CHARITY REGISTRATION NUMBER:507943
Belbroughton Recreation Centre
Unaudited Financial Statements
31st March 2025
Belbroughton Recreation Centre
----- Start of picture text -----
||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|Financial|Statements|
|Year Ended|31|March|2025|
|Pa|RRA|LCR:|a|AR|Deaton|DPE|PUES|renee|MSS|eC Sete|as Stu|ee te|ee en|ee|
|Trustees|Annual|Report|2|
|Independent|Examiners|report|to|the|trustees|6|
|Statement of financial]|activities|7|
|Statement|of financial|position|8|
|Notes|ta the|financial|statements|}|
----- End of picture text -----
Page 1
0
——_
j
i
Belbroughton Recreation Centre Trustees Annual Report Year Ended 31 March 2025
The trustees present their report and the unaudited financial statements of the charity for the year ended 31st March 2025.
Objectives and activities
Objectives and activities for the Public Benefit
The purpose of the charity as set out in the Scheme is the use of the land and buildings in the provision of facilities for recreation and other leisure time occupation in the interests of the social welfare of the inhabitants of the parish of Belbroughton and with the object of improving their conditions of life.
The primary objective of the Managing Trustees is to carry out that purpose and to improve and increase the range of facilities wherever possible within the scope of available funding.
Election and functioning of Managing Trustees
The Managing Trustees or Committee of Management, can be a maximum of eleven in number, of which five are elected for a period of a year in an annual general meeting. Of the other six, three can be appointed by co-option and three are appointed by the following for a period of a year:
-
Belbroughton Parish Council
-
Belbroughton Tennis Club
-
The hall and field users
The committee meets a minimum of four times a year to determine policy and to review development and finance, leaving day to day operating decisions to the chairman, filed manager, hall manager and treasurer.
There is a two-way communication between the committee and Belbroughton Parish Council, as we are dependent on a large extent on the Council for grants and loans to enable us to fulfil our operating and development objectives. There is also consistent liaison with our users to ensure that we overcome any practical difficulties they may encounter in the use of our facilities.
|
----- Start of picture text -----
Page 2
----- End of picture text -----
----- Start of picture text -----
|
----- End of picture text -----
| |
Belbroughton Recreation Centre Trustees Annual Report Year Ended 31 March 2025 Cri sree ee eased a en eee Te foe Bh te
Achievements and performance
Achievements and Performance Review of Principal Activities
The Recreation Centre provides the main facility for sport and recreation within the parish of Belbroughton Activities such as junior football, tennis, bridge, indoor bowls, dog training, exercise and dance sessions, kick boxing and play areas for the children continue to be well used. The coaching facilities for children, bath for tennis and football, attract large numbers from Belbroughton and its neighbouring villages.
The playground area required major improvements and funding was secured though grants and donations to completely replace and redesign the area. The work was completed in 2021 and a new fixed asset was created at a value of £89,996 representing the cost of the equipment and the installation including new flooring, benches and fencing where required. This asset is being depreéctiated over 10 years.
Maintenance and capital expenditure
Capital budgets remain tight. Usual maintenance and running repairs were undertaken to maintain the facilities within the hall and on the field.
In 2022 the tennis club utilised the funds available in their sinking fund to resurface the tennis courts, and improve the lighting, full cost of this was £87,840 taken from the reserved funds, these funds are now slowly being built back for ongoing maintenance.
This year the committee spent some money on gardening and general repairs as required. However the focus has been on trying to raise sufficient funding for a much needed new roof. During this financial year we invested money in a qualified BID writer who helped us secure a grant towards the cost of the roof. This grant, combined with a committed donation from the local parish council, means we will be undertaking the work in the first half of the next financial year.
Page 3
| Belbroughton Recreation Centre Trustees Annual Report Year Ended 31 March 2025 aEeS
Financial Review
Summary of performance
Unrestricted income for the year was £17,192 (2024: £29,787). Expenditure was £15,654 (2024: £20,180), resulting in a surplus for the year of £1,538 (2024: £9,607) which has been added to reserves. These totalled £92,632 at the year end.
During the year the centre received £14,000 in contributions from the Belbroughton Tennis Club towards the sinking fund. This money is held in a separate account and released to the tennis club when significant maintenance is required to the tennis courts. Interest of £964 was received in the year resulting in a balance at the end of the financial year of £27,879 (2023: £12,915). The club plan on increasing this over the next ten years to build up a new sinking fund.
There were no movements in either of the other two restricted funds; Foundation and Capital Grants. The funds arise from the original set up of the charity and no movement is expected.
