
2025
WENSLEYDALE RAILWAY TRUST LTD
(FORMERLY KNOWN AS WENSLEYDALE RAILWAY ASSOCIATION
(TRUST) LIMITED)
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
LEGAL AND ADMINISTRATIVE INFORMATION
Members Of Council Mr D Walker
Mrs W J Shepherd
Mr J R Smithson
Mr R T Leathley
Mr P Harrison
Mr R Holt
Mr C D J Williams (Appointed 2 July 2024)
Mr N S Guest (Appointed 7 October 2024)
Mr A Dudiak
Minute Secretary Mrs Sandra Larden
Charity number (England and Wales) 1088324
Company number 04094801
Registered office Leeming Bar Station
Leases Road
Leeming Bar
Northallerton
North Yorkshire
DL7 9AR
Independent examiner Deborah Fletcher-McVay FCA
Xeinadin
Accountants
Trinity House, Thurston Road
Northallerton
North Yorkshire
DL6 2NA
Bankers Virgin Money
84-86 High Street
Dumfries
DG1 2BJ
Investment advisors Williams Investment Management LLP
34 Victoria Avenue
Harrogate
North Yorkshire
HG1 5PR
CONTENTS
Page
Council Of Management report 1 – 6
Independent examiner’s report 7
Statement of financial activities 8 – 9
Balance sheet 10
Notes to the financial statements 11 – 25
FOR THE YEAR ENDED 31 MARCH 2025
The Members of Council present their annual report and financial statements for the year ended 31 March 2025.
The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity’s governing document, the Companies Act 2006, FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” and the Charities SORP “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)”.
Objectives and activities
The objectives of the Trust in 2024/25 continued as follows:
- To advance the education of the public in all matters related to the Wensleydale Railway between Northallerton in the county of North Yorkshire and Garsdale in the county of Cumbria (herein after called “the railway”) and railways and public transport in general and integrated public transport in particular.
- To advance and conserve the heritage of the railway, and railways in general, for the benefit of the public.
Aims
Our aim is to maintain the Wensleydale Railway as a heritage railway in full working order. The original full length of the railway from Northallerton to Garsdale is almost 40 miles but only 22 miles (from Northallerton to Redmire) currently has rails. Aspirations have been to extend the railway westwards but it is acknowledged that there are significant issues and problems to resolve in order to achieve this.
The ultimate aim is to re-open the full length of the railway, but this is very much a long-term plan.
Currently trains operate between Leeming Bar and Leyburn, with some trains going to Scruton. Extensive permanent way works have been required on the track and fencing. Much of the work has been carried out by volunteers but major restoration works will need to be done by contractors.
We raise funds through appeals, membership fees, grants and general donations to pay for materials and contractors and how much we can do depends on how successful we are in raising funds.
Our progress is measured by the amount of funds raised coupled with the length of railway restored and operational.
– 1 –
Achievements and performance
Chair’s Report
The year ending March 2025 was a successful year for Wensleydale Railway Association Trust. Our income remained positive and membership at 1,375. We welcomed former General Manager, Chris Williams to the Trust Council and said a fond farewell to Mel Bailey.
It is a joy to report that the success of the PLC means that the Trust has been able to fund a wider range of projects and programmes – we have provided signage along the railway, supported the new catering kitchen and virtually completed the restoration and building of the signal box at Constable Burton. The railway now hosts the largest Polar Express Train Ride in Europe! We employed 35 locally recruited staff and there is no doubt the value to the local community was huge e.g. Proctors Coaches provide the bus service, many passengers will stay in local accommodation and no doubt McDonalds at the Services (where the park and ride is) did a roaring trade.
If this isn’t Wensleydale Railway fulfilling some of the original objectives of being a ‘Community Railway’ then I don’t know what would be.
The number one objective for the Trust in fundraising terms remains the return to Redmire appeal.
This has been well supported and over £100k will be spent carefully on restoring this section of line. Often, we are asked “Why is it so difficult to re-open the line when the line is there?” Put simply, the infrastructure only received the most basic of care under British Rail and in the early days of WR, the focus was on development of the stations to support a passenger operation.
We undertook the required maintenance to ensure the railway was safe but changing rotten sleepers for new wooden sleepers when the trackbed is soaking wet, only means one thing, the new sleepers won’t last anywhere near as long as they should. The infrastructure team are doing an amazing job, recreating the drainage channels and shoring up embankments to ensure when the sleepers and track are renewed, they last. They have been supported by a specialist contractor, but he also has other priorities, hence the time it is taking.
