Jones
S R Hampsim
D G Fletcher
Charlty Regl8trAdon Plumber
503628
Prlnclpal Office
Tbe Roger Smoldon Ground
160 Walmley Road
Sutton Coldfield
West Midlands
B76 2QA
Bissell & Brown Midlands Limited
Chartered Certified Accountsnts
Charter House
56 High Street
Sutton Coldfield
W¢st Midlands
B72 IUJ
Independent Examlner
Page I

Slltton Coldfield Recreatlonal Trust
Trustees, Report
The t￿￿tee8 wesent the annual rewjrt together with the f￿￿￿la1 Statell￿nts of the clwity for the year ended 30 June 2024.
Objecdves and 2edvltl
Objeed￿4 stralegles andactivilies
The Trust operates recreatioDal facilities from its base in Walmley Roal Sutton Coldficld. Its main sourc¢ of income 18 the
takings it reKives over th¢ bar. wh¢re it Klls alwholic aud noo4lcoholi¢ think% along with a f¢w food items.
Its other sources of income are from constitutional clubs aod the Tental of rooms and pi*h hir¢.
Public benefit
The tnJstees ¢ornfJm that they have ¢omplied with the requirements of section 17 of the Charities Act 2011 to have due regard
to the public benefit 8uid8n¢e published by the Charity Commission for England and Wales.
TAJon¢
Trustee
Page 2

Sutton Coldfield Recreational Trust
Statement of Trustees? Responsibilities
The trllstr￿ arc rcsponsiblc for preparing the ttustees, report and the financial statements in accordance with the United
Kitisdom Accounling Standards (United Kingdom Generally Accepted Accounting Practice) and applicabl¢ law and
regulations.
The law applicAble to chariti¢s requires the trustees to prq)are financial statenmts for each financial year which give a true
and fair view of the state of affairs of the cbarity and of the incoming resources and application of resources of the charity for
that period. In preparing ihese financial slat¢D]ents. the trusttts are required to:
s¢lect suitable accounting policies and then apply them consistently.
observe the methods and principles in the Charitics SORP.
make judgements and estimal&s that are re880nable and pnthnL
state whether applicable accounting standards hav¢ been followed, subject to any material departUTes disclosed and
explained in the fmancial statements. and
pr¢pare th¢ financial statements on the going concern ba818 wdess it is iti&ppropriate to pr¢8ume that the charity will
continue in business.
Th¢ tr￿teeS are r¢5ponsibl¢ for keeping proper awouDting records that di8close with reasonable accuracy at any time the
finallcial p08ition of the chllrity and enable them to ensure that the financial statements comply with the Charit1¢8 Act 2011,
the Charities (Accounts and Rcports) Regulalions 2008, a)Jd the provisions of the constitution. Thc trustees are also
r&4ponsible for safeguarding the assets of the charity and h¢nce for tsking reasonable st¢ps for th¢ preveDtion aDd detcction of
fraud and other irregularilies.
Th¢ ttwt¢es are responsible for th¢ D]8illtctiance and integrity of thc Lotporat¢ and fi]wtcial inforn￿tion in¢ludcd on the
charitable company's website. Legislation governing the preparation and dissemination of fu￿￿¢181 statements may diffcr from
legislation in other jurisdictions.
Approv¢a by th¢ trustees of the Charity on ...... .....
ed on its behalf by:
T A Jones
Trustee
Page 3