Financial Reserves policy and business review
The trustees policy is to maintain a level of free reserves (or working capital) of £5,000 under normal circumstances. At the balance sheet date the actual amount was approx. £28,902. Although this is in excess of the stated policy, the centre have idenified a number of areas of maintenance required over the next few years (including a new roof) and therefore feel it prudent to retain the monies in order to maintain the standard of the property and the expected level of service for the Centre's users.
The trustees are satisfied that this charity represents a "going concern" at the balance sheet date.
Structure, governance and management
Constitution
The Recreation Centre is an unincorporated charity, number 507943, registered in 1978 in the name of Belbroughton Recreation Ground, the constitution being embodied in the terms of the trust contained in the conveyance of the land to trustees in 1920. This constitution was replaced by the Charity Commission Scheme on 9 January 1996 in which the name was changed to Belbroughton Recreation Centre with an updating Variation Order dated 15 December 2003 and consequent Managing Trustee minutes dated 1 April 2004 and 24 January 2013
Custodian Trustee of the freehold property
The custodian trustee is Belbroughton Parish Council
Page 4
Belbroughton Recreation Centre Trustees Annual Report
Year Ended 31 March 2025
|
Reference and Administration Details
Registered Charity Name Belbroughton Recreation Centre
Charity Registration Number 507943
Principal Office Hartle Lane Belbroughton Stourbridge England
The trustees
|
P Browne M Browne M Romain S Pawley K Jones S Benbow
The trustees’ annual report was approved on | | || 26 and signed on behalf of the board of trustees by:
if /P Browne {/ / €hairman i/ P. / Re
Page 5
| |
Belbroughton Recreation Centre Independent Examiner's Report to the Trustees of Belbroughton Recreation Centre Year Ended 31 March 2025
| report to the trustees on my examination of the financial statements of Belbroughton Recreation Centre (‘the charity’) for the year ended 31st March 2025.
Responsibilities and basis of report
The 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. Having satisfied myself that the charity is not subject to an audit under company law and is eligible for independent examination, it is my responsibility to:
-
examine the accounts under section of the 2011 Act
-
to follow the procedures laid down in the general Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act; and
-
to state whether particular matters have come to my attention.
Independent Examiner's statement
| have completed my examination. | confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
accounting records were not kept in respect of the charity as required by section 130 of the Act; or
-
the financial statements do not accord with those records; or
-
the financial statements do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a “true and fair" view which is not a matter considered as part of an independent examination.
| have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report | order to enable a proper understanding of the accounts to be reached.
----- Start of picture text -----
(% \ 31/26
A Fisher
CHARTERED ACCOUNTANT
----- End of picture text -----
Page 6
Belbroughton Recreation Centre
|
| Belbroughton Recreation Centre | Belbroughton Recreation Centre | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Statement of Financial Activities | |||||||||||
| Year Ended 31 March 2025 SednaSCOR I |
NEE | ame oo allE pata Ss ee | tee | Pot | pata | pe a ee | ae a | ee | ied A | ||
| 2025 | 2024 | ||||||||||
| Restricted | |||||||||||
| Unrestricted | funds | - | Restricted | ||||||||
| Note | funds Playground |
funds - Other | Total Funds | Total Funds | |||||||
| Income and Endowments | |||||||||||
| Donations & Legacies | 4 | 1,675 | - | - | 1,675 | 11,250 | |||||
| Charitable Activities | 5 | 15,517 | - | 14,000 | 29,517 | 30,537 | |||||
| OtherTrading Activities | 6 | - | - | - | - | - | |||||
| Investment Income | 7 | - | - | 964 | 964 | 269 | |||||
| TOTALINCOME | 17,192 | - | 14,964 | 32,157 | 42,056 | ||||||
| Less expenditure | |||||||||||
| Charitable Activities | 8,9 | 15,654 | - | - | 15,654 | 20,180 | |||||
| Depreciation of PlayArea equipment | 15 | - | 9,000 | - | 9,000 | 9,000 | |||||
| Resurfacing ofTennis courts | - | - | - | - | = | ||||||
| TOTAL EXPENDITURE | 15,654 | 9,000 | - | 24,654 | 29,180 | ||||||
| Net Income/(Expenditure) and net | T,538 | (9,000) | 14,964 | 7,502 | 12,876 | ||||||
| movement in funds | |||||||||||
| Reconciliation of Funds | |||||||||||
| Total funds brought forward | 91,094 | 63,087 | 227,022 | 381,203 | 368,327 | ||||||
| Totalfundscarriedforward | 92,632 | 54,087 | 241,986 | 388,705 | 381,200 |
The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.