The railway enjoyed another good season with a slight increase in visitors compared to 2023. More significantly, our income from tickets is likely to be around a 10% improvement, helped by the increased event and catering sales. This is fantastic news and testimony to the hard work put in by all of our volunteers – who all play such a significant role in keeping the railway alive.
School visits continue with great feedback, alongside Talks and Tours to promote Heritage to all our visitors. Summer activities at Leeming Bar and Scruton included Scarecrow Making, Make Do and Mend, Leeming Bar Station Trail and another very successful Teddy Bears’ Picnic. We held our popular model railway show and, for the first time, an Industrial Loco Weekend in August.
Two wet days at Hunton Steam Gathering, saw volunteers giving out information about the railway to the many people who attended. Our Volunteers also had a strong and effective presence at the ever popular Wensleydale Show.
Scruton was open for a National Heritage Day. Recent talks have been given and a presentation about the Restoration of Leeming Bar given by Connor Lagus at one of North Eastern Railway Association’s (NERA) biannual conferences in York – which was very well received.
– 2 –
Heritage and Education Programme
The Trust has had a busy year – and not without its challenges! Connor Lagus secured a new job in May at the Bowes Museum. This was an amazing achievement and career opportunity for Connor, partly made possible due to his work at Wensleydale Railway. Thankfully Connor was able to continue working with us for one day a week which has enabled continuity. This was particularly important when we welcomed Graduate Trainee Eveyln Ashmore mid-February. Evelyn is working alongside Connor to ensure the Trust’s Objectives in Education and Conservation of The Wensleydale Heritage Railway are upheld. It has been a sharp learning curve for Evelyn, but work has continued with gusto, and she has thrown herself into the role with enthusiasm – Connor making an excellent mentor.
The year started with schools keen to book our popular 1910 and 1920s education visits to Scruton and Leeming. Many schools opted for half a day at each station, with pupils often having their first ever ride on a train! Feedback from visits have been amazing and prompted a new initiative, to develop a World War II experience. This comprised of “evacuees” travelling from Leeming Bar, down to Scruton by train, and then marched down to Scruton Village Hall to be handed over to their “evacuee-guardians”! Brilliantly planned curricular activities include WWll songs, making gas masks and finding out about rationing. It is such a realistic experience and again with outstanding feedback – described by a school’s Deputy Head Teacher as “an educational experience of the highest possible calibre”.
Our skilled and enthusiastic volunteers continue to be centre to all our activities. We continue to be busy with Talks and Tours, family activities including Teddy Bears’ Picnic with face painting, storytelling and Victorian games. Meeting and greeting, attending shows to promote the railway, delivering posters, making activity packs, stuffing envelopes with Relays – all keep our volunteers very busy.
Life on our railway is carefully researched and delivered by talented volunteers who portray characters who lived and worked in and around Leeming Bar and Scruton over the eras. School and other visiting children are introduced to life over a hundred years ago and how important our railway was, through the education programme.
We continue to work with ‘The Railway Children Charity’ on Safeguarding, to ensure everyone working, volunteering or visiting our railway stays safe. Details of a training programme is nearing its completion and should be ready to roll out very soon.
New information and artifacts pertaining to our stations come in to us at various times and it is heartening to think that our members are interested in expanding our knowledge of the past. We have received authentic railway clothing, keys, notebooks and more, providing further interest and information. These are all welcomed into the Wensleydale archive, which is growing and is well managed by a team of volunteers.
Nationwide offerings continue. Connor gave a presentation for the Heritage Railway Association in York that was very well received. Heritage Open Days are celebrated, and work has been achieved with North Yorkshire County Records Office.
Our stations are beautifully looked after by volunteers who ensure visitors get a first-class experience. Flowers on the platforms, tidy bins, toilets cleaned – offices cleaned. We receive excellent feedback from visitors – take a look through the Visitor Comment Books at each station!
The Trust is very grateful to all the excellent Station Support Teams and to those who support in whatever – whenever. Recruiting more volunteers is imperative but proving hard.
Your time and skills make a huge difference, and we would struggle to deliver without you. Thank you all.
Training
Courses are generally organised by the PLC. Volunteers have the opportunity to train in any area they wish to work in. The Trust is working alongside ‘Railway Children’ a safeguarding charity to provide support throughout the railway.
Fundraising
The Trust works alongside the Marketing and Fundraising manager to secure opportunities for fundraising. Ideas for future fundraising are being explored and any new ideas are very welcome. The focus on marketing feeds into this, using for example social media to promote all aspects of the railway. This includes sourcing media coverage, advertising, updating images, leaflets, posters and signage as well as regular press releases. The Marketing and Fundraising Manager reports to the Trust quarterly.
