REGISTERED CHARITY NUMBER: 512032
REPORT OF THE TRUSTEES AND
UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022
FOR
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
Llewelyn Davies Chartered Accountants Yelverton House St John Street Whitland Carmarthenshire SA34 0AW
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2022
The trustees present their report with the financial statements of the charity for the year ended 31 March 2022. The trustees have adopted the provisions of Accounting and Reporting by Charities: 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) (effective 1 January 2019).
OBJECTIVES AND ACTIVITIES
Objectives and aims
The Narberth and District Community and Sports Association, through its management committees, in accordance with the aims and objectives outlined in its Constitution, have continued to ensure that a wide variety of courses and activities have taken place at the Centre during the past year. The programme planning which takes place from April onwards, is developed using feedback from previous year's students, the Bloomfield questionnaire responses, and direct requests, so that we are able to ensure that the users of this centre are offered a varied and up to date programme of education, recreation and leisure activities.
-1-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2022
ACHIEVEMENT AND PERFORMANCE
Following the very difficult 2020/2021 financial year, when the Centre, like all other businesses, locally and further afield, had to adapt their operating systems due to the COVID-19 pandemic, we started April 2021 with very limited offering of classes and activities due to ongoing restrictions.The Learning Pembrokeshire classes that we were able to offer were online. It was not until the start of 2021/22 education year in September 2021 that we were able to offer classroom based opportunities once again, this included Welsh, Modern Languages and some Art classes as well as Yoga. Learning Pembrokeshire Community IT offered six classroom based (no online) courses in September of which four ran: Using your tablet intro, First Steps, Using Windows and Photoshop Element Introduction. (Friday PM)
It was not until 28 February 2022 that the Welsh Government announced "if the current public health situation remains stable, all remaining restrictions will be removed" by 28 March 2022 Learning Pembrokeshire had an ESTYN Inspection in March 2022. The first Siarad Sadwrn for over 2 years was held here in March 2022.
The sports facility usage that we had been able to offer in autumn of 2020 ground to a halt with christmas lockdown, so it was not until May 2021, that we were once again able to reopen the gym, the halls and to allow squash bookings once again. Numbers were limited, just two users allowed in the gym at any one time, one in each half with some machines removed to make more space. Only one squash court was used, with no access to changing rooms or showers, or use of the gallery. All bookings were recorded for track and trace purposes.
By September 2021, as the 2 metre rule was replaced with a requirement to just maintain social distancing, we were able to increase the number of users in the gym to four at any one time, open the second squash court, and allow access to the changing rooms and showers after 6.30pm. Other user groups were returning to the halls for classes, all still through use of operational plans (updated to reflect changing guidelines) and whole centre risk assessments and sign in sheets. This widening of the facility usage was all in line with general government COVID regulations, individual sport governing body recommendations and after looking at what pembrokeshire Leisure were allowing in their leisure Centres.
The Job Retention Scheme, provided £135,566 of support as furlough payments to staff between April 2020 and September 2021, the invoice from our accountants for supporting us with the scheme over that period arrived July 2022, £1,656 in professional charges for completion and submission of CJRS claims. This scheme ensured that we were able to continue to pay staff throughout the pandemic and to keep their posts open while we had very reduced income, however a lack of staff has been challenging throughout the 2021/22 financial year. When the pandemic began in March 2020 we had 32 staff on payroll, 8 full time and remaining 24 amounted to 7 full time equivalents. By September 2020, our cleaning staff and one bus driver had retired and three after school club workers left, two because of relocation and another because of transport difficulties.By April 2021 we were down to 23 staff on payroll. The cleaning and caretaking work had been taken over by existing staff who had not returned to pre COVID hours and to some extent the impact of the reduction in childcare staff was lessened by the decrease in numbers of children that we could accept within the club because of social distancing requirements, but as we tried to grow the after school and holiday club again and to meet demands for childcare we struggled to recruit staff. The ASC supervisor had been on long term sick leave and in an effort to support the remaining staff and to try to increase the capacity to match demand, our Registered Person made the recommendation that the Nursery Supervisor be asked to assist by taking over the paperwork required by the Registering Body as well as the management of the staff. The preparation of invoices had already been taken on by Marie, one of the duty officers.