Sutton Coldfleld Recreational Trust
Chairman's Report for period July 2023 to June 2024
The Trust, Tts Constituent and Associated Clubs have mainiained a stsbilisillg membership base following the Covid recovery
period of the previous year. However, inflation affecting both operating costs and thc contribution from hospitality events
resulted in a recognition that the Trnst would need to diversify. This would provide additional revenue streall￿ to service t]ie
operating costs and the facilities being provided for all ugers.
The Ttust relies heavily on the financial support of Sutton Coldfield Rugby Football Club, but rugby nationally bas deGlined,
and the Tn]sl is currently exploring the Interest being shown by a local netball club and a cricket club. who could sbare our
facilities. Padel Tentiis 15 81so being studied.
The policy of diversification was given a boost in the Spring of 2024 wben the Trnst was asked by Birniiogham City Council
whether it would be interesled in adding 5 acres of land ¢0 the existing 16 acres the Trust leascd from the City Council. The
Tn]st submitt¢d an expression of interest to develop a ¢ommuwty centre and outdoor educatson facilitie8 for local schools.
This was acceptcd, but it will be 5orn¢ tirnc before it is fvlly operational, taking d¢sigt4 planning and constrnction into
collsidetation.
The Tntst continues to improve its Clubhouse. Following the r¢fLrbishment of the fim¢tion room last year, tbis year it w48 the
turn of the sports bar. With a generous gtit from a m¢mber of the rngby club and support from the brewery, the bar area
received a complete makeover.
Constant rcview5 of Health and Safety regulations Temaill a challenge and reflect the duty of care the Trust must apply io all
site users.
Th¢ Trn¥t rcmains in a sound condition and tb¢ increase in footfall following r¢firbishm¢nt to b08Pitality facilities has
juslifjed the ￿rther improvements to make the Clubhouse more inviting.
The T￿￿t'S hospitality s¢ctor shows fluctuating trends. which reflects inflation on goods purcbased and staff wages. Making
our ground available to larger outdoor events bas increased the public interest in our faLility as we establish continuity with
profe88ioDal provider5 of public events.
We are convinced that the policy of providing a rnore diverse range of activities will strengthcn our position going forward
and fi]rther our cummAtment to the local community.
Tom Jones
Cbaim]an, S
tton Coldfield Re¢reation81 T￿￿t
Page 4

Sutton Coldfield Recreational Trust
Independent Examlnerls Report to the trustees of Sutton Coldfield Recreatlonal Trust
I report to the trustees on my examination of the accounts of Sutton Coldfield Recreational Tn]st for the year ended 30 June
2024.
Responsibilities and basis of report
As the charity trusiees of Sutton Coldfield Recreational Trnst you are responsible for the preparation of the account8 itb
accordance with the requiren]thts of the Charities Act 2011 ('the Act.).
I report in respect of rny examination of the Sutton Coldfield Recreational Trnst's accounts carried out under section 145 of t
2011 Act and in caTrying out my examination I have followed all the applicable Directions given by thc ChaTity Cornmi?*sion
under section 145(5){b) of thc Act.
Independent ¢xllmlner's Ststement
I have romplctcd my cxamination. I confirn) that no material matters bave come to my attention in connectioo with the
examination giving me cause to believe that in any material resp￿1..
l. a¢¢owiting re¢ord¥ wer¢ not kept in respect of Sutton Coldficld Recreational TJust as T¢quir¢d by section 130 of the Act;
or
2. th¢ 8¢CQUllt8 do not &C￿rd with th08e records; or
3. ihe accounts do not comply with the accounting requiremenls COn¢¢rniDg the forro and content of accounts set out in the
Charities (Accounts alld Reports) Regulations 2008 other thatt any requirement tbat the accounts give a 'true and fair
ieiv which is not a rnatter considered as part of an indepcndcnt examination.
I hYAve no concerns and have come across no other rnatters in comiection with the examination to which atterAtion should be
drawn in this report in order to enable a proper understanding of the accounts to b¢ r￿ched.
Jobn Jame8 Taheny
Chartered Certified Aceountants
ClJart¢r¢d A$s￿latIOD of C¢rtifi¢d A¢¢ouDtants
Charter House
56 High Street
Sutton Coldfield
West Midlands
B72 IUJ
Date:....
Page 5

