Company Number: 02232358 Charity Number: 700042
Crosby Hall Educational Trust (A Company Limited by Guarantee) Annual Report & Financial Statements For the year ended 31 March 2022
Greater Merseyside Community Accountancy Service Sefton Council for Voluntary Service 3rd Floor, Suite 3b Burlington House Crosby Road North Waterloo Liverpool L22 0LG
Crosby Hall Educational Trust Contents
Pages
| 3-7 | Trustees' Annual Report |
|---|---|
| 4-8 | Independent Examiner's Report |
| 9 | Statement of Financial Activities |
| 10 | Balance Sheet |
| 11-26 | Notes to the Financial Statements |
page 2
Crosby Hall Educational Trust Trustees' Annual Report For the year ended 31 March 2022
The Trustees, who are also Directors for the purposes of the Companies Act, present their annual report and financial statements of the charity for the year ended 31 March 2022. The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the accounts and comply with the charity's governing document, the Charities Act 2011 and Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard 102 applicable in the UK and Republic of Ireland.
Objectives and Activities
The objects of the charitable company are the advancement of the education of the public (including in particular those suffering from need, hardship and distress); the promotion of knowledge, understanding and appreciation of the arts; the advancement of religion for the benefit of the public and such other exclusively charitable purposes as the company deems appropriate.
The aims of the charitable company are to promote the cultural, educational and spiritual development of children, young people and adults, by providing residential courses and facilities in the quiet of the countryside.
The main focus of our activities remains the education and personal development of the visiting children. It is increasingly recognised that out-of-classoom learning has a valuable role to play in supplementing more traditional school-based curricula. Time spent at CHET also benefits children by developing their self-confidence and social skills.
In setting our objectives and planning our activities the trustees have given careful consideration to the Charity Commission's guidance on public benefit.
Achievements and Performance
During the year the charity provided a residential educational experience to about 2,000 children, mainly in school groups supported by their teachers. Due to the pandemic the summer term was restricted to day visits until the end of May. These visits attracted particularly positive feedback, leading to the next two terms and the following year becoming almost fully booked with residential visits. The opening of the new barn was very well received and proved to be a great addition to existing activities. Our wonderful staff are committed to giving every child a great time and a chance to try out new activities, whether it be rafting, archery, orienteering, shelter building, fencing or using our great adventure course. They take home with them new social skills and a life-enhancing experience to share with others, which stays with them for decades.
Through our Bursary Fund we were able to support children from low-income families and young carers from the local area to come to CHET. The Bursary Fund is provided by covenants from our CHET friends.
The number of fund raising events was limited due to the pandemic, though three concerts, the Art Fair and a coffee morning all took place.
page 3
Crosby Hall Educational Trust Trustees' Annual Report For the year ended 31 March 2022
Financial Review
The charity's financial position remains strong as we recover from the impact of the pandemic on trading activity. The General Fund has increased from £82,311 to £250,409. Income started to recover in the period, leaving a trading surplus of £119,334 including property depreciation of £24,760. This increased cost included a number of premises improvements that became possible during lockdown. Gift Aid of £3,423 and investment income £4,734 was received.
The Bursary Fund was corrected to from £80,363 to £55,724.
The Endowment Fund increased from £288,800 to £305,320.
The charity has a policy of holding a reserve of six months turnover in cash. This reserve is held for reasons of financial prudence.
The Trustees are confident that the charity is a going concern. No fund or subsidiary is in deficit.