The table below shows the funding that the Nursery Supervisor has successfully applied for and secured over the year.
----- Start of picture text -----
|||||
|---|---|---|---|
|Amount|
|Grant title|Date applied|Successful|(£)|
|Sustainability hamper ASC (PCC)|October 2021|Yes|1,167.47|
|CO2 monitors ASC (PCC)|November 2021|Yes|223.08|
|30-hour childcare small grants scheme (PCC)|January 2022|Yes|5,954.52|
|Sustainability hamper Nursery (PCC)|October 2021|Yes|730.01|
|Learning through landscapes (nature grant)|April 2021|Yes|500.00|
|CO2 monitors Nursery (PCC)|November 2021|Yes|223.08|
|30-hour childcare small grants scheme (PCC)|January 2022|Yes|479.99|
----- End of picture text -----
-2-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2022
It was not possible to reopen the Community Fridge during this financial year as social distancing requirements would not allow this. We have invited the Food Bank to return their collection basket to the Centre.
Vicky has been working to access grants to help meet running costs over a time with reduced income from users and to improve the Centre's sustainability going forward. Two non Domestic rate Grants from Pembrokeshire County Council have provided £11,000 worth of unrestricted income.
The £9,932 from the Pembrokeshire Coast National Parks Authority Sustainable Development Fund paid 80% of the costs oF 21 PV panels (which were actually fitted to the Recreation Hall roof in August 2022), the Association and a Crowdfunder appeal made up the remaining 20% of this important step towards improving our environmental and financial sustainability.This is shown as income in advance because works did not start until after the year end.
The grants from local Charities, the Narberth and Whitland Rotary Club and the Narberth and Whitland Round Table, have helped us to replace the Playschool Room Floor, which will benefit so many different users.
The Supporting Community Action Fund 3 through PAVS (SCAF 3) helped in the summer of 2021 with the cost of creating new routes to the recreation hall and other COVID adaptations and with some of our running costs. The additional routes have made it easier for groups to access parts of the Centre without crossing areas used by others.
In December 2021, SCAF 4 helped us to attract users groups to the Centre by subsidising the rental that they would normally pay allowing smaller numbers in classes. This increased the opportunities we could offer to Centre users and has resulted in new weekly classes. It also provided a safe space for those who were reduced to working from home, altogether 148 hours of free room hire including refreshments was supplied to 14 individuals and groups.
Below is a table listing the successful grant applications and projects for which they were awarded between April 2021 and the end of March 2022.
----- Start of picture text -----
||||||
|---|---|---|---|---|
|Fund Name|Amount (£)|Date|Project|Successful|
|PCC Non Domestic Rate Grant|General COVID|
|4|5,000.00|April 2021|restrictions|Yes|
|SCAF 3 (PAVS)|2,982.50|July 2021|COVID adaptions/bills|Yes|
|South Hook LNG Fund|2,469.00|July 2021|Playschool room floor|Yes|
|PCNPA Sustainable|9,932.00 (80%|
|development fund|of total)|Sept 2021|PV solar panels|Yes|
|Crowdfunder: A place for|Oct/Nov|
|sport|483.00|2021|PV solar panels|Yes|
|Room hire &|
|SCAF 4 (PAVS)|2,995.00|Dec 2021|refreshments|Yes|
|PCC Non Domestic Rate Grant|COVID restriction|
|5|6,000.00|Jan 2022|(Omicron)|Yes|
|Narberth & Whitland Rotary|
|club|500.00|Dec 2021|Playschool room floor|Yes|
|Narberth & Whitland Round|
|Table|250.00|April 2022|Playschool room floor|Yes|
----- End of picture text -----
We continue to look for funding so that we can offer educational, social and leisure time opportunities to the local community as this organisation has done for over 40 years, at a time when many of our customer groups have ceased to exist so no longer need a regular meeting place, also in the face of vastly increased running costs which are set to rise to further as the winter approaches.