Sutton Coldfield Recreational Trust
Statement of Financial Activities for the Year Ended 30 June 2024
Total
2024
Unrestricted
Restrlcted
Notè
Income 2nd Endoivments from:
Donations and legacies
Other trading activities
Investhient income
Other incomc
78,061
117.509
1,185
47.263
78,061
117.509
1,185
47.263
Total iti¢ome
244.018
244,018
Expendlture on:
Charitsble activitie5
(267.936
5,722
273,658)
Total expendibjre
267,936
5,722
273.658)
Net expenditure
(23.918
5,722
(29,640
Nct movern¢nt in fi￿dS
(23.918)
{5,722)
(29,640)
Reconelllatlon of thnd5
Total fvnds brought forward
743,351
17,669
761.020
Total fimd8 caTried forW￿d
15
719.433
11,947
731,380
Unre8trl¢ted
funds
Restrleted
funds
Total
2023
Not¢
Income and Endowments from:
Donations and legacies
Other trading activities
Investhient incornc
Other income
99,430
124,340
404
37,194
99,430
124,340
404
37,194
Total income
261,368
261,368
Expendlture on:
Cbaritable activities
229,848
27.687
(257.535)
Total expenditure
Net Incon￿/{eXpenditUre)
(229.848)
27,687
(257.535)
31.520
27.687
3,833
Net movcment in fimds
3l,520
(27,687)
3,833
Re¢on¢lliation of funds
Total fi￿d5 brought foTward
711.831
45.356
757,187
Total funds ¢aTried forward
15
743,351
17,669
761.020
All of the clwrity's activities d¢Tiv¢ frorn contiDui]J8 operations during the above two p￿10d5.
The notes on pages 8 to 16 form an integral part of these financial stat¢meryts.
Page 6

Sutton Coldfield Recreational Trust
Olegistration number: 503628)
Balance Sheet as at 30 June 2024
2024
2023
Note
Flxed &sset8
Tangible assets
733,55l
745,697
Currenl assets
Stocks
Debtors
Cash at bank and in hand
io
6.484
20,891
86.723
4,652
18.033
127,662
12
114,098
150,347
Credltors: Amounts falllng dDe wlthln one yegr
Net eurrent 958ets
13
57.836
76.591
56,262
73,756
Total assets less current li2bllltl¢$
789,813
819,453
Credltors: Amounls falllng due After more than one year
14
(58,433)
(58.433
Net Assets
731.380
761.020
Funds of tbe charlty:
Restrleted Income fund$
Restricted funds
11,947
17,669
Unrestrlcted Income funds
Unrestricted fimd8
719,433
743,351
Total fundg
15
731.380
761,020
The financial statements on pag¢s 6 10 16 were approved by the trustees, and authorised for issue on ... .
on their behalf by:
Si￿ed
T A lones
Tn￿te¢
The note8 on pag¢$ 8 to 16 fonn aD inte￿1 part of these flliancial statem¢ntS.
Page 7

Sutton Coldfield Recreational Trust
Notes to the Financigl Statements for the Year Ended 30 June 2024
l AreouDdng poll¢le8
Statement of compMAnee
The flliancial statements have been prepared in accordance with the second edition of the Charities Statement of
R¢commended Prabtic¢ ists￿d tn O¢tob¢r 2019, th¢ Financial Reporting Stand￿d applicable in the United Kingdom and
Republic of ￿e1alld (FRS 102) and the Charities Act 2011.
Basis of preparsitlon
Sutton Coldfield Recreational Trust meets the definition of a public benefit entity under FRS 102. The accounts (fmADcial
statements) have becn prepared UDder the historical cost convention with items recogtiised at rost or transaction valuc unless
otherwise stated in the relevant note(8) to these accounts.
GoAng eoneern
The trustees consider that there arc no n￿terIal unccrtainties about the ¢baritys ability to Continue as a going concern.
Ineome and endowments
Voluntary inLorne including donations, gifts, legacies and grants tbat provide core fundin8 or are of a gencral nature is
rccognised wbcn the charity has entitl¢m¢nt to thc inGomc, it is probable that thc income wiu be received 8nd th¢ amount can
b¢ mea5ur¢d with sufficient reliability.
DoAQtlons and legacles
Donations and legacies are rc¢ogni5cd on a receivable basis when receipt 18 probable alld the amount can bc rcliably rnvasured.
Expendlture
All expenditure is recO￿lsed unce there is a legal or constructive obligation to that expenditurc, it is probable scttlemenl 1$
required and the amoullt can b¢ m¢a8ur¢d reliably. All costs are allocated to the appli¢abl¢ ¢xpcndiNre h¢ading that aggregate
similar costs to that category. Where costs catmot be directly attributed lo p8rtiGu]ar headin&it4 they have been allocated on 8
basis consistent with thc use of r¢sourc¢s, with central staff costs allocated on the ba8is of tim¢ spent. and depreciation charge8
allocated on the portion of thc ass¢t's use. OthcT SUPPOrt costs are allocatcd based on th¢ spr¢ad of stsff costs.
Chari14ble aclivities
Charitable expenditure comprises those costs incurred by th¢ Gharity in the d¢livery of its Rctivities and services for its
beneficiarics. It includes both costs that can be allocated directly to such activities and thos¢ costs of 8n indirect nattwe
necessary to supporL them.
Support eoit8
Support costs include central fimctions and have been allocated to activity cost categories on a basis consistent with the use of
resources, for example, allocating propety costs by floor areas, or per capits, staff costB by the timc spent and other costs by
their usage.
Pagc 8