Volunteering
Following the resignation of the Volunteer Coordinator, The PLC took over full responsibility for Volunteer Coordination. Posts and advertising for volunteers remains a priority. More volunteers are required of course, and The Trust would like to thank all volunteers in all sections, without whom the Railway could not run.
Membership
We continue to be grateful to all those who hold membership of the Wensleydale Railway, and to those who regularly support us with events.
Member numbers have reduced a little this year, for various reasons, and we continue to promote the benefits of new membership.
31 March 2024 – Membership 1407
31 March 2025 – Membership 1375
Patricia Illingworth stepped down as Membership Secretary in November 2024 and we are so grateful for her 3 years of dedicated service in this role. The Trust would also like to thank Sharon Howard for taking over the role.
Financial review
For the period ending 31 March 2025 the combined value of the Trust’s funds was £1,341,818 (2024 – £1,188,622) of which £1,108,444 (2024 – £1,057,959) are fixed assets leaving net current assets of £233,374 (2024 – £130,663)
Restricted funds totalled £87,747 (2024 – £75,156) – the main of which are still for the Redmire Next Steps fund. We did spend £75,709 on the section of track between Leyburn and Redmire and received further donations for this section amounting to £67,026.After lengthy negotiations, Network Rail announced that a footbridge at Leyburn Station was not possible. £15,524 remains in this fund and we are offering to refund the donors. Any funds still remaining will be spent on the enhancement of Leyburn Station facilities.
The East Herts signal box is still unfinished due to other priorities taking precedence. We have, however, received a further grant of £15,485, which will be sufficient to complete the project.
Our invested reserves remain at around £50,000, which is sufficient to maintain the Trust through any short-term problem.
Financial Performance
As ever, we are dependent on voluntary giving and grants for our funds. We do have a wide network of donors, and we are very grateful for their continuing generosity with their support. Funding Sources
As well as members and supporters and grants which support our core funding, from time to time we have been very fortunate in receiving significant legacies. Legacies are very welcome and help to provide additional support.
Investment Policy
Beyond an adequate contingency fund (enough to keep us solvent for 6 months), we do not have any investments.
Principal Risks
The maintenance of an adequate level of fund raising and volunteer recruitment is key to our future progress. The Trust Council actively reviews the potential major risks and annually reviews its financial controls to ensure effective control of our overall position. The Trust has no debts.
Structure, governance and management
The company is a Registered Charity and a company limited by guarantee. The objects and powers of the charitable company were established by its Memorandum of Association, and it is governed by its Articles of Association.
The Members of Council, who are also the directors for the purpose of company law, and who served during the year and up to the date of signature of the financial statements were:
Mr D Walker
Mrs W J Shepherd
Mr J R Smithson
Mr R T Leathley
Mr M J Bailey Mr P Harrison Mr R Holt |
(Retired 1 July 2024) |
Mr C D J Williams | (Appointed 2 July 2024) |
Mr N S Guest Mr A Dudiak | (Appointed 7 October 2024) |
None of the Members of Council has any beneficial interest in the Company. All of the Members of Council are Members of the Company and guarantee to contribute £1 in the event of a winding up.
All Trustees of the charity give their time freely and no remuneration or personal expenses were paid during the year except as outlined in note 10.
The Trustees, in exercising their powers have complied with the duty to have regard to the guidance on Public Benefit, published by the Charity Commission.
The Trust supports the railway through projects, educational and heritage activities and through encouragement to the railway’s management to reflect the objects of the Trust in all aspects of the railway’s activities.
The Trust and the railway aim to be free from any form of discrimination on the grounds of colour, race, ethnicity, religion, sex, sexual orientation or disability.
Decision Making
The AGM receives reports from the Trust Council and elects the Trustees for the forthcoming year. One third of the Trustees retire each year and are eligible for re-election. The Trust Council also has the power to co-opt Trustees.
The charity is managed by a Council of Trustees currently comprising nine members.
It meets regularly to receive progress reports, agree future plans and strategy, and to control the finances.
Future plans are developed by ad hoc short term specific working groups on relevant projects and development issues.
The Council of Management report was approved by the Board of Members Of Council.
Mr R T Leathley Trustee
18 August 2025
– 6 –
INDEPENDENT EXAMINER’S REPORT
TO THE MEMBERS OF COUNCIL OF WENSLEYDALE RAILWAY TRUST LTD
I report to the Members of Council on my examination of the financial statements of Wensleydale Railway Trust Ltd (the charity) for the year ended 31 March 2025.