Staff training costs have risen in the year as it was necessary to renew all (non childcare) staff first aid training between October 2021 and March 2022. With plans to undertake additional fire awareness training for all duty officers later in the year.
-3-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2022
Potholes and areas of puddling in the car parks have been addressed also temporary additional lighting to our overflow car park.
Meetings continue with Pembrokeshire County Council, Narberth AFC, Narberth RFC and the Association to facilitate the CAT on rear car park and fields.
Discussions continue with local authority officers around the future of the Lee Davies Day Care Centre, a continuation of the 2019 Community Consultation.
Since the Annual General Meeting for 2020/21 which took place on 31 January 2022, we have once again been able to produce a meeting schedule for in person meetings at the Centre, the Executive and Finance Committee have met three times and the General Committee twice.
FINANCIAL REVIEW
Investment policy
There are no restrictions on the Association's power to invest. The Association does not benefit from an endowment fund or hold large cash reserves. Restricted funds are for specific purposes, may only be held for a period of time and are applied to specific projects.
Reserves policy
The reserves policy of the Trustees and General Committee is to maintain unrestricted funds sufficient to cover future management and administration costs, unforeseen future expenditure and new project start up costs. Unrestricted funds are the operational free reserves of the association.
FUTURE PLANS
Funding for a Green column wind/solar system for additional car park lighting off grid is to be investigated, also electric car charging points for the car park we have been told by local authority that further funding for this will be available later in the year geared toward leisure centres.
At our General Committee Meeting in June 2022 the possibility of accessing funding of over £46K was raised too for Youth (11yrs+) and Adult Learning provision.
The Nursery have funds to lay an all weather surface in their half of the shared enclosed garden, with ground preparation due to be provided by Alun Griffiths, the contractors who are carrying out the Llanddewi Velfrey and Redstone Road by pass work. There are plans to change the layout inside the Nursery to allow for an increase in the number of children we can accommodate, also to make the space more user friendly. In August 2022 the Nursery was approached to take on the Early Years Education funding for 10 hours weekly, in addition to the 20 hour childcare offer already in existence by the Early Years Department at Pembrokeshire County Council. Grants for toys and resources to cater for this will be forthcoming.
The Centre has been asked to become a Keep Wales Tidy Hub, this was agreed so the hub was launched on 8 July 2022 when the newly formed Keep Narberth Tidy used the equipment for the first time.
The first walk under the banner of West Wales Walking for Wellbeing took place on 1 June 2022 using the Bloomfield Bus to transport walkers to their start point, this replaced the Steps to Health Walking group which had a run in the same way for the past sixteen years.
We were successful with a bid for an Age friendly Communities Happy to Chat Bench Award in the summer of 2022 and the new bench is now in place. There are plans to use a Local Places for nature grant to plant wildflowers in this area and hedge banks at the Centre to encourage birds and wildlife.
Out first COVID brochure was produced in September 2022, only a small run as we can reprint in January to add any additional classes as we are working to increase these.
Planning to minimise the cost of keeping the Centre warm enough to operate in the coming winter.
-4-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2022
STRUCTURE, GOVERNANCE AND MANAGEMENT Governing document
The charity is controlled by its governing document, a deed of trust and constitutes an unincorporated charity.