Sutton Coldfleld Recreational Trust
Notes to the Financial Statements for the Year Ended 30 June 2024 (continued)
TasAdon
The ch￿lty is ronsidered to pass the tests set out in Pardgraph I Sch¢dulc 6 of the Finanrc Act 2010 and therefore it meets the
dcfinition of a charltable company for UK corporation tax purposcs. Accordingly. the ¢barity is potentially exempt from
taxation in respect of income or capital gains ￿ccivcd wlthin ¢at¢gori¢$ ¢ov¢red by Chapter 3 Part I l of the CO￿0[ation Tax
Act 2010 or Section 256 of Ibe Taxation of Chargeable Gains Act 1992, to the extent that such incomc OT gains are applied
exclusively to chaTitable putposes.
Tanglble Ilxed assets
Individual fixed assets costing £0.00 or more are initially recorded at ciys( less any subsequent accumulated depreciation and
subsequent accumulated impairment losses.
Depreclatlon and gmOrtl$2tion
Depreciation is provided oll tangible fixed assets so as to writc off the cost or Valuatio￿1¢&8 any estimated residual value, over
their expected uscful economic life as follows:
Stock
Stock is valued al thc lowcr of cost and estintsted selliDg price less Costs to ￿mplete and sell, after due r¢gard for obsolete and
slow moving stocks. Cost is det¢rniined using tbe first-in, fjrstwout (FIFO).
TrAde debtor8
Trade dcbtors arc amounts due from rustom¢rs for m¢￿handl$￿ sold or 8ervices perfornied in the ordinary coursc of business.
Tradc dcbtors arc rcL'ognised illitially at the transaction price. Tbey are subsequently rnea5ur¢d at arnortis￿ cost Using the
effc¢tiV¢ interest m¢thod, less provisiL)n for impaimient. A provision for the impairment of trade debtors is et>tablished when
there is obje¢tive eNryd¢￿e that the ¢barity will not be able to colle¢t all amounts due accordin8 to the original tern￿ of the
reccivables.
Cash aDd eash eqMlvalent8
Cash and ca8h equivalents comprise casb on hand and call dcposits., and othu short-terni bigbly liquid inv¢stm¢nts that ar¢
readily convertible to a known amount of Lash alld arc subject to an in5ignificaDt risk of change in value.
Trade credltors
are obligations to pay for goods or s¢rvicc5 that ha￿ acqutr¢d iD th¢ ordinary cour8¢ of busin¢8s from suppliers.
Accounts payable are classified as cU￿ettt liabilities if the does not have an unconditional right, at the cnd of the reporting
period, to defer setilement of the creditor for at least twelve months after the reporting date. Ifthere is an unLonditional right to
defgr settl¢rn¢nt for at1¢8St twelv¢ months after tbe reporting dats, they are presented 8s lloT]-Gurr¢nt liabilitics.
recogD-ised Anitially at the transaction price and subsequently measured al amortAsed cost using the effective interesi
ethod.
Page 9

