REGISTERED CHARITY NUMBER: 522185
Report of the Trustees and Unaudited Financial Statements for the Year Ended 31 March 2025
for Bilsthorpe Miners Welfare Scheme & Institute
Wright Vigar Limited Chartered Accountants & Business Advisers Unit 4B, The Willows Ransom Wood Business Park Southwell Road West Mansfield Nottinghamshire NG21 0HJ
Bilsthorpe Miners Welfare Scheme & Institute
Contents of the Financial Statements for the Year Ended 31 March 2025
| Page | |||
|---|---|---|---|
| Report of the Trustees | 1 | to | 2 |
| Independent Examiner's Report | 3 | ||
| Statement of Financial Activities | 4 | ||
| Balance Sheet | 5 | ||
| Notes to the Financial Statements | 6 | to | 9 |
| Detailed Statement of Financial Activities | 10 |
Bilsthorpe Miners Welfare Scheme & Institute
Report of the Trustees for the Year Ended 31 March 2025
The trustees present their report with the financial statements of the charity for the year ended 31 March 2025. 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 charity has been established to provide for the maintenance of a Welfare Institute and other facilities for recreation and leisure time occupation for the benefit of the inhabitants of the parishes of Bilsthorpe, Eakring and Rufford and the surrounding neighbourhood and in particular, but not exclusively, such of the said inhabitants that are members of the mining community without distinction of political, religious or other opinions with the object of improving the conditions of life for the said persons.
Significant activities
The institute is let under licence to Bilsthorpe Miners Welfare Limited, a company incorporated and limited by guarantee. Bilsthorpe Miners Welfare Limited is required under the terms of a covenant to pay over all realised surpluses to the charity. The institute provides entertainment facilities for it's members and the neighbourhood in accordance with the terms of the charity.
The Charity also has sports facilities for use by it's members and the neighbourhood. The sports facilities are available for hire by any individual or organisation in accordance with the standard hiring agreement and scale of charges adopted for the year.
The charity also assists in maintaining subsidiary organisations for carrying out the objects of the charity and during the year the subsidiaries which operated were a Bowls club and an Over 50's club.
Public benefit
The Trustees have referred to the guidance contract in the Charity Commission's general guidance or public benefit when reviewing it's aims and objectives and is planning it's future objectives. In particular the Trustees have considered how planned activities will contribute to the aims and objectives it has set.
ACHIEVEMENTS AND PERFORMANCE
Charitable activities
The level of charitable activity recovered well in the year, with total charitable income increasing to £70,869 in the year compared to £24,055 in 2023/24. Note 2 in the accounts gives a detailed breakdown of the Income. The license fee charged to the trading company Bilsthorpe Miners Welfare Ltd has increased to £39,231 from £2,973 in 2023/24, due to an increase in the taxable profits of that company.
FINANCIAL REVIEW
Reserves policy
At the year end the charity had reserves of £23,460, all of which were unrestricted.
The charity has a policy to hold minimum free reserves equivalent to 6 months of running costs (or a reasonable equivalent) in case income ceased, to ensure the charity is able to carry out committed costs and to deal with the winding up of the Charity if necessary. At the year end net current assets were £6,528 which may mean that in the short term, meeting these targets would be difficult.The charity would therefore be reliant on support from it's trading company, Bilsthorpe Miners welfare Limited..
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The charity is controlled by its governing document, a deed of trust and constitutes an unincorporated charity.
Recruitment and appointment of new trustees
Prospective trustees are nominated as a vacancy arises and appointed by the Board of Trustees, such appointments are subject to ratification by the Coal Industry Social Welfare Organisation.
REFERENCE AND ADMINISTRATIVE DETAILS Registered Charity number
522185
Principal address
The Crescent Bilsthorpe Nottinghamshire NG22 8QX
Page 1
Bilsthorpe Miners Welfare Scheme & Institute
Report of the Trustees for the Year Ended 31 March 2025
Trustees
A Weatherson (resigned 10.4.24) Y Ragnoli (resigned 10.4.24) M Cargill (resigned 19.3.25) S McCallum Ms E Dale J Willis (appointed 29.4.25) G Whitehead (appointed 29.4.25) K McAdam (appointed 29.4.25) D Eadson (appointed 2.9.25)
Independent Examiner
Wright Vigar Limited Chartered Accountants & Business Advisers Unit 4B, The Willows Ransom Wood Business Park Southwell Road West Mansfield Nottinghamshire NG21 0HJ
Approved by order of the board of trustees on 12 September 2025 and signed on its behalf by:
Steven McCallum (Sep 12, 2025 19:47:12 GMT+1)
S McCallum - Trustee
Page 2
Independent Examiner's Report to the Trustees of Bilsthorpe Miners Welfare Scheme & Institute
Independent examiner's report to the trustees of Bilsthorpe Miners Welfare Scheme & Institute
I report to the charity trustees on my examination of the accounts of Bilsthorpe Miners Welfare Scheme & Institute (the Trust) for the year ended 31 March 2025.