REFERENCE AND ADMINISTRATIVE DETAILS Registered Charity number
512032
Principal address
Bloomfield House Narberth Pembrokeshire SA67 7ES
Trustees
----- Start of picture text -----
|||
|---|---|
|Paul Sartori / Swim Narberth / Narberth Town Council - withdrew on|
|Ruth Barnes|01/02/2022|
|Claire Dunbar|Serendipity|
|Lucien Jenkins|Narberth Quakers / Adult Ballet|
|Helen Colllinson|Pembs Textile Group / WSD - withdrew on 10/02/2022|
|Alice Phillips|Alice Russell School of Dance|
|Steve Haysom|Narberth Squash Club|
|Robert Lewis|Narberth RFC|
|Peter Spacey|CMDC|
|Judy Smith|Pembs WI - withdrew|
|Ann Maidment|U3A|
|Lynne Richards|Learning Pembrokeshire - left on retirement|
|Nigel Firth|Narberth Table Tennis Club - withdrew on 24/02/2022|
|Matthew Johns|Narberth AFC|
|Mike Johns|Narberth Cricket Club|
|Raymond Bowen|St Andrew's Church|
|Cheryl Crowdy|Bloomfield Nursery|
|Charles Clewett|Cor Dyfed Choir and Narberth & Whitland Rotary Club|
|Glynis Meredydd|Individual|
|Carina Newham|Individual|
|Steve Rigby|Individual|
|Francis Requena|Individual|
|Emma Richards|Individual|
|Charlie Meredydd|Individual|
|William Silverstone|Individual|
----- End of picture text -----
The following have acted as Holding trustees of the Land:
Mr D Stone Mr R Salter Mr K Thomas
Independent Examiner
Mr Colin John ACA FCCA ICAEW Llewelyn Davies Chartered Accountants Yelverton House St John Street Whitland Carmarthenshire SA34 0AW
-5-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2022
REFERENCE AND ADMINISTRATIVE DETAILS Bankers
Barclays Bank plc 32 High Street Haverfordwest SA61 2DA
Approved by order of the board of trustees on 14 November 2022 and signed on its behalf by:
Mrs G Meredydd - Trustee
-6-
INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
Independent examiner's report to the trustees of Narberth & District Community & Sports Association
I report to the charity trustees on my examination of the accounts of Narberth & District Community & Sports Association (the Trust) for the year ended 31 March 2022.
Responsibilities and basis of report
As the charity trustees of the Trust you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the Act').
I report in respect of my examination of the Trust's accounts carried out under Section 145 of the Act and in carrying out my examination I have followed all applicable Directions given by the Charity Commission under Section 145(5)(b) of the Act.
Independent examiner's statement
Since your charity's gross income exceeded £250,000 your examiner must be a member of a listed body. I can confirm that I am qualified to undertake the examination because I am a registered member of ICAEW which is one of the listed bodies.
I have completed my examination. I 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 Trust as required by Section 130 of the Act; or 2. the accounts do not accord with those records; or
-
the accounts 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.
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Mr Colin John ACA FCCA ICAEW Llewelyn Davies Chartered Accountants Yelverton House St John Street Whitland Carmarthenshire SA34 0AW
14 November 2022
-7-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2022
| Notes INCOME AND ENDOWMENTS FROM Donations, legacies and grants Charitable activities Nursery After school club Minibus Community centre & sports Investment income 2 Total EXPENDITURE ON Charitable activities Nursery After school club Minibus Community centre & sports Total NET INCOME/(EXPENDITURE) Other recognised gains/(losses) Actuarial gains on defined benefit schemes Net movement in funds RECONCILIATION OF FUNDS Total funds brought forward TOTAL FUNDS CARRIED FORWARD |