Responsibilities and basis of report
As the Members of Council of the charity (and also its directors for the purposes of company law), you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006.
Having satisfied myself that the financial statements of the charity are not required to be audited under Part 16 of the Companies Act 2006 and are eligible for independent examination, I report in respect of my examination of the charity’s financial statements carried out under section 145 of the Charities Act 2011. In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the Charities Act 2011.
Independent examiner’s statement
Since the charity’s gross income exceeded £250,000, the independent examiner must be a member of a body listed in section 145 of the Charities Act 2011. I confirm that I am qualified to undertake the examination because I am a member of the Institute of Chartered Accountants in England and Wales, which is one of the listed bodies.
I have completed my examination. I confirm that no 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 386 of the Companies Act 2006.
- the financial statements do not accord with those records; or
- the financial statements do not comply with the accounting requirements of section 396 of the Companies Act 2006 other than any requirement that the financial statements give a true and fair view, which is not a matter considered as part of an independent examination; or
- the financial statements have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their financial statements in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
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 financial statements to be reached.
Deborah Fletcher-McVay FCA Xeinadin
Accountants
Trinity House, Thurston Road
Northallerton
North Yorkshire
DL6 2NA
Date: ……………………….
– 7 –
STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
Current financial year | Unrestricted | Unrestricted | Restricted | Total | Total | |
funds | funds | funds | ||||
general | designated | |||||
2025 | 2025 | 2025 | 2025 | 2024 | ||
Income from: | Notes | £ | £ | £ | £ | £ |
Donations and legacies | 2 | 224,140 | 6,917 | 81,633 | 312,690 | 196,848 |
Charitable activities | 3 | – | – | 15,485 | 15,485 | 65,000 |
Other trading activities | 4 | 44,656 | 977 | – | 45,633 | 52,012 |
Investments | 5 | 3,933 | 182 | – | 4,115 | 4,502 |
Total income Expenditure on: |
272,729 | 377,923 | 318,362 | |||
Raising funds | 6 | 27,284 | – | – | 27,284 | 37,937 |
Charitable activities | 7 | 103,317 | 5,624 | 83,527 | 192,468 | 211,610 |
Total expenditure Net gains/(losses) on |
130,601 | 219,752 | 249,547 | |||
investments | 12 | (4,975) | – | – | (4,975) | 193,311 |
Net income | 137,153 | 2,452 | 13,591 | 153,196 | 262,126 |
Transfers between funds | 1,000 | – | (1,000) | – | – |
Net movement in funds Reconciliation of funds: |
138,153 | 2,452 | 12,591 | 153,196 | 262,126 |
Fund balances at 1 April 2024 | 1,095,580 | 17,886 | 75,156 | 1,188,622 | 926,496 |
Fund balances at 31 March 2025
The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.
– 8 –
Prior financial year | Unrestricted | Unrestricted | Restricted | Total | |
funds | funds | funds | |||
general | designated | ||||
2024 | 2024 | 2024 | 2024 | ||
Income from: | Notes | £ | £ | £ | £ |
Donations and legacies | 2 | 154,182 | 7,356 | 35,310 | 196,848 |
Charitable activities | 3 | – | – | 65,000 | 65,000 |
Other trading activities | 4 | 48,139 | 3,873 | – | 52,012 |
Investments Total income Expenditure on: |
5 | 4,333 | 169 | – | 4,502 |
Raising funds | 6 | 37,937 | – | – | 37,937 |
Charitable activities Total expenditure |
7 | 150,157 | 7,710 | 53,743 | 211,610 |
Net gains/(losses) on investments | 12 | 193,311 | – | – | 193,311 |
Net income | 211,871 | 3,688 | 46,567 | 262,126 |
Transfers between funds | 65,263 | – | (65,263) | – |
Net movement in funds Reconciliation of funds: |
277,134 | 3,688 | (18,696) | 262,126 |
Fund balances at 1 April 2023 Fund balances at 31 March 2024 |
818,446 | 14,198 | 93,852 | 926,496 |
STATEMENT OF FINANCIAL ACTIVITIES (CONTINUED) INCLUDING INCOME AND EXPENDITURE ACCOUNT FOR THE YEAR ENDED 31 MARCH 2025
– 9 –
BALANCE SHEET
AS AT 31 MARCH 2025
2025 | 2024 | ||||
Fixed assets | Notes | £ | £ | £ | £ |
Tangible assets | 14 | 689,048 | 640,015 | ||
Investments | 15 | 419,396 | 417,944 | ||
Current assets | 1,108,444 | 1,057,959 | |||
Debtors | 16 | 38,057 | 44,132 | ||
Cash at bank and in hand | 226,587 | 123,927 | |||
264,644 | 168,059 | ||||
Creditors: amounts falling due within one year | 17 | (31,270) | (37,396) | ||
Net current assets | 233,374 | 130,663 | |||
Total assets less current liabilities The funds of the charity |
1,341,818 | 1,188,622 | |||
Restricted income funds | 18 | 87,747 | 75,156 | ||
Unrestricted funds – general | 1,233,733 | 1,095,580 | |||
Unrestricted funds – designated | 19 | 20,338 | 17,886 | ||
1,341,818 | 1,188,622 |