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
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
-
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.
Wright Vigar Limited
Wright Vigar Limited (Sep 15, 2025 15:27:39 GMT+1)
Matthew Chadwick BA(Hons) FCA
Wright Vigar Limited Chartered Accountants & Business Advisers Unit 4B, The Willows Ransom Wood Business Park Southwell Road West Mansfield Nottinghamshire NG21 0HJ
12 September 2025
Page 3
Bilsthorpe Miners Welfare Scheme & Institute
Statement of Financial Activities for the Year Ended 31 March 2025
| 2025 Unrestricted fund Notes £ INCOME AND ENDOWMENTS FROM Donations and legacies 4,000 Other trading activities 2 70,869 Total 74,869 EXPENDITURE ON Charitable activities Charitable Expenses 5,879 Other 35,592 Total 41,471 NET INCOME/(EXPENDITURE) 33,398 RECONCILIATION OF FUNDS Total funds brought forward (9,758) TOTAL FUNDS CARRIED FORWARD 23,640 |
2024 Total funds £ 3,188 24,055 27,243 8,951 34,072 43,023 (15,780) 6,022 (9,758) |
|---|---|
The notes form part of these financial statements
Page 4
Bilsthorpe Miners Welfare Scheme & Institute
Balance Sheet 31 March 2025
| 2025 | 2024 | ||
|---|---|---|---|
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | £ | £ | |
| FIXED ASSETS | |||
| Tangible assets | 5 | 17,112 | 13,558 |
| CURRENT ASSETS | |||
| Debtors | 6 | 7,731 | 8,733 |
| Cash at bank | 2,951 | 5,740 | |
| 10,682 | 14,473 | ||
| CREDITORS | |||
| Amounts falling due within one year | 7 | (4,154) | (37,789) |
| NET CURRENT ASSETS/(LIABILITIES) | 6,528 | (23,316) | |
| TOTAL ASSETS LESS CURRENT LIABILITIES | 23,640 | (9,758) | |
| NET ASSETS/(LIABILITIES) | 23,640 | (9,758) | |
| FUNDS | 9 | ||
| Unrestricted funds: | |||
| General fund | 23,640 | (9,758) | |
| TOTAL FUNDS | 23,640 | (9,758) |
The financial statements were approved by the Board of Trustees and authorised for issue on 12 September 2025 and were signed on its behalf by:
Steven McCallum (Sep 12, 2025 19:47:12 GMT+1)
S McCallum - Trustee
The notes form part of these financial statements
Page 5
Bilsthorpe Miners Welfare Scheme & Institute
Notes to the Financial Statements for the Year Ended 31 March 2025
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.
Improvements to property - 5% on cost Plant and machinery - 15% on reducing balance Fixtures and fittings - 15% on reducing balance
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.
2. OTHER TRADING ACTIVITIES
| Increase in Subsidiary reserve Billiards, Snooker & Pool Subscriptions Car Park and Storage Jukebox Licence Fee Room Hire Flat Rents Pitch Hire |
2025 £ - 3,776 1,388 - 1,304 39,231 3,983 10,664 10,523 70,869 |
2024 £ 159 1,671 1,258 1,980 767 2,973 3,334 1,857 10,056 |
|---|---|---|
| 24,055 |
Page 6
continued...
Bilsthorpe Miners Welfare Scheme & Institute
Notes to the Financial Statements - continued for the Year Ended 31 March 2025
3. TRUSTEES' REMUNERATION AND BENEFITS
There were no trustees' remuneration or other benefits for the year ended 31 March 2025 nor for the year ended 31 March 2024.
Trustees' expenses
There were no trustees' expenses paid for the year ended 31 March 2025 nor for the year ended 31 March 2024.
4. STAFF COSTS
The average monthly number of employees during the year was as follows:
| Grounds Maintenance Administration and Management |
2025 - 1 1 |
2024 1 1 |
|---|---|---|
| 2 |
No employees received emoluments in excess of £60,000.
5.
TANGIBLE FIXED ASSETS
| Improvements to Plant and property machinery £ £ COST At 1 April 2024 139,859 41,521 Additions - 7,977 Disposals - (16,495) At 31 March 2025 139,859 33,003 DEPRECIATION At 1 April 2024 136,089 32,399 Charge for year 1,124 1,982 Eliminated on disposal - (15,278) At 31 March 2025 137,213 19,103 NET BOOK VALUE At 31 March 2025 2,646 13,900 At 31 March 2024 3,770 9,122 6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR Subsidiary balances Prepayments and accrued income |
Fixtures and fittings £ 13,231 - - 13,231 12,565 100 - 12,665 566 666 2025 £ 4,315 3,416 7,731 |
Totals £ 194,611 7,977 (16,495) 186,093 181,053 3,206 (15,278) 168,981 17,112 13,558 2024 £ 5,258 3,475 8,733 |
|---|---|---|
Page 7
continued...