Unrestricted fund £ 37,950 135,543 50,226 14,128 125,769 28 363,644 124,614 45,484 19,374 172,789 362,261 1,383 34,000 35,383 159,849 195,232 |
Restricted funds £ 14,852 - - - - - 14,852 5,081 5,977 - 18,511 29,569 (14,717) - (14,717) 1,203,043 1,188,326 |
2022 Total funds £ 52,802 135,543 50,226 14,128 125,769 28 378,496 129,695 51,461 19,374 191,300 391,830 (13,334) 34,000 20,666 1,362,892 1,383,558 |
2021 Total funds £ 165,646 78,975 25,743 10,448 79,896 78 360,786 135,034 52,449 19,638 185,071 392,192 (31,406) 21,000 (10,406) 1,373,298 1,362,892 |
|---|---|---|---|---|
The notes form part of these financial statements
-8-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
BALANCE SHEET 31 MARCH 2022
| Notes FIXED ASSETS Tangible assets 6 CURRENT ASSETS Debtors 7 Cash at bank CREDITORS Amounts falling due within one year 8 NET CURRENT ASSETS TOTAL ASSETS LESS CURRENT LIABILITIES CREDITORS Amounts falling due after more than one year 9 NET ASSETS FUNDS 10 Unrestricted funds Restricted funds TOTAL FUNDS |
Unrestricted fund £ 97,958 37,699 121,965 159,664 (32,390) 127,274 225,232 (30,000) 195,232 |
Restricted funds £ 1,188,321 - 5 5 - 5 1,188,326 - 1,188,326 |
2022 Total funds £ 1,286,279 37,699 121,970 159,669 (32,390) 127,279 1,413,558 (30,000) 1,383,558 195,232 1,188,326 1,383,558 |
2021 Total funds £ 1,304,955 21,450 110,505 131,955 (15,018) 116,937 1,421,892 (59,000) 1,362,892 159,849 1,203,043 1,362,892 |
|---|---|---|---|---|
The financial statements were approved by the Board of Trustees and authorised for issue on 14 November 2022 and were signed on its behalf by:
Mrs G Meredydd - Trustee
The notes form part of these financial statements
-9-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022
1. ACCOUNTING POLICIES
Basis of preparing the financial statements
The financial statements of the charity, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: 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) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Charities Act 2011. The financial statements have been prepared under the historical cost convention.
Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
New recreation hall facility - 4% on cost Fixtures and fittings - 25% on reducing balance Computer equipment - Straight line over 3 years
No depreciation has been charged in respect of Leasehold Property on the basis that the estimated residual value of the property is not materially different to its carrying value in the accounts.
Taxation
The charity is exempt from tax on its charitable activities.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
Hire purchase and leasing commitments
Rentals paid under operating leases are charged to the Statement of Financial Activities on a straight line basis over the period of the lease.
-10-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2022
2. INVESTMENT INCOME
----- Start of picture text -----
2022 2021
£ £
Bank interest 28 78
----- End of picture text -----
3. TRUSTEES' REMUNERATION AND BENEFITS
There were no trustees' remuneration or other benefits for the year ended 31 March 2022 nor for the year ended 31 March 2021.
Trustees' expenses
There were no trustees' expenses paid for the year ended 31 March 2022 nor for the year ended 31 March 2021.
4. STAFF COSTS
The average monthly number of employees during the year was as follows:
----- Start of picture text -----
||||
|---|---|---|
|2022|2021|
|All staff|20|30|
----- End of picture text -----
No employees received emoluments in excess of £60,000.
5.