The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 31 March 2025.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the Members of Council on 18 August 2025
Mr J R Smithson | Mr R T Leathley |
Trustee | Trustee |
Company registration number 04094801 (England and Wales)
– 10 –
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
1 Accounting policies
Charity information
Wensleydale Railway Trust Ltd is a private company limited by guarantee incorporated in England and Wales. The registered office is Leeming Bar Station, Leases Road, Leeming Bar, Northallerton, North Yorkshire, DL7 9AR. During the year the company changed it’s name from Wensleydale Railway Association (Trust) Limited to Wensleydale Railway Trust Ltd.
1.1 Accounting convention
The financial statements have been prepared in accordance with the charity’s governing document, the
Companies Act 2006, FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” and the Charities SORP “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)”. The charity is a Public Benefit Entity as defined by FRS 102.
The charity has taken advantage of the provisions in the SORP for charities not to prepare a statement of cash flows.
The financial statements are prepared in sterling, which is the functional currency of the charity. Monetary amounts in these financial statements are rounded to the nearest £.
The accounts have been prepared under the historical cost convention, modified to include the revaluation of certain fixed asset investments at fair value. The principal accounting policies adopted are set out below.
1.2 Going concern
At the time of approving the financial statements, the Members of Council have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the Members of Council continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3 Charitable funds
Unrestricted funds are available for use at the discretion of the Members of Council in furtherance of their charitable objectives.
Designated funds comprise funds which have been set aside at the discretion of the Members of Council for specific purposes. The purposes and uses of the designated funds are set out in the notes to the financial statements.
Restricted funds are subject to specific conditions by donors or grantors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.
1.4 Income
Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.
Cash donations are recognised on receipt. Other donations are recognised once the charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.
Legacies are recognised on receipt or otherwise if the charity has been notified of an impending distribution, the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a contingent asset.
– 11 –
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1 Accounting policies (Continued)
Income from charitable activities includes project grants receivable. Such grants are recognised when the charity is entitled to the grant.
Trading income includes membership income which is recognised over the period in which membership services are provided. Membership income received but not recognised at the year-end is included as deferred income.
Investment income, in the form of investment interest and dividends, is recognised when receivable by the charity.
1.5 Expenditure
Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement, and the amount of the obligation can be measured reliably.
Resources expended are included in the Statement of Financial Activities on an accruals basis, inclusive of any VAT which cannot be recovered.
Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and services.
Expenditure on raising funds represents those costs associated with generating the other trading income.
1.6 Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their
useful lives on the following bases: | |
Land and Buildings | 2% or 5% straight line |
Plant and machinery | 25% straight line |
Rolling stock | 5% straight line |
Artefacts | No depreciation as directors consider their residual value to be at least equal to their cost |
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the statement of financial activities.
1.7 Fixed asset investments
Fixed asset investments are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in net income/(expenditure) for the year. Transaction costs are expensed as incurred.
Unlisted investments, including investments in associated undertakings, are stated at cost less any provision for impairment. Impairments are charged to the Statement of Financial Activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the charity holds a long-term interest and where the charity has significant influence. The charity considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
– 12 –
1 Accounting policies (Continued)
1.8 Impairment of fixed assets
At each reporting end date, the charity reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).