Reference and administrative details
Charity number: 700042 Company number: 02232358 Registered Office: Crosby Hall, Little Crosby, Liverpool. L23 4UA
Our advisors
Independent Examiner: Anthony Deegan MAAT Bankers: Barclays Bank Plc, 18-22 Liverpool Road, Great Crosby, Liverpool. L23 5SF Solicitors: Weightmans, India Buildings, Liverpool
Directors and trustees
The directors of the charitable company (the charity) are its trustees for the purposes of charity law. The trustees and officers serving during the year and since the year-end were as follows:
Trustees
Mr M F W Blundell Chair of Trustees Mr F W Cowell Mrs C Baxter Mrs J H Daly Dr F A Prichard Resigned 6th February 2022 Mr A J Walker Company Secretary Mr F W Cowell
page 4
Crosby Hall Educational Trust Trustees' Annual Report For the year ended 31 March 2022
Structure, Governance and Management
Governing Document
Crosby Hall Educational Trust is a company limited by guarantee governed by its Memorandum and Articles of Association dated 8th March 1988. It is registered with the Charity Commission. There are currently 5 members (5 in 2021), each of whom agrees to contribute £1 in the event of the charity winding up.
Appointment of trustees
As set out in the Articles of Association the trustees are elected by members of the charitable company attending the Annual General Meeting.
Trustee induction and training
New trustees undergo an orientation day to brief them on their legal obligations under charity and company law, the Charity commission guidance on public benefit, the content of the Memorandum and Articles of Association, the committee and decision-making processes, the business plan and the recent financial performance of the charity. During the induction process they meet key employees and other trustees. Trustees are encouraged to attend appropriate external training events where these will facilitate the undertaking of their role.
Organisation
The board of trustees, which currently has 6 members, administers the charity. The board normally meets quarterly. A Principal is appointed by the trustees to manage the day to day operations of the charity. To facilitate effective operations the Principal has delegated authority, within the terms of delegation approved by the trustees, for operational matters including finance, employment, and service delivery activity.
Related parties and co-operation with other organisations
None of our trustees receive remuneration or other benefit from their work with the charity. Any connection between a trustee or senior manager of the charity and any client or supplier is disclosed to the full board of trustees in the same way as any other contractual relationship with a related party.
Pay policy for senior staff
The board of trustees and the senior management team comprise the key management personnel of the charity in charge of directing and controlling, running and operating the charity on a day to day basis. All trustees give of their time freely and no trustee received remuneration in the year. Details of trustees' expenses and related party transactions are disclosed in note 15 to the accounts.
The pay of the senior staff is reviewed annually by trustees excluding the chair. In view of the nature of the charity, the Trustees benchmark against pay levels in other organisations of a similar size run on a voluntary basis.
page 5
Crosby Hall Educational Trust Trustees' Annual Report For the year ended 31 March 2022
Risk Management
The trustees have a risk managment strategy which comprises:
-
an annual review of the principal risks and uncertainties that the charity faces;
-
the establishment of policies, systems and procedures to mitigate those risks identified in the annual review; and
-
the implementation of procedures designed to minimise or manage any potential impact on the charity should those risks materialise.
The Trustees believe that the financial risk to the charity is minimal at the present time. However, attention has also been focused on non-financial risks arising from fire, health and safety of clients and food hygiene. These risks are managed by ensuring accreditation is up to date, having robust policies and procedures in place, and regular awareness training for staff working in these operational areas.
page 6
Crosby Hall Educational Trust Trustees' Annual Report For the year ended 31 March 2022
Trustees' Responsibilities
The trustees, who are also the directors of Crosby Hall Educational Trust for the purpose of company law, are responsible for preparing the trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company law requires the charity trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application or resources, including the income and expenditure, of the charitable company for that year. In preparing the financial statements, the trustees are required to:
1) select suitable accounting policies and then apply them consistently;
2) observe the methods and principles on the Charities SORP;
3) make judgements and estimates that are reasonable and prudent;
4) state whether applicable UK accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements;
5) prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will contionue in business.
The trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and to enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud or other irregularities.
The trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
This report was approved by the board of trustees on 10th October 2022 and signed on their behalf.
Mr F W Cowell Mr M F W Blundell Company Secretary Chair of Trustees
page 7
Crosby Hall Educational Trust Trustees' Annual Report For the year ended 31 March 2022
I report to the trustees on my examination of the accounts of the Crosby Hall Educational Trust for the year ended 31 March 2022.