----- Start of picture text -----
|||||
|---|---|---|---|
|COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES|
|Unrestricted|Restricted|Total|
|fund|funds|funds|
|£|£|£|
|INCOME AND ENDOWMENTS FROM|
|-|
|Donations, legacies and grants|165,646|165,646|
|Charitable activities|
|-|
|Nursery|78,975|78,975|
|After school club|25,743|-|25,743|
|Minibus|10,448|-|10,448|
|Community centre & sports|70,063|9,833|79,896|
|Investment income|78|-|78|
|Total|350,953|9,833|360,786|
|EXPENDITURE ON|
|Charitable activities|
|-|
|Nursery|135,034|135,034|
|After school club|52,449|-|52,449|
|Minibus|19,638|-|19,638|
|Community centre & sports|150,628|34,443|185,071|
|Total|357,749|34,443|392,192|
|NET INCOME/(EXPENDITURE)|(6,796)|(24,610)|(31,406)|
|Transfers between funds|(9,892)|9,892|-|
|Other recognised gains/(losses)|
----- End of picture text -----
-11-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2022
----- Start of picture text -----
5. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued
Unrestricted Restricted Total
fund funds funds
£ £ £
Actuarial gains on defined benefit
schemes 21,000 - 21,000
Net movement in funds 4,312 (14,718) (10,406)
RECONCILIATION OF FUNDS
Total funds brought forward 155,537 1,217,761 1,373,298
TOTAL FUNDS CARRIED FORWARD 159,849 1,203,043 1,362,892
6. TANGIBLE FIXED ASSETS
New
recreation
Leasehold hall Plant and
property facility machinery
£ £ £
COST
At 1 April 2021 and 31 March 2022 665,541 735,888 10,884
DEPRECIATION
-
At 1 April 2021 117,742 1,088
-
Charge for year 14,718 1,088
At 31 March 2022 - 132,460 2,176
NET BOOK VALUE
At 31 March 2022 665,541 603,428 8,708
At 31 March 2021 665,541 618,146 9,796
Fixtures
and Computer
fittings equipment Totals
£ £ £
COST
At 1 April 2021 and 31 March 2022 100,599 180 1,513,092
DEPRECIATION
At 1 April 2021 89,127 180 208,137
-
Charge for year 2,870 18,676
At 31 March 2022 91,997 180 226,813
NET BOOK VALUE
At 31 March 2022 8,602 - 1,286,279
At 31 March 2021 11,472 - 1,304,955
----- End of picture text -----
-12-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2022
----- Start of picture text -----
7. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£ £
Trade debtors 35,729 18,856
Other debtors 600 600
Prepayments 1,370 1,994
37,699 21,450
8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£ £
Trade creditors 7,436 4,429
Social security and other taxes 3,722 5,089
Net wages 83 -
Other creditors 12 -
Accruals and income in advance 21,137 5,500
32,390 15,018
9. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2022 2021
£ £
Pension liability 30,000 59,000
10. MOVEMENT IN FUNDS
Net
movement At
At 1.4.21 in funds 31.3.22
£ £ £
Unrestricted funds
General fund 159,849 35,383 195,232
Restricted funds
Restricted
1,203,043 (14,717) 1,188,326
TOTAL FUNDS 1,362,892 20,666 1,383,558
----- End of picture text -----
-13-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2022
10. MOVEMENT IN FUNDS - continued
Net movement in funds, included in the above are as follows:
| Incoming Resources Gains and resources expended losses £ £ £ Unrestricted funds General fund 363,644 (362,261) 34,000 Restricted funds Restricted 14,852 (29,569) - TOTAL FUNDS 378,496 (391,830) 34,000 Comparatives for movement in funds Net Transfers movement between At 1.4.20 in funds funds £ £ £ Unrestricted funds General fund 155,537 14,204 (9,892) Restricted funds Restricted 1,217,761 (24,610) 9,892 TOTAL FUNDS 1,373,298 (10,406) - Comparative net movement in funds, included in the above are as follows: Incoming Resources Gains and resources expended losses £ £ £ Unrestricted funds General fund 350,953 (357,749) 21,000 Restricted funds Restricted 9,833 (34,443) - TOTAL FUNDS 360,786 (392,192) 21,000 |
Movement in funds £ 35,383 (14,717) 20,666 At 31.3.21 £ 159,849 1,203,043 1,362,892 Movement in funds £ 14,204 (24,610) (10,406) |
|---|---|
-14-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2022
10. MOVEMENT IN FUNDS - continued
A current year 12 months and prior year 12 months combined position is as follows:
| Unrestricted funds General fund Restricted funds Restricted TOTAL FUNDS |
At 1.4.20 £ 155,537 1,217,761 1,373,298 |
Net movement in funds £ 49,587 (39,327) 10,260 |
Transfers between funds £ (9,892) 9,892 - |
At 31.3.22 £ 195,232 1,188,326 1,383,558 |
|---|---|---|---|---|
A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:
| Unrestricted funds General fund Restricted funds Restricted TOTAL FUNDS |
Incoming resources £ 714,597 24,685 739,282 |
Resources expended £ (720,010) (64,012) (784,022) |
Gains and losses £ 55,000 - 55,000 |
Movement in funds £ 49,587 (39,327) 10,260 |
|---|---|---|---|---|
11. EMPLOYEE BENEFIT OBLIGATIONS
The Association operates a defined benefit pension scheme, which is included within the Dyfed County Council pension fund administered by Carmarthenshire County Council on a lead authority basis. The assets of the scheme are held separately from those of the charity in an independently administered fund. Contributions to the scheme are charged to the Statement Of Financial Activities so as to spread the cost of pensions over employees' working lives with the association. The scheme has been closed to new employees.