Page 7
Belbroughton Recreation Centre Statement of Financial Position Year Ended 31 March 2025 BOP ie ie I A ce = ND MMS SSE MO a Vere tek et a eae nS SA nl Be 72 ca ES eel a Se aS DeLee i 5 FP BO
| | j
----- Start of picture text -----
||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|2025|2024|
|Note|
|Fixed|Assets|
|Tangible|Fixed|Assets|15|331,923|340,923|
|Current|Assets|
|Debtors|16|-|a|
|Cash|at|bank|and|in|hand:|Restricted|Funds|-|Sinking|fund|27,879|12,915|
|Restricted|Funds|-|Playground|=|a|
|Unrestricted|funds|28,902|28,615|
|Cash|at|bank|and|in|hand|17|56,781|41,530|
|56,781|41,530|
|Creditors:|amounts|falling|due|within one|year|18|-|1,250|
|Net|Current|Assets|56,781|40,280|
|Total|Assets|less|current|liabilities|388,705|381,203|
|Net|Assets|388,705|381,203|
|Funds|of the|Charity|
|Restricted|Funds|296,073|290,109|
|Unrestricted|funds|92,632|91,094|
|Total Charity Funds|19|388,705|387,203|
----- End of picture text -----
These financial statements were approved by the board of trustees and authorised for issue on 3i / { { 26 and are signed on behalf of the board by:
f P Browne K Jones L ‘Trustee Trustee
/ / (4
!
----- Start of picture text -----
|
----- End of picture text -----
Page 8
| |
|
}
Belbroughton Recreation Centre Notes to the Financial Statements Year Ended 31 March 2025 See oe I ee ee ie 1s eee
1. General Information
The charity is registered in England and Wales and is unincorporated. The address of the principal office is Hartle Lane, Belbroughton, Stourbridge, England.
- Statement of compliance
These financial statements have been prepared in compliance with FRS 102, ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’, the Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (Charities SORP (FRS 102)) and the Charities Act 2011.
3. | Accounting Policies
Basis of preparation
The financial statements have been prepared on the historical cost basis.
Going Concern
There are no material uncertainties about the charity's ability to continue.
Disclosure exemptions
The entity satisfies the criteria of being a qualifying entity as defined in FRS 102 by reason of being small. As such, advantage has been taken of the following disclosure exemptions available under FRS 102:
(a) No cash flow statement has been presented for the company.
(b) Disclosures in respect of financial instruments have not been presented.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
In the opinion of the trustees there are no judgements (apart from those involving estimations) that have been made in the process of applying the entity's accounting policies that have any significant effect on the amounts recognised in the financia] statements.
Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. The key assumptions and other sources of estimation uncertainty that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are as follows:
- There is no significant impairment in the carrying value of the charity's property at the year end (31 March 2025: £243,088)
Page 9
Belbroughton Recreation Centre Notes to the Financial Statements Year Ended 31 March 2025 oA arm ote eet an on Se Fe cere na Pee ee i,
| }
3. | Accounting Policies (continued)
Fund Accounting
Unrestricted funds are available for use at the discretion of the trustees to further any of the charity's purposes. Restricted funds are subjected to restrictions on their expenditure declared by the donor or through the terms of an appeal. All are considered to be restricted income funds, there are no endowment funds. Grants received towards property maintenance or capital expenditure together with related expenditure are treated as restricted income and expenditure. Monies received from Belbroughton Tennis Club towards future repairs and maintenance and related expenditure are also treated as restricted items. Bank interest arising on the monies held is also treated as restricted income.
Incoming Resources
All income is included in the statement of financial activities when entitlement has passed to the charity, it is probable that the economic benefits associated with the transaction will flow to the charity and the amount can be reliably measured. The following specific policies are applied to particular categories of income:
- Income from donations or grants is recognised when there is evidence of entitlement to the
gift, receipt is probable and its amount can be measured reliably.
- No amounts are included for the contribution of general volunteers.
Resources Expended
Expenditure is recognised on an accruals basis asa liability is incurred. Expenditure includes VAT
as this cannot be recovered, and is classified under headings of the statement of financial activities to which it relates:
-
expenditure on raising funds includes the costs of all fundraising activities, events, noncharitable trading activities, and the sale of donated goods.
-
expenditure on charitable activities includes all costs incurred by a charity in undertaking activities that further its charitable aims for the benefit of its beneficiaries, including those support costs and costs relating to the governance of the charity apportioned to charitable activities.
-
other expenditure includes all expenditure that is neither related to raising funds for the charity nor part of its expenditure on charitable activities.
-
All costs are allocated to expenditure categories reflecting the use of the resource. Direct costs
attributable to a single activity are allocated directly to that activity. Shared costs are
apportioned between the activities they contribute to on a reasonable, justifiable and consistent basis.