– 13 –
2 Income from donations and legacies (Continued)
Donated goods and services
Included in donations and gifts is £9,161 (2023: £nil) received from the sale of donated goods. 3 Income from charitable activities
Restricted Restricted funds funds
2025 2024
£ £
Performance related grants analysis | ||||
2025 | 2024 | |||
£ | £ | |||
Railway Heritage Trust – East Herts Signal Box | 15,485 | 63,000 | ||
National Railway Heritage – Crakehall gates | – | 2,000 | ||
15,485 | 65,000 | |||
4 | Income from other trading activities | |||
UnrestrictedUnrestricted | Total | UnrestrictedUnrestricted | Total | |
funds funds | funds funds | |||
general designated | general designated | |||
2025 2025 | 2025 | 2024 2024 | 2024 | |
£ £ Membership subscriptions and visit |
£ | £ £ | £ | |
income 31,943 – | 31,943 | 30,632 – | 30,632 | |
Fundraising events 12,713 977 | 13,690 | 17,507 3,873 | 21,380 | |
Other trading activities 44,656 977 | 45,633 | 48,139 3,873 | 52,012 |
Performance related grants 15,485 65,000
– 15 –
UnrestrictedUnrestricted | Total | UnrestrictedUnrestricted | Total |
funds funds | funds funds | ||
general designated | general designated | ||
2025 | 2025 | 2024 | 2024 |
£ £ Income from listed |
£ | £ £ | £ |
investments 452 – | 452 | – | 244 |
Interest receivable 3,481 182 | 3,663 | 4,089 169 | 4,258 |
4,115 | 4,333 169 | 4,502 |
5 Income from investments
6 | Expenditure on raising funds | ||
Unrestricted | Unrestricted | ||
funds | funds | ||
2025 | 2024 | ||
Fundraising and publicity | £ | £ | |
Other fundraising costs | 26,644 | 37,352 |
Investment management 640 585
Total costs 27,284 37,937
– 16 –
7 Expenditure on charitable activities
2025 | 2024 | |
Direct costs | £ | £ |
Depreciation and impairment | 17,621 | 18,471 |
Scruton station running costs | 7,388 | 12,308 |
Leeming Bar Station repairs and running costs | 30,239 | 35,405 |
Redmire, Finghall Lane, Crakehall and Leyburn footbridge expenditure | 62 | 1,203 |
Rolling stock repairs | 10,333 | 600 |
Redmire, Bedale and environmental expenditure | 161 | 343 |
Membership support | 12,348 | 10,379 |
Volunteer Coordinator expenses | 60 | 14,897 |
Expenditure by sub-groups | 3,334 | 5,750 |
Member benefits | 3,201 | 8,355 |
Other charitable expenditure | 2,386 | – |
87,133 | 107,711 | |
Grant funding of activities (see note 8) Share of support and governance costs (see note 9) |
80,200 | 74,556 |
Support | 25,135 | 29,343 |
Analysis by fund | 192,468 | 211,610 |
Unrestricted funds – general | 103,317 | 150,157 |
Unrestricted funds – designated | 5,624 | 7,710 |
Restricted funds | 83,527 | 53,743 |
192,468 | 211,610 |
Included within support costs is an amount of £4,765 (2024 – £4,512) for fees in relation to the independent examination and other accountancy services payable to the Independent Examiner.
– 17 –
8 Grants payable
2025 | 2024 | ||
Grants to institutions: | £ | £ | |
Wensleydale Railway PLC – Subgroups | 2,290 | 1,960 | |
Wensleydale Railway PLC – Return to Redmire | 75,710 | 5,583 | |
Wensleydale Railway PLC – Leeming Bar Platform | – | 36,441 | |
Wensleydale Railway PLC – RRV grab | – | 2,357 | |
Wensleydale Railway PLC – Preparation room | – | 26,814 | |
Wensleydale Railway PLC – Toilets and Leeming Bar | 2,000 | 1,401 | |
Wensleydale Railway PLC – Volunteer party | 200 | – | |
80,200 | 74,556 | ||
9 | Support costs allocated to activities | ||
2025 | 2024 | ||
£ | £ | ||
Legal fees | 3,717 | 3,545 | |
Insurance | 7,466 | 6,366 | |
Accountancy | 5,366 | 5,000 | |
Administration | 3,541 | 11,530 | |
Marketing | 4,709 | 2,578 | |
Subscriptions | 336 | 324 | |
25,135 | 29,343 |
10 Members Of Council
During the year, one Member of Council was reimbursed expenses for travel totalling £12 (2024 – one trustees were reimbursed £66).
11 Employees
The average monthly number of employees during the year was:
2025 2024
Number Number
3 3
– 18 –
11 Employees
Employment costs | 2025 | 2024 | |
£ | £ | ||
Wages and salaries | 69,080 | 74,794 | |
Social security costs | 1,191 | 1,331 | |
Other pension costs | 1,891 | 2,971 | |
There were no employees whose annual remuneration was more than £60,000. | 72,162 | 79,096 | |
12 | Gains and losses on investments | ||
Unrestricted | Unrestricted | ||
funds | funds | ||
2025 | 2024 | ||
Gains/(losses) arising on: | £ | £ | |
Revaluation of investments | (4,541) | 193,311 | |
Sale of investments | (434) | – | |
(4,975) | 193,311 |
13 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 Taxationof Chargeable Gains Act 1992 to the extent that these are applied to its charitable objects.