A qualified actuary on the basis of triennial valuations using the projected unit method determines the contributions. The most recent valuation was at 31 March 2019. The market value of Fund's assets at the valuation date were £2,576 million covering 105% of the Fund's liabilities.
The assumptions, which have the most significant effect on the results of the valuation, are those relating to returns on investments, the rate of salary increases and the rates of mortality, ill health, retirement, withdrawal etc.It was assumed that investment returns would be 2.8% (2021 - 2.1%) per annum, salary increases would average 4.8% (2021 - 4.2%) and that rates of mortality, ill health, retirement and withdrawal would be in accordance with previous Dyfed Local Authority experience.
-15-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2022
11. EMPLOYEE BENEFIT OBLIGATIONS - continued
The pension charge/(credit) for the year included in wages costs was £9,000 (2021 - £7,000). Employer contributions were £3,673 (2021 - £Nil) and the projected employer contributions for the year ending 31 March 2023 are £4,000.
FRS 102 Retirement Benefits
The most recent actuarial valuations of the defined benefit schemes have been updated to take account of the requirements of FRS 102 in order to assess the liabilities of the scheme at 31 March 2022. Scheme assets are stated at their market value at 31 March 2022.
The main assumptions used to calculate scheme liabilities under FRS 102 are:
| Inflation rate Discount rate for scheme liabilities Rate of increase in salaries Rate of increase in pensions The mortality assumptions used were Longevity at 65 - current pensioners Men Women Longevity at 65 - future pensioners Men |
2022 3.3% 2.8% 4.8% 3.4% 23.0 Years 24.9 Years 24.4 Years |
2021 2.7% 2.1% 4.2% 2.8% 23.1 Years 25.0 Years 24.7 Years |
|---|---|---|
| Women | 27.1 Years | 27.2 Years |
| Reconciliation of market value of scheme assets: | 2021 £ 357,000 8,000 86,000 - 1,000 (10,000) 442,000 94,000 2021 £ 328,000 - 51,000 49,000 5,000 9,000 442,000 |
|
| 2022 | ||
| 1 April 2021 Interest on plan assets Remeasurements (assets) Employer contributions Member contributions Benefits paid 31 March 2022 Actual Return on scheme assets in the year |
£ 442,000 9,000 22,000 4,000 1,000 (10,000) 468,000 31,000 |
|
| The value of assets in the scheme were: | ||
| 2022 | ||
| Equities Government bonds Other bonds Property Cash Other |
£ 339,000 6,000 37,000 61,000 8,000 17,000 468,000 |
-16-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2022
11. EMPLOYEE BENEFIT OBLIGATIONS - continued
Reconciliation of present value of scheme liabilities:
| 2022 | 2021 | |
|---|---|---|
| 1 April 2021 Current service cost Interest on pension liabilities Past service cost Member contributions Remeasurement (gains)/losses on liabilities Benefits paid 31 March 2022 |
£ 501,000 7,000 11,000 - 1,000 (12,000) (10,000) 498,000 |
£ 430,000 5,000 10,000 - 1,000 65,000 (10,000) 501,000 |
Analysis of amount charged in the Statement of Financial Activities
----- Start of picture text -----
2022 2021
£ £
Current service cost 7,000 5,000
Net interest cost 2,000 2,000
Past service costs - -
Total Operating Charge/(Credit) 9,000 7,000
----- End of picture text -----
Actuarial Gains and Losses:
The cumulative amount of actuarial losses recognised in the Statement of other comprehensive income is £47,000 (2021 cumulative actuarial loss - £77,000).