Bilsthorpe Miners Welfare Scheme & Institute
Notes to the Financial Statements - continued for the Year Ended 31 March 2025
7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
| 7. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | |||
|---|---|---|---|---|
| 2025 | 2024 | |||
| £ | £ | |||
| Taxation and social security | 1,553 | 1,189 | ||
| Other creditors | 2,601 | 36,600 | ||
| 4,154 | 37,789 | |||
| 8. | LOANS | |||
| An analysis of the maturity of loans is given below: | ||||
| 2025 | 2024 | |||
| £ | £ | |||
| Amounts falling due within one year on demand: | ||||
| Other loans | - | 20,000 | ||
| 9. | MOVEMENT IN FUNDS | |||
| Net | ||||
| movement | At | |||
| At 1.4.24 | in funds | 31.3.25 | ||
| £ | £ | £ | ||
| Unrestricted funds | ||||
| General fund | (9,758) | 33,398 | 23,640 | |
| TOTAL FUNDS | (9,758) | 33,398 | 23,640 | |
| Net movement in funds, included in the above are as follows: | ||||
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| £ | £ | £ | ||
| Unrestricted funds | ||||
| General fund | 74,869 | (41,471) | 33,398 | |
| TOTAL FUNDS | 74,869 | (41,471) | 33,398 | |
| Comparatives for movement in funds | ||||
| Net | ||||
| movement | At | |||
| At 1.4.23 | in funds | 31.3.24 | ||
| £ | £ | £ | ||
| Unrestricted funds | ||||
| General fund | 6,022 | (15,780) | (9,758) | |
| TOTAL FUNDS | 6,022 | (15,780) | (9,758) |
Page 8
continued...
Bilsthorpe Miners Welfare Scheme & Institute
Notes to the Financial Statements - continued for the Year Ended 31 March 2025
9. MOVEMENT IN FUNDS - continued
Comparative net movement in funds, included in the above are as follows:
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| £ | £ | £ | |
| Unrestricted funds | |||
| General fund | 27,243 | (43,023) | (15,780) |
| TOTAL FUNDS | 27,243 | (43,023) | (15,780) |
10. RELATED PARTY DISCLOSURES
There were no related party transactions for the year ended 31 March 2025.
Page 9
Bilsthorpe Miners Welfare Scheme & Institute
Detailed Statement of Financial Activities for the Year Ended 31 March 2025
| for the Year Ended 31 | March 2025 | |
|---|---|---|
| 2025 | 2024 | |
| £ | £ | |
| INCOME AND ENDOWMENTS | ||
| Donations and legacies | ||
| Grants | 4,000 | 3,188 |
| Other trading activities | ||
| Increase in Subsidiary reserve | - | 159 |
| Billiards, Snooker & Pool | 3,776 | 1,671 |
| Subscriptions | 1,388 | 1,258 |
| Car Park and Storage | - | 1,980 |
| Jukebox | 1,304 | 767 |
| Licence Fee | 39,231 | 2,973 |
| Room Hire | 3,983 | 3,334 |
| Flat Rents | 10,664 | 1,857 |
| Pitch Hire | 10,523 | 10,056 |
| 70,869 | 24,055 | |
| Total incoming resources | 74,869 | 27,243 |
| EXPENDITURE | ||
| Charitable activities | ||
| Groundsman's Salary | - | 4,844 |
| Sportsfield Maintenance | 5,879 | 4,482 |
| 5,879 | 9,326 | |
| Support costs | ||
| Management | ||
| Secretary's Salary | 16,562 | 14,888 |
| Rates and water | 3,792 | 2,308 |
| Insurance | 4,619 | 5,327 |
| Light and heat | 483 | 1,871 |
| Postage and stationery | 50 | 339 |
| Accountancy | 3,651 | 3,454 |
| Subsidiary expenses | 943 | - |
| Sundries | 406 | 27 |
| Input vat reclaimed | (829) | (345) |
| Improvements to property | 1,124 | 1,124 |
| Plant and machinery | 1,982 | 996 |
| Fixtures and fittings | 100 | 118 |
| Loss on sale of tangible fixed assets | (783) | 898 |
| 32,100 | 31,005 | |
| Finance | ||
| Bank charges | 24 | 13 |
| Information technology | ||
| Repairs and renewals | 25 | - |
| Other | ||
| Property maintenance | 3,443 | 2,679 |
| Total resources expended | 41,471 | 43,023 |
| Net income/(expenditure) | 33,398 | (15,780) |
This page does not form part of the statutory financial statements
Page 10