Sutton Coldfield Recreational Trust
Notes to the Financial Statements for the Year Ended 30 June 2024 (continued)
Borrowingi
Intcrcst-bearing borrowings are initially recorded at fair value, net of transaction costs. Inter¢st-b¢aring borrowings are
subsquently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due
on redemption being recognised as a chaTgc to th¢ stat￿llent of Financial A¢tivitic5 over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and simi18r
charges.
Borrowings are classified as current liabilities unless tbe charity has an unconditional right to defer settlement of the ]iability
for at l¢ast twelve months after the reporting datc.
Fund Structure
Unrestricted iucotne thnds aTe general funds that are available for use at the trustees discretion in fiwtberance of the objectives
of the Lharity.
Restricted income OJnds are those donated for use in a p8rti¢ular area or for spe¢ifi¢ purpos¢s, tbc use of wbi¢h 18 restricted to
that area or putyose.
Flnanclal Instruments
Classlficatlon
Financial assets aDd fll]ancial liabilities arc recognised when the cbarity becomes a party to the contra¢bJal provisions of the
itistrument.
Fktwicial liabilities and equity in8tnunents are classified according to the Aubstance of the colltractual a￿angements entered
into. An equity instrurnenl is any contract that evidences a residual interest in the assets of the charity after deducting ¢111 of its
liabilities.
Rteognldon and measurement
All financial assets and liabilities are initially measured at traDsaGtion pricc {includin8 transaction costs), except for thos¢
financial assets classifjed ￿ at fair value througb profit or loss, which are initially m¢asur¢d at fair valuc (which is noTmally
the transaction price excluding transaction cosLs), unless the arrangement constithtes a fmancing transaction. If an arrangement
constitutes a fmancing transaction, the financial asset or financial liability is mcasurcd at the present value of the future
paym¢nts disrount¢d at & market rdtc of interest for a similar debt instrurnent.
Financial asseLs and liabilities are only offsct in th¢ ststcment of financial position when, and only when there exists a legally
enforceable right to set off the recognised emounts and the ¢haTity intcnds ¢ithcr to settle on a net basis, or to rcali8e the as¥et
and settle the liability Simultaneo￿s1y.
Finattcial assets dere¢ogni5ed when and only when a) the contractual rig&ts to the cash flows from the finanGAal asset
expire or are settled, b) the charity transfers to anokn party substantially all of the risks and rewards of ownership of th¢
f￿ancIal asset, or c) tbc charity. despits having retained some, but not all, sigDifAcant ri&ks and rew￿dS of ownersbip, h&8
trarnsfetTed control of the asset to tmother paty.
FiJ]ancial liabilities are derecognised only when the obligation specified in the contract 15 discharged, cancelled or expires.
Pag¢ 10