Responsibilities and basis of report
As the charity trustees of Crosby Hall Educational Trust (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ("the 2006 Act").
Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under section 145 of the Charities Act 2011 ("the 2011 Act"). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.
Independent examiner's statement
Since the Company's gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of the Association of Accounting Technicians.
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:
(1) accounting records were not kept in respect of the Crosby Hall Educational Trust as required by section 386 of the 2006 Act; or
(2) the accounts do not accord with those records; or
(3) the accounts do not comply with the accounting requirements of section 396 of the 2006 Act 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; or
(4) the accounts have not been prepared in accodance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102)).
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.
Anthony Deegan MAAT Community Accountant Sefton Council for Voluntary Service Burlington House
10th October 2022
page 8
Crosby Hall Educational Trust Statement of Financial Activities (Incorporating Income & Expenditure Account) For the year ended 31 March 2022
| Note Income and endowments from: Donations and legacies 2 Charitable activities 3 Other trading activities 4 Investments 5 Total income Expenditure on: Charitable activities 6 Total expenditure Net gains on investments Net income /(expenditure) Transfers between funds Other recognised gains: Net movement in funds Reconciliation of funds: Funds b/fwd Funds c/fwd |
Unrestricted Funds £ 69,673 334,692 10,944 4,734 420,043 300,709 300,709 - 119,334 30,415 149,749 1,224,735 1,374,484 |
Restricted Funds £ 10,733 - - - 10,733 4,957 4,957 - 5,776 (30,415) (24,639) 80,363 55,724 |
Endowment Funds £ - - - - - - - 16,520 16,520 - 16,520 288,800 305,320 |
Total 2022 £ 80,406 334,692 10,944 4,734 430,776 305,666 305,666 16,520 141,630 - 141,630 1,593,898 1,735,528 |
Total 2021 £ 153,955 48,533 17,837 4,707 |
|---|---|---|---|---|---|
| 225,032 | |||||
| 255,126 | |||||
| 255,126 | |||||
| 26,292 (3,802) - |
|||||
| (3,802) 1,597,701 |
|||||
| 1,593,899 |
The Statement of Financial Activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.
All income and expenditure derive from continuing activities.
The notes on pages 11 to 26 form part of these financial statements
page 9
Crosby Hall Educational Trust Balance Sheet As at 31 March 2022
Company Number: 02232358
| Note Fixed Assets Tangible assets 9 Investments 10 Current Assets Stock 11 Debtors 12 Cash at bank and in hand 13 Creditors: Amounts falling due within one year 14 Net Current Assets Total Net Assets Funds of the charity Designated Funds General Fund Total Unrestricted Funds 16 Restricted Funds 17 Endowment Funds 18 Total Funds |
2022 £ £ 1,124,075 170,043 1,294,118 1,574 50,809 432,502 484,885 43,475 441,410 1,735,528 1,124,075 250,409 1,374,484 55,724 305,320 1,735,528 |
2021 £ 1,142,425 153,523 |
|---|---|---|
| 1,295,948 | ||
| 2,308 48,609 324,255 |
||
| 484,885 43,475 |
375,172 77,221 |
|
| 297,951 | ||
| 1,593,899 | ||
| 1,142,425 82,311 |
||
| 1,224,736 80,363 288,800 |
||
| 1,593,899 |
In approving these financial statements as directors of the company we hereby confirm the following: For the year in question the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
1) The members have not required the company to obtain an audit for its accounts for the year in question in accordance with section 476.
2) The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
The accounts were approved by the board of directors on 10th October 2022.
Mr M F W Blundell,
,
The notes on pages 11 to 26 form part of these financial statements
page 10
Crosby Hall Educational Trust Notes to the Accounts For the year ended 31 March 2022
1 Accounting Policies
1a Basis of preparation
The financial statements have been prepared in accordance with 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 Janaury 2016) - (Charities SORP (FRS 102)), and the Companies Act 2006.