– 19 –
14 Tangible fixed assets
Land and Buildings | Plant and Rolling stock | Artefacts | Total | ||
machinery | |||||
Cost | £ | £ | £ | £ | £ |
At 1 April 2024 | 648,010 | 24,038 | 95,257 | 150 | 767,455 |
Additions | 67,040 | 5,367 | – | – | 72,407 |
Disposals | – | – | (12,000) | – | (12,000) |
At 31 March 2025 Depreciation and impairment |
715,050 | 29,405 | 83,257 | 150 | 827,862 |
At 1 April 2024 | 74,897 | 20,211 | 32,332 | – | 127,440 |
Depreciation charged in the year | 10,972 | 2,487 | 4,163 | – | 17,622 |
Eliminated in respect of disposals | – | – | (6,248) | – | (6,248) |
At 31 March 2025 Carrying amount |
85,869 | 22,698 | 30,247 | – | 138,814 |
At 31 March 2025 | 629,181 | 6,707 | 53,010 | 150 | 689,048 |
At 31 March 2024 | 573,113 | 62,925 | 640,015 |
The Trustees of the National Heritage Memorial Fund have a charge over the freehold property known as The Station House, Leeming Bar Station, as security for any outstanding obligations. 15 Fixed asset investments
Listed investments | Cash in portfolio | Other investments | Total | |
Cost or valuation | £ | £ | £ | £ |
At 1 April 2024 | 54,107 | 8,388 | 355,449 | 417,944 |
Additions | – | – | 18,615 | 18,615 |
Valuation changes | (4,541) | – | – | (4,541) |
Disposals | (5,488) | (7,134) | – | (12,622) |
At 31 March 2025 Carrying amount |
44,078 | 374,064 | 419,396 | |
At 31 March 2025 | 44,078 | 1,254 | 374,064 | 419,396 |
At 31 March 2024 | 54,107 | 355,449 | 417,944 | |
2025 | 2024 | |||
Other investments comprise: | Notes | £ | £ | |
Investments in associates | 374,064 | 355,449 |
– 20 –
15 Fixed asset investments
Fixed asset investments revalued
All listed investments are carried at their fair value. Investments in equities, fixed interest and other securities are all traded in quoted public markets for which market prices are readily available.
The historical cost of the Wensleydale Railway Plc shares is £374,064 (2024 – £355,449). The shares held in Wensleydale Railway Plc have been stated at cost less a provision for impairment in line with the charity’s accounting policy for unlisted investments. The carrying value of the shares is reviewed each year.
Wensleydale Railway Trust Limited holds 30.16% of the Ordinary shares in Wensleydale Railway Plc. The principal activity of Wensleydale Railway Plc is that of development and operation of the Wensleydale Railway. For the last relevant financial year to 31 March 2024, the aggregate amount of capital and reserves for this undertaking was £2,297,694 and the entity generated a profit of £169,933.
16 Debtors
2025 | 2024 | ||
Amounts falling due within one year: | £ | £ | |
Other debtors | 10,150 | 3,982 | |
Prepayments and accrued income | 27,907 | 40,150 | |
38,057 | 44,132 | ||
17 | Creditors: amounts falling due within one year | ||
2025 | 2024 | ||
£ | £ | ||
Other creditors | 5,195 | 8,522 | |
Accruals and deferred income | 26,075 | 28,874 | |
31,270 | 37,396 |
18 Restricted funds
The restricted funds of the charity comprise the unexpended balances of donations and grants held on trust subject to specific conditions by donors as to how they may be used.