Sutton Coldfield ReereAtional Trust
Notes to the Financial Statements for the Year Ended 30 June 2024 (continued)
Debtinstruments
D¢bt instrurn¢nts which rn¢et th¢ following conditions subsequently measured at amortlsed cost using the effective interest
method:
(a) Th¢ rontractual r¢t4un to the holder is (i) a fixed amounL' (li) a positive fixed rate or a positive vari8bl¢ rate" or (iii) a
combination of a positive or a negative fixed rat¢ and a positive vatiable rate.
(b) The contract may provid¢ for Tepayments of the Principal or the return to the holder (but not both) to be link￿ to a single
relevant observable index of general price infiation of the currellcy in which the debt instnunent is denominated, provided
such links are not leveraged.
(c) The contt'act may provide for a detern)inabl¢ variation of the return to the bolder during tbe life of the in8trumenL provided
th8t (i) thc new rate Aatisfies condition (a) and Ibe variation is not ¢onting¢nt on future evcnts other than (l) a C1￿1£e of a
contractual variable rate. (2) to piL)tect the I￿]der against credit deterioration of the issuer- (3) changes in levies applied by a
ccntrdl bat)k or arising from ¢hanges in rclcvant taxation or law- or (li) the new ratc is a market rate of intsrest and sati8fi¢s
condition (a).
(d) There is no contractual provision tbat could, by its tem)s, rcsult in tbe holder losing the principal amount or any interest
attributable to the cu￿ent period or prior P¢Tiods.
(e) Contractual provisionq th&t pern]it tbc is5ucr to prepay a debt instrument or pern]it the holder to put it b&ck to the issuer
before ma¢urity are not contingent on future events. other than to protcct thc holder against the credit deterioration of the issuer
or a change in control of the issuer, or to pr(>tect the holder or issuer agaill5t changes in levi¢s applied by a central bank or
arising from changes in relevant tsxation or law.
(fj Contractual provision5 may perniit the extension of the teTrn of the dcbt instTurnent, provided that the rettwn to the holder
and ally Other contractual provisions applicable dwin8 the extended tcmi satisfy tbc conditions of pardgraphs (a) lo (c).
Debt instruments that are classified as payllble or receivable within on¢ ycar on initial recognition and whi¥h meet the above
conditions ar¢ mcasured at the undi5countcd anwunt of the or othcr ¢oDsideration expected to be paid or received, n¢t of
impairment.
With the exception of some hedging instruments, other debt inslnllllents not meetin8 these conditions pre mca5ured at fair
value through profit or loss.
Commitments to make and receive loans wbich meet the conditiotts rnelltion¢d above arc rncasured at cost (which may be nil)
Less impairnient.
F47ir valve measurement
The best evidenc¢ of fair value is a quoted price for an ideDtical asset in an active mllrket. When quoted piices are unav<iilable.
thL pricL of a recent transaction for an ideDtiLal assct provides evidence of fair value as long as there h38 llot been a significant
change in economic circumstances or & significant lapse of time since the transaction took place. If the market is not active und
recent transactions of an identical asset on thcir own are not a good estimate of fair value, the fair value is estimated by using a
valualion lechnique.
Page 11

Slltt(trn Coldfield Recreational Trust
Iyotes to the Financlal Statements for the Year Ended 30 June 2024 (contlnued)
2 Incon￿ from donathins and legacl
Unre8trkted
nd8
General
Total
fundi
Donations and le8a¢ies'
Donations from iJJdividuals
Qift aid r￿laIMed
74,703
3J58
74,703
3,358
Total for 2024
78,061
78.061
Totsl for 2023
99.430
99.430
3 lllcome from other tradlng actlvili
Unrejtrlcted
fundB
GeDerAI
Total
funds
TrAdin¥ incom¢"
Bar takings
117.5119
117,509
Total for 2024
117.509
117,509
Totsl for 2023
124J40
124,340
Page 12

SuttoTh CoRdfield Recreational Trust
Notes to the Financial Statements for tbe Year EDded 30 June 2024 (continued)
4 1nvestmeDt Incolne
UDre8trleted
funds
General
Total
funds
Interest r¢o¢ivable and sinii13r income-
Interest receivable on bank deposits
1,185
1,185
Totydl for 2024
1,185
1,185
Totsi for 2023
404
404
5 Other Income
UDrestrl¢ted
funds
General
Total
funds
Rentsl income
Other income
41,813
5,450
41.813
5,450
Tot81 for 2024
47.263
47.263
Total for 2023
37,194
37,194
6 Exp¢nditure on ¢barltAble ictlvlties
Unre9tr1ct¢d
fund$
General
Restrlcted
fund$
Tot21
funds
Note
Costs of sales
Allocated 8UPPOrt costs
90,703
177.233
90.703
182,955
5,722
Total for 21)24
267,936
5,722
273,658
Tot&1 for 2023
229.848
27.687
257.535
7 Trustees remuner2don And e-￿enseS
No I￿SleeS, nor any persons connected with have received any remuneration from the charity during the ycar.
No trustccs hav¢ ffccivcd any r¢imburs¢d exp¢ns¢s QT any oth¢r b¢n¢fits fri)m th¢ rharity dwing thG y¢ar.
8 TAx&tlon
The charity is a registered charity alld is therefore exempt from taxation.
Page 13