Crosby Hall Educational Trust meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy note.
The functional currency used by Crosby Hall Educational Trust is the £ Sterling.
- 1b. Preparation of the accounts on a going concern basis
The trustees consider that the accounts should be prepared on the going concern basis as there are no indicators that the charitable company will not be able to continue in operation.
1c. Income
Income is recognised when the charity has entitlement to the funds, any performance conditions attached to the item(s) of income have been met, it is probable that the income will be received and the amount can be measured reliably.
Income from government and other grants, whether 'capital' grants or 'revenue' grants, is recognised when the charity has entitlement to the funds, any performance conditions attached to the item(s) of income have been met, it is probable that the income will be received and the amount can be measured reliably and is not deferred.
Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity; this is normally upon notification of the interest paid or payable by the bank.
Dividend income is recognised when the right to receive payment is established, usually when the investment is declared ex-dividend.
page 11
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
1 Accounting Policies (cont.)
1d. Deferred income
Income from donations and grants, including capital grants are deferred when the following conditions are met:
a) when donors specify that donations and grants given to the charity must be used in future accounting periods, the income is deferred until those periods
b) when donors impose conditions which have to be fulfilled before the charity becomes entitled to use such income, the income is deferred and not included in incoming resources until the preconditions for use have been met.
1e. Donated services and facilities
Donated professional services and donated facilities are recognised as income when the charity has control over the item, any conditions associated with the donated item have been met, the receipt of economic benefit from the use by the charity of the item is probable and that the economic benefit can be measured reliably. In accordance with the Charities SORP (FRS 102), the general volunteer time is not recognised and refer to the trustees' annual report for more information about their contribution.
On receipt, donated professional services and donated facilities are recognised on the basis of the value of the gift to the charity which is the amount the charity would have been willing to pay to obtain services or facilities of equivalent economic benefit on the open market; a corresponding amount is then recognised in expenditure in the period of receipt.
1f. Expenditure
Expenditure is recognised once there is a legal or constructive obligation to make a payment to a third party, it is probable that settlement will be required and the amount of the obligation can be measured reliably. Expenditure is classified under the following activity headings:
Educational & Personal Development of Children
a) Costs of raising funds comprise the costs of commercial trading and associated support costs.
b) Expenditure on charitable activities includes the costs of performances, exhibitions and other educational activites undertaken to further the purposes of the charity and their associated support costs.
c) Other expenditure represents those items not falling into any other heading.
Irrecoverable VAT is charged as a cost against the activity for which the expenditure was incurred.
page 12
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
1 Accounting Policies (cont.)
1g. Fund Accounting
All income and expenditure together with gains and losses are allocated to a specific charitable fund.
Unrestricted funds are available to spend on activities that further any of the purposes of the charity.
Designated funds are unrestricted funds of the charity which the trustees have decided at their discretion to set aside to use for a specific purpose. Further details of designated funds together with their purpose are set out in note 16.
Restricted funds are donations which the donor has specified are to be used solely for particular areas of the charity's work or for specific projects being undertaken by the charity. Further details of restricted funds together with their purposes are set out in note 17.
Endowment funds are resources received by the charity which represent capital, which can be held as either a permanent or expendable endowment. Permanent endowments are where the trustees have no power to convert it into income and apply it to the charitable objectives. Expendable endowment is distinguishable from income funds in that there is no requirement to spend or apply the capital unless, or until the trustees decide to do so. Further details of endowment funds together with their purposes are set out in note 18.
page 13
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
1 Accounting Policies (cont.)
- 1h. Tangible fixed assets and depreciation
Tangible assets are stated at cost (or deemed cost) less accumulated depreciation and accumulated impairment losses. cost includes the original purchase price, costs directly attributable to bringing the asset into its working condition for its intended use, dismantling and restoration costs and borrowing costs capitalised.
Items costing more than £1,000 are capitalised.