Return to Redmire Leeming Bar Station Pathway Scruton Station Group Leyburn Footbridge East Herts Signal Box Toilets at Leeming Bar Crakehall Gates Volunteers Party Leeming Bar Security Cameras Work completed on LEV1 Seating in Bubble Car Painting of 47714 Other Previous year: Return to Redmire Leeming Bar Station Pathway Scruton Station Group Leyburn Footbridge Leeming Bar Portico repair Preparation Room RRV Grab Crakehall Gates Volunteers Party Leeming Bar Security Cameras Derbyshire Environmental Trust East Herts Signal Box Other |
At 1 April 2024 £ 51,448 1,000 3,952 15,524 – – 2,000 200 1,000 – – 32 75,156 At 1 April 2023 £ 47,708 1,000 3,187 17,787 1,680 – – – 200 1,000 21,258 – 32 93,852 |
Incoming resources £ 67,026 – 870 – 15,485 2,000 – – – 2,395 5,654 1,794 1,894 97,118 Incoming resources £ 9,665 – 972 – – 22,316 2,357 2,000 – – – 63,000 – 100,310 – 22 – |
Resources expended £ (75,709) – (367) – – (2,000) (918) (200) (1,000) (2,395) – – (938) (83,527) Resources expended £ (5,925) – (207) – (1,680) (22,316) (2,357) – – – (21,258) – – (53,743) |
Transfers £ – (1,000) – – – – – – – – – – (1,000) Transfers £ – – – (2,263) – – – – – – – (63,000) – (65,263) |
At 31 March 2025 £ 42,765 – 4,455 15,524 15,485 – 1,082 – – – 5,654 1,794 988 87,747 At 31 March 2024 £ 51,448 1,000 3,952 15,524 – – – 2,000 200 1,000 – – 32 75,156 |
18 Restricted funds
The Return to Redmire fund is restricted for the upgrade to the infrastructure at Redmire station.
The Leeming Bar Station Pathway fund is to be used in connection to the pathway at Leeming Bar Station. This fund was fully expended during the year.
The Scruton Station Support Group fund is to be used in connection with future related support group expenditure.
The Leyburn Footbridge fund comprises donations received to be contribute to the restoration and re-site of the Brigg footbridge at Leyburn station.
The Leeming Bar Portico Repair fund comprises of a grant from the Railway Heritage Trust towards the cost of repairing the portico at Leeming Bar Station, in the previous year this was included in the HLF Leeming Bar restoration fund Stage 2 balance. This fund was fully expended in the previous year.
The Preparation Room fund comprises of a donation received to partially fund the construction of a kitchen preparation room. This fund was fully expended during the previous year.
A donation was received to fund the purchase of a RRV grab, this was fully expended in the previous year.
A grant was received from National Railway Heritage to fund work at the Crakehall gates.
Donations were received to fund renovation work to LEV1, and for the painting and maintenance of 47714.
The Volunteers party fund comprises of a donation to use against the cost of a Christmas party for the volunteers. This was fully spent during the year.
The East Herts Signal box fund comprises grants received to use for the development of the East Herts Signal Box at Constable Burton.
The Leeming Bar Security Cameras fund comprises of a grant received for the purchase of security cameras at the Leeming Bar station. This was fully expended during the year.
A grant was received from the Derbyshire Environmental Trust to provide a new platform surface at Leeming Bar station. This was fully expended during the previous year.
Transfers from restricted funds to the unrestricted fund are in respect of capital expenditure incurred which meets the restricted criteria.
19 Unrestricted funds – designated
The unrestricted funds of the charity comprise the unexpended balances of donations and grants which are not subject to specific conditions by donors and grantors as to how they may be used. These include designated funds which have been set aside out of unrestricted funds by the trustees for specific purposes.
At 1 April 2024 | Incoming resources | Resources expended | At 31 March 2025 | |
£ | £ | £ | £ | |
Sub-groups | 17,886 | 8,076 | (5,624) | 20,338 |
Previous year: | At 1 April 2023 | Incoming resources | Resources expended | At 31 March 2024 |
£ | £ | £ | £ | |
Sub-groups | 14,198 | 11,398 | (7,710) | 17,886 |
20 | Analysis of net assets between funds | ||||
Unrestricted | Unrestricted | Restricted | Total | ||
funds | funds | funds | |||
general | designated | ||||
2025 | 2025 | 2025 | 2025 | ||
At 31 March 2025: | £ | £ | £ | £ | |
Tangible assets | 689,048 | – | – | 689,048 | |
Investments | 419,396 | – | – | 419,396 | |
Current assets/(liabilities) | 125,289 | 20,338 | 87,747 | 233,374 | |
1,233,733 | 20,338 | 87,747 | 1,341,818 |
Unrestricted | Unrestricted | Restricted | Total | |
funds | funds | funds | ||
general | designated | |||
2024 | 2024 | 2024 | 2024 | |
At 31 March 2024: | £ | £ | £ | £ |
Tangible assets | 640,015 | – | – | 640,015 |
Investments | 417,944 | – | – | 417,944 |
Current assets/(liabilities) | 37,621 | 17,886 | 75,156 | 130,663 |
1,095,580 | 17,886 | 75,156 | 1,188,