| Defined benefit obligation Plan assets (Deficit) Experience adjustments on assets Experience remeasurement of liabilities Employer contributions Total remeasurement recognised in statement of other comprehensive income |
2022 2021 2020 2019 |
2018 | 2017 |
|---|---|---|---|
| £ £ £ £ |
£ | £ | |
| (498,000) (501,000) (430,000) (426,000) |
(378,000) | (370,000) | |
| 468,000 442,000 357,000 397,000 |
367,000 | 346,000 | |
| (30,000) (59,000) (73,000) (29,000) |
(11,000) | (24,000) | |
| 22,000 86,000 (41,000) (14,000) |
3,000 | 33,000 | |
| (12,000) 65,000 8,000 23,000 |
16,000 | 17,000 | |
| 4,000 - - - |
- | - | |
| (30,000) (21,000) 33,000 9,000 |
19,000 | 50,000 | |
-17-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2022
12. RELATED PARTY DISCLOSURES
There were no related party transactions for the year ended 31 March 2022.
-18-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2022
| INCOME AND ENDOWMENTS Donations, legacies and grants Donations Grants JRS grant Fundraising Investment income Bank interest Charitable activities Nursery Income After school club income Minibus income Community centre rents PCC contributions Sports facilities fees Refreshments (net) Sundry income Community Fridge Total incoming resources EXPENDITURE Charitable activities Wages Hire of plant and machinery Insurance Light and heat Telephone Postage and stationery Advertising Sundries Nursery expenses After school club expenses Minibus expenses Bad debt write off Staff training Subscriptions Fundraising Cleaning wages & costs Rent Water rates Repairs & maintenance Carried forward |
2022 £ 1,078 25,980 25,583 161 52,802 28 135,518 50,226 14,128 36,165 50,785 38,227 617 - - 325,666 378,496 95,483 - 4,742 11,795 1,132 229 447 2,425 129,347 51,461 19,374 348 253 379 161 15,451 25 2,083 31,175 366,310 |
2021 £ 546 55,039 110,061 - 165,646 78 78,421 25,743 10,448 17,724 46,940 5,655 59 239 9,833 195,062 360,786 91,822 122 4,329 11,181 2,993 232 - 198 135,034 52,449 18,963 - 100 299 - 22,372 525 2,334 26,200 369,153 |
|---|---|---|
This page does not form part of the statutory financial statements
-19-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2022
| Charitable activities Brought forward Depreciation of tangible fixed assets Support costs Finance Bank charges Governance costs Accountancy fees Trustee insurance Total resources expended Net expenditure |
2022 £ 366,310 18,676 384,986 831 5,709 304 6,013 391,830 (13,334) |
2021 £ 369,153 19,633 388,786 605 2,497 304 2,801 392,192 (31,406) |
|---|---|---|
This page does not form part of the statutory financial statements
-20-
NARBERTH & DISTRICT COMMUNITY & SPORTS ASSOCIATION
CONTENTS OF THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022
----- Start of picture text -----
Page
Report of the Trustees 1 to 6
Independent Examiner's Report 7
Statement of Financial Activities 8
Balance Sheet 9
Notes to the Financial Statements 10 to 18
Detailed Statement of Financial Activities 19 to 20
----- End of picture text -----