Sutton Coldfield Recreational Trust
Notes to the Financfial Statements for the Year Ended 30 June 2024 (continued)
9 Tan£lble flxed 28sets
Land and
buildimgs
Furniture and
equlpment
Totsl
Cost
At l July 2023
Additions
1,137.437
128,974
10,276
1.266.411
10.276
At 30 June 2024
1,137437
139,250
1,276,687
Deprecladon
At l July 2023
Chargc for the year
432.881
14,091
87,833
520,714
22.422
At 30 Juue 2024
446,972
96,164
543,136
Net book VAlue
At 30 June 2024
690.465
43,086
733 551
At 30 Junc 2023
704.556
41,141
745,697
Included within the nel book value of land and buildings above is £72,275 (2023 - £83,450) in re5peLt uf freehold land and
buildings and £618.E90 (2023 - £621,106) in respect of le85ehold8.
10 Stock
2024
2023
Stocks
6,484
4,652
11 Debtors
2024
2023
Trade debtors
Prepayments
Other debtors
3,522
2.666
14.703
4,872
2,666
10.495
20,891
18,033
12 Cash f4nd cA$h equlvalents
2024
2023
Cash on hand
Cash at bat)k
Short-teTm deposits
16,647
70,071
44,545
83.117
127,662
Page 14

Sutton Coldfield Recreational Trust
Notes to the Financial Statements for the Year Ended 30 June 2024 (continued)
13 Creditors: amounts falllng due wlthln one year
2024
2023
Trade creditors
Other loans
Other tsxation and social security
VAT grdnl repayable
Other crcditors
Accruals
1,754
26,135
146
(4,174)
27,975
6,000
57,836
3.875
31,920
335
28,456
12,005
76,591
14 Creditor8: amounts falling due after one year
2024
2023
Bank &lld other loans
58,433
58,433
15 Funds
Balance 2t I
July 2023
Incondng
resources
Resources
expended
Balauce at 30
June 2024
Unrestricted funds
General
743,351
244,018
(267,936)
(5,722
719.433
Restrleted funds
17,669
11,947
Total fund$
761,020
244.018
(273.658
731,380
B4lance at I
July 2022
Re50ur¢es
eipended
Bglance at 30
June 2023
resources
Unrestrfiet¢d
General
7ll,831
261,368
(229,848)
(27,687
743.351
Restricted funds
45,356
17.669
Total funds
757,187
261,368
(257,535
761,020
The specific purposes for which thc funds are to be applicd arc as follows:
Th¢ S¢Dior Rugby Club have dollat¢d additional fimds as part ol their Centenary fundTai5ing to tb¢ Trust foT ¢apital PToj¢cts
that improve the facilities owned by th¢ Tr￿st for the benefit of uscr& These funds are kept in & separate account and drawn
down into the main account for improvement work8 as required.
Page 15

Sutton Coldtleld Recreational Trust
Notes to the Financial Statements for the Year Ended 30 June 2024 (contlDued)
16 Anaty515 of net 45set5 betw¥¢n fullds
Unrestrlcted
funds
General
Tot￿ funds at
30 June
2024
Restrleted
funds
Tangible tixed assets
CurTeDt assets
Current liabilitie5
Creditors over l year
733.551
I l 0,773
(57,836)
(58,433)
733,551
114,098
(57,836)
(58,433)
3,325
Total net assets
728,055
3,325
731,380
Unrestricted
fuDds
General
Total funds at
30 June
2023
Restrlcted
funds
Tangible fLKed assets
CurreDt a68¢ts
Current liabilitie
Creditors over l year
Total net a5scts
745,697
132,678
(76.591)
58,433
745,697
150,347
(76,591)
(58,433
J7,669
743,351
17,669
761,020
17 Anfdlysl8 of net fundi
Flnanclng cash
flows
At30 June
2024
At l July 2023
Cash at bank and in hand
127,662
(32,317
95,345
Net debt
127,662
(32.317)
Fln4nclDg cosh
flowi
95.345
At 30 June
2023
At l July 2022
Cash at bank and in hand
130.879
3,217
127,662
Net debt
130,879
3,217
127,662
Pag¢ 16