Tangible Assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. There are no tangible assets carried at revalued amounts.
| |
aece
|
|
' |
Belbroughton Recreation Centre Notes to the Financial Statements Year Ended 31 March 2025 ene Sa eS ee RS ee os, fanned Sev ot OE Ret ee eS ee
- Accounting Policies (continued)
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Play Area equipment - straight line over 10 years
Fixtures and fittings - 10% straight line
Impairment of Fixed Assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.
Financial Instruments
A financial asset or a financial liability is recognised only when the entity becomesa party to the
contractual provisions of the instrument.
Basic financial instruments are initially recognised at the amount receivable or parable including any related transaction costs, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Current assets and current liabilities are subsequently measured at the cash or other consideration expected to be paid or received and not discounted. Debt instruments are subsequently measured at amortised cost.
- Donations and Legacies
| Donations and Legacies | |||
|---|---|---|---|
| Unrestricted | Restricted Total Funds | ||
| Funds | Funds | 2025 | |
| £ | £ | £ | |
| Donations | |||
| Donations Scarecrow Festival |
- 1,500 |
- - |
- 1,500 |
| Grants | |||
| Grants receivable (Playground) | - | - | - |
| Grants Receivable (Other) | 175 | - | 175 |
| Ground maintenance grants | - | - | - |
| 1,675 | . | 1,675 | |
| Unrestricted | Restricted Total Funds | ||
| Funds | Funds | 2024 | |
| £ | £ | £ | |
| Donations | - | ||
| Donations Scarecrow Festival |
- 10,000 |
- - |
- 10,000 |
| Grants | |||
| Grants receivable (Playground) | - | - | - |
| Grants Receivable (Other) | 1,250 | - | 1,250 |
| Ground maintenance grants | - | - | - |
| 11,250 | - | 11,250 |
Page 11
EEOOEOEOO——eoE—Ee———_————_eeee
Belbroughton Recreation Centre
Notes to the Financial Statements Year Ended 31 March 2025 pots ee eS = te Beg ee ee ee re es i
5. Charitable Activities
| 5. | Charitable Activities | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Funds | |||
| Funds | Funds | 2025 | ||||
| £ | £ | £ | ||||
| Football Pitch Rent | 1,283 | - | 1,283 | |||
| Hall and Jubilee room fees | 8.376 | - | 8,376 | |||
| Tennis Club Rent | 5,858 | 14,000 | 19,858 | |||
| 15,517 | 14,000 | 29,517 | ||||
| Unrestricted | Restricted | Total | Funds | |||
| Funds | Funds | 2024 | ||||
| £ | £ | £ | ||||
| Football Pitch Rent | 1,203 | - | 1,203 | |||
| Hall and Jubilee room fees | 11,232 | - | 11,232 | |||
| Tennis Club Rent | 6,102 | 12,000 | 18,102 | |||
| 18,537 | 12,000 | 30,537 | ||||
| 6. | Othertrading activities | |||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||
| Funds | 2025 | Funds | 2024 | |||
| £ | £ | £ | £ | |||
| Hall and Jubilee room fees | - | - | - | - | ||
| a. | Investment Income | |||||
| Restricted | Total Funds | Restricted | Total | Funds | ||
| Funds | 2025 | Funds | 2024 | |||
| £ | £ | £ | 5 | |||
| Bankinterestreceivable | 964 | 964 | 269 | 269 |
Page 12
Belbroughton Recreation Centre
Notes to the Financial Statements Year Ended 31 March 2025 ee Be oo ee ee
8. Expenditure on charitable activities by fund type
| Unrestricted | Restricted | Total Funds | ||||
|---|---|---|---|---|---|---|
| Funds | Funds | 2025 | ||||
| £ | £ | £ | ||||
| Community Centre | 15,654 | - | 15,654 | |||
| Support Costs | - | - | - | |||
| 15,654 | - | 15,654 | ||||
| Unrestricted | Restricted | Total Funds | ||||
| Funds | Funds | 2024 | ||||
| £ | £ | £ | ||||
| Community Centre | 20,180 | - | 20,180 | |||
| Support Costs | = | - | 5 | |||
| 20,180 | - | 20,180 | ||||
| 9. | Expenditureon charitable activities byactivitytype | |||||
| Activities | ||||||
| undertaken directly |
Support costs |
Total Funds 2025 |
Total Funds 2024 |
|||
| £ | £ | £ | a | |||
| CommunityCentre | 15,654 | - | 15,654 | 20,180 | ||
| Governance costs | - | - | - | - | ||
| 15,654 | - | 15,654 | 20,180 | |||
| 10. | Analysisofsupportcosts | Community Centre |
Total 2025 |
Total 2024 |
||
| £ | £ | £ | ||||
| Governance costs | - | - | ‘ | |||
| 411. | Net income (expenditure) | |||||
| Net income/(expenditure) is stated after | charging/(crediting): | |||||
| 2025 | 2024 | |||||
| £ | £ | |||||
| Depreciation oftangible fixed assets | 9,000 | 9,000 | ||||
| 412. | Independent Examination fees | |||||
| 2025 | 2024 | |||||
| £ | £ | |||||
| Fees payable to the independent examiner for: | ||||||
| Independentexaminationoffinancialstatements | « | > |
Page 13
Belbroughton Recreation Centre Notes to the Financial Statements Year Ended 31 March 2025 act” atte Sa Bk na a me dS ue eh et
13. Staff costs
The total staff costs and employee benefits for the reporting period are analysed as follows. 2025 2024
£ £
|
The average head count of employees during the year was Nil (2023: Nil).