Land and buildings include freehold offices and community centres. Land and buildings are stated at cost (or deemed cost for land and buildings held at valuation at the date of transition to FRS 102) less accumulated depreciation and accumulated impairment losses.
Plant and machinery and fixtures, fitting, tools, and equipment are stated at cost less accumulated depreciation and accumulated impairment losses.
Depreciation is provided at the following annual rates in order to write each asset off over its anticipated useful economic life. A full year's depreciation charge is charged in the year of acquisition and no depreciation is charged in the year of disposal.
Long leasehold properties Straight line basis over lifetime of the lease Motor vehicles 20% pa on a reducing balance basis Fixtures and fittings 10% to 25% pa on a reducing balance basis Equipment 25% pa on a reducing balance basis
Subsequent costs are included in the assets carrying amount or recognised as a separate asset, as appropriate, only when it is probable that economic benefits associated with the item will flow to the charitable company and the cost can be measured reliably.
Repairs, maintenance and minor inspection costs are expensed as incurred.
Tangible assets are derecognised on disposal or when no future economic benefits are expected. On disposal, the difference between the net disposal proceeds and the carrying amount is recognised in the Statement of Financial Activities.
page 14
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
1 Accounting Policies (cont.)
- 1i. Fixed asset investments
Investments are a form of basic financial instrument and are initially recognised at their transaction value and subsequently measured at their fair value as at the balance sheet date using the closing quoted market value. The statement of financial activities includes the net gains and losses arising on revaluation and disposals throughout the year.
The charity does not acquire put options, derivatives or other complex financial instruments.
1j. Stock
Stock is included at the lower of cost or net realisable value. Donated items of stock are recognised at fair value which is the amount the charity would have been willing to pay for the item on the open market.
1k. Debtors
Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
- 1l. Cash at bank and in hand
Cash at bank and cash in hand includes cash and short-term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.
- 1m. Creditors and provisions
Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.
page 15
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
1 Accounting Policies (cont.)
1n. Taxation
The charity is exempt from tax on income and gains falling within section 505 of the Taxes Act 1988 or section 252 of the Taxation of Chargeable Gains Act 1992 to the extent that these are applied to its charitable objects.
1o. Pension costs
The company operates a defined contribution plan for its eligible employees. A defined contribution plan is a pension plan under which the charity pays fixed contributions into a separate entity. Once the contributions have been paid the charity has no further payment obligations. the contributions are recognised as an expense when they are due. Amounts not paid are shown in creditors or accruals in the balance sheet. The assets of the plan are held separately from the charity in independently administered funds.
1p. Cash Flow Statement
The trustees have taken advantage of applying Update Bulletin 1 to the Statement of Recommended Practice (FRS 102) to disapply the need to produce a cash flow statement.
2. Donations and Legacies
| Donations Gift Aid Recoverable Coronavirus Job Retention Scheme Sefton MBC |
2022 £ 51,711 3,423 3,127 22,145 80,406 |
2021 £ 37,870 4,981 59,961 51,143 |
|---|---|---|
| 153,955 |
page 16
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
| 3. Charitable Activity Income Educational activities 4. Other trading activity income Ofgem 5. Investment Income Dividends Interest Receivable |
2022 £ 334,692 334,692 2022 £ 10,944 10,944 2022 £ 4,574 160 4,734 |
2021 £ 48,533 |
||
|---|---|---|---|---|
| 48,533 | ||||
| 2021 £ 17,837 |
||||
| 17,837 | ||||
| 2021 £ 4,484 223 |
||||
| 4,707 |
page 17
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
6. Charitable Activities Expenditure
| Activities Undertaken Directly £ Educational & Personal Development of Children 305,666 305,666 |
Total 2022 £ 305,666 305,666 |
Total 2021 £ 255,126 |
|---|---|---|
| 255,126 |
7. Staff Costs
| Wages and Salaries Redundancy Social Security costs Pension costs |
2022 £ 155,731 - 6,747 7,592 170,070 |
2021 £ 139,179 10,302 5,826 9,028 |
|---|---|---|
| 164,335 |
There was one employee who had a total remuneration in excess of £60,000 per annum (2021: none).
Contributions totalling £4,735 (2021: £4,879) were made to a defined contribution pension scheme on behalf of employees whose emoluments exceed £60,000
The trustees received no remuneration during the year (2021: £nil). The trustees did not receive any expenses during the year (2021: £nil).
page 18
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
8. Key Management Personnel
The trustees consider that the key management personnel comprise the trustees and the Senior Management Team as follows:-
Trustees
Mr M F W Blundell Mr F W Cowell Mrs C Baxter Mrs J H Daly Dr F A Prichard Mr A J Walker
Senior Management Team
Principal - Graham Still-Blundell
page 19
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
9. Tangible Fixed Assets
| Cost / Valuation At 1 April 2021 Additions At 31 March 2022 Depreciation At 1 April 2021 For the year At 31 March 2022 Net Book Amounts At 31 March 2022 At 31 March 2021 |
Long Leasehold £ 1,297,993 - 1,297,993 220,853 12,980 233,833 1,064,160 1,077,140 |
Motor Vehicles £ 9,450 - 9,450 7,469 1,890 9,359 91 1,981 |
Fixtures & Equipment £ 355,721 6,410 362,131 292,417 9,890 302,307 59,824 63,304 |
Total £ 1,663,164 6,410 |
|---|---|---|---|---|
| 1,669,574 | ||||
| 520,739 24,760 |
||||
| 545,499 | ||||
| 1,124,075 | ||||
| 1,142,425 |
10. Fixed Asset Investment
| Quoted Investments Market value as at 1 April 2021 Net unrealised gain in the year Market value as at 31 March 2022 |
£ 153,523 16,520 170,043 |
|---|---|
page 20
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
10. Fixed Asset Investment (cont.)
| COIF Charities Investment Fund Historical cost information is not available. 11. Stock Stock comprises Stock of sale items 12. Debtors Amounts falling due within one year Trade debtors Other debtors Prepayments and accrued income 13. Cash at bank and in hand Cash at bank Short-term deposits Cash in hand |
No. of Units 8,564 8,564 |
2022 Market Value 170,043 |
2022 Market Value 170,043 |
|
|---|---|---|---|---|
| 170,043 | ||||
page 21
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
14. Creditors: Amounts falling due within one year
| Creditors: Amounts falling due within one year | ||
|---|---|---|
| Trade creditors Other taxes and social security Other creditors Accruals and deferred income |
2022 £ 10,103 20,122 11,000 2,250 43,475 |
2021 £ 5,078 13,282 55,851 3,010 |
| 77,221 |
15. Related Party Transactions
The charity leases its premises from the Crosby Hall Estate, in which the Chairman of Trustees, Mark Blundell, holds an interest. The annual rent payable (if demanded) under the terms of the lease is a single red rose.
The Principal Graham Still-Blundell, is the son-in-law of the Chair of Trustees. Graham Still-Blundell was employed on an arm's-length basis with the full support of the trustees.
Alexandra Still-Blundell, the daughter of the Chairman of Trustees, Mark Blundell, and wife of the Principal, was appointed in July 2016 as Business Manager on an arm's-length basis with the full support of the Trustees.
page 22
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
16. Unrestricted Funds
| General Fund Designated Funds Fixed Asset Fund Total Funds (previous year) General Fund Designated Funds Fixed Asset Fund Total Funds (current year) |
Balance brought forward 2020 £ 208,224 1,072,913 1,281,137 Balance brought forward 2021 £ 82,310 1,142,425 1,224,735 |
Income £ 198,725 - 198,725 Income £ 420,043 - 420,043 |
Expenditure £ (255,126) - (255,126) Expenditure £ (300,709) - (300,709) |
Transfers between funds £ (69,512) 69,512 - Transfers between funds £ 48,765 (18,350) 30,415 |
Balance carried forward 2021 £ 82,311 1,142,425 |
|---|---|---|---|---|---|
| 1,224,736 | |||||
| Balance carried forward 2022 £ 250,409 1,124,075 |
|||||
| 1,374,484 |
17. Restricted Funds
| Bursary Fund Total Funds (previous year) Bursary Fund Total Funds (current year) |
Balance brought forward 2020 £ 54,056 54,056 Balance brought forward 2021 £ 80,363 80,363 |
Income Expenditure £ £ 26,307 - 26,307 - Income Expenditure £ £ 10,733 (4,957) 10,733 (4,957) |
Transfers between funds £ - - Transfers between funds £ (30,415) (30,415) |
Balance carried forward 2021 £ 80,363 |
|---|---|---|---|---|
| 80,363 | ||||
| Balance carried forward 2022 £ 55,724 |
||||
| 55,724 |
page 23
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
18. Endowment Funds
| Endowment Funds | |||
|---|---|---|---|
| Expendable Endowment Expendable Endowment Total Funds |
Balance brought forward 2020 Income Expenditure £ £ £ 262,508 - - 262,508 - - Balance brought forward 2021 Income Expenditure £ £ £ 288,800 - - 288,800 - - |
Gains & losses £ 26,292 26,292 Gains & losses £ 16,520 16,520 |
Balance carried forward 2021 £ 288,800 |
| 288,800 | |||
| Balance carried forward 2022 £ 305,320 |
|||
| 305,320 |
This fund was created on 31st March 2006 using funds given previously by donors to CHET. It is a type of fund proposed by the Charity Commission's guidance paper CC19. It is partly invested on the stock exchange through the Charities Official Investment Fund (COIF) and partly held on deposit with COIF. The proportions may be varied from time to time by decision of the trustees. The income is applied at the discretion of the trustees for the support of the charitiable company's activities and is therefore treated as unrestricted income.
page 24
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
19. Analysis of Net Assets
| Previous year ended 31 March 2021 Fixed Assets Investments Current Assets Current Liabilities Current year ended 31 March 2022 Fixed Assets Investments Current Assets Current Liabilities |
Unrestricted Funds £ - - 159,531 (77,221) 82,310 Unrestricted Funds £ - - 293,884 (43,475) 250,409 |
Designated Funds £ 1,142,425 - - - 1,142,425 Designated Funds £ 1,124,075 - - - 1,124,075 |
Restricted Funds £ - - 80,363 - 80,363 Restricted Funds £ - - 55,724 - 55,724 |
Endowment Funds £ - 153,523 135,277 - 288,800 Endowment Funds £ - 170,043 135,277 - 305,320 |
Total Funds £ 1,142,425 153,523 375,171 (77,221) 1,593,898 Totals Funds £ 1,124,075 170,043 484,885 (43,475) 1,735,528 |
|---|---|---|---|---|---|
page 25
Crosby Hall Educational Trust Notes to the Accounts (cont.) For the year ended 31 March 2022
20. Comparative Statement of Financial Activities Information
In order to comply with Financial Reporting Standard 102 which requires comparative information to be provided for all amounts, this note provides the necessary disclosure for comparative purposes of the Statement of Financial Activities for the year ended 31 March 2021.
| Income Donations and legacies Comparative activities Other Trading Activities Investments Total income Expenditure on Charitable activities Net gains on investments Net (expenditure)/income Other Recognised gains: Net movement in funds |
Unrestricted Fund £ 127,648 48,533 17,837 4,707 198,725 255,126 255,126 26,292 (56,401) (56,401) |
Restricted Endowment Fund Fund £ £ 26,307 - - - - - - - 26,307 - - - - - - 26,292 26,307 26,292 26,307 26,292 |
Total Funds £ 153,955 48,533 17,837 4,707 |
|---|---|---|---|
| 225,032 | |||
| 255,126 | |||
| 255,126 | |||
| 26,292 (3,802) |
|||
| (3,802) |
page 26