Sutton Coldfield RecreAtloDal Trust
Statement of Flnanelal Acdvltles by fund for the Year Ended 30 June 2024
Totsl
Total
Unrestricted Unrestrlcted
Funds
Funds
Z024
2023
Incoll￿ and Endowments frollL'
Donations and legacies
Other trading activities
Investment incoLnC
78,061
117.509
1,185
47,263
99,430
124,340
404
37.194
Total incorne
244,018
261,368
￿￿endItUre on:
Ckwitable activitie8
267.936
229.848
Total expendittwe
(267,936)
(229,848)
Net (expenditureyincome
Net owvement in funds
23,918
31.520
(23,918)
31,520
Reconclllatlon of funds
Total fLwIts brought forward
Total funds caffied forward
743,351
711,831
719.433
743,351
This pag¢ does not forni part of th¢ sta* finanGiai stst¢m¢nts.
Page 17

Sutton Coldfield Recreational Trust
Statement of Flnanclal Acdvltles by fund for the Year Ended 30 June 2024 (continued)
Totsl
Reytslcted
Fund8
2024
Total
Restricted
Funds
21123
Income EDdowJnent5 from:
Expendlture oll:
Charitable activities
(5,722)
(27,687)
Totsl expenditure
(5,722)
(27.687
Net expenditure
Reconclllailon of tsnd8
(5,722)
(27.687)
Total funds brought fonyard
Totsl fimds ¢arri¢d forward
17,669
45,356
11,947
17,669
This page does not forni part of the statutory fjtwicial statements.
Page 18

Sutton Coldfield Recreational Trust
Detalled Statement of Financial Activities for the Year Ended 30 June 2024
Total
2024
Total
2023
Donailons and legaele
Appeals and donations
Appca15 and donations
Cyift Aid tsx reclaimed
74,103
600
3.358
98.080
1,350
78.06]
99,430
Other trddlhg activliles
Bar income
I 17,509
117,509
124,340
124,340
Investment Income
Interest on cash deposits
1.185
404
1,185
404
Oiher income
Rental income
Other income
41,813
5,450
35,674
1.520
47,263
37,194
Charitable activities
Opening stock
Purchases
Direct costs
Closing stook
Wages and salaries
Staff NIC (Empl¢)yer8)
Rent
Rates
Water rat¢s
Light, beat and power
Insurance
Repairs und renewals
Repairs and renewals
Repairs and renewals
General maintenancc
Equipment repairs and renewals
Telephone and lax
Officc expcnses
Computer software and maintenance costs
Hire of plant and ma¢hiti¢ry (Operating leases)
Cl¢anill8
(4,652)
(54,778)
(1.389)
6,484
(36,368)
(48.485)
{3,285)
4,652
(20,412)
(78)
(12,725)
(3,257)
(1.799)
(21,657)
(13,808)
(17.060)
(1,352)
(1,954)
(31,588)
(14,750)
(5,722)
(27,687)
(42.684)
(13,360)
(4,79Y))
(883)
(158)
(700)
(480)
(17,298)
(46.600)
(7.651)
(2,188)
(636)
(397)
(1,939)
(411)
(16,564)
This pag¢ do¢s not fomi part of the statutory fitw)ciat Ststements.
Page 19

Sutton Coldfield Recreational Trust
Detslled Statement of Financial Activities for the Year Ended 30 June 2024 (continued)
Total
1024
Total
2023
Advertising
Legal and professional fees
Bank charges
Loan interest
Depreciation of long l¢a8ehold propety
Depreciatioll of Short Icascbold property
Depreci&tion ofpiant aud ma¢hinery
Depreciation of fixtures alld fittin8S
(1,169)
{10,029)
(523)
(407)
(4,047)
(1,749)
(400)
(10,316)
(2,985)
(4,501)
4.236
(11,175)
(2.916)
(3,524)
(4,807
273.658
257,535
This p88¢ do￿ not forn] part of the statutory financial statements.
Pa8e 20