14. Trustee remuneration and expenses
In previous years one or more trustees had been paid remuneration or received other benefits fram employment with the charity or a related entity.
-
permission for this had been granted by Charity Commission;
-
no payments have been made in the current or immediately preceding year.
-
Fixed Assets
| Freehold | Tennis | Fixtures | & | TOTAL | |||
|---|---|---|---|---|---|---|---|
| Property £ |
Courts £ |
PlayArea £ |
Fittings LS |
£ | |||
| CostAt 1 April 2024 | 243,088 | 34,839 | 89,996 | 23,537 | 391,460 | ||
| Additions Disposals |
- - |
< - |
e - |
. * |
s = |
||
| At31 March 2025 | 243,088 | 34,839 | 89,996 | 23,537 | 391,460 | ||
| Depreciation At 1 April 2024 |
- | - | 27,000 | 23,537 | $0,537 | ||
| Charge forthe year | - | - | 9,000 | - | 9,000 | ||
| Impairment | - | - | - | = | - | ||
| Disposals | - | - | - | - | 0 | ||
| At 31 March 2025 | - | - | 36,000 | 23,537 | 59,537 | ||
| Carrying Amount At31 March2025 |
243,088 | 34,839 | 53,996 | os | 337,923 | ||
| At 31 March 2024 | 243,088 | 34,839 | 62,996 | - | 340,923 | ||
| 16. | Debtors | ||||||
| 2025 | 2024 | ||||||
| £ | £ | ||||||
| Prepayments and accrued income | - | . | |||||
| 17. | Cash | Unrestricted | Restricted | Total Funds | Total Funds | ||
| Funds | Funds | 2025 | 2024 | ||||
| £ | £ | £ | £ | ||||
| Cash at Bank | |||||||
| Main current account | 28,902 | - | 28,902 | 28,615 | |||
| Savings account (Sinking fund) | - | 27,879 | 27,879 | 12,915 | |||
| 28,902 | 27,879 | 56,781 | 41,530 |
Page 14
i
----- Start of picture text -----
|||||||||
|---|---|---|---|---|---|---|---|
|Belbroughton|Recreation|Centre|
|Notes|to|the|Financial|Statements|
|Year|Ended|31|March|2025|
|eeSS|
|18.|Creditors:|amounts|falling|due|within|one|year|
|2025|2024|
|£|£|
|Accruals|and|deferred|income|-|1,250|
|19.|Analysis|of charitable|funds|
|At|1|April|At|31|March|
|Unrestricted|Funds|2024|Income|Expenditure|2025|
|£|£|£|£|
|General|Funds|91,094|17,192|(15,654)|92,632|
|Restricted|Funds|At|1|April|
|2024|Income|Expenditure|2024|
|£|£|£|£|
|Founding|Fund|340|-|-|340|
|Capital|Grants|213,767|-|-|213,767|
|Tennis|Court|Maintenance|12,915|14,964|-|27,879|
|Playground|fund|63,087|-|(9,000)|54,087|
|290,109|14,964|(9,000)|296,073|
----- End of picture text -----
- Analysis of net assets between funds
----- Start of picture text -----
||||||||||
|---|---|---|---|---|---|---|---|---|
|Unrestricted|Restricted|Total|Funds|Total|Funds|
|Funds|Funds|2025|2024|
|£|£|£|£|
|Tangible|fixed|assets|63,730|268,194|331,924|340,923|
|Current|assets|28,902|27,879|56,781|41,530|
|Creditors|less|than|1|year|-|-|-|(1,250)|
|Net|assets|92,632|296,073|388,705|381,203|
----- End of picture text -----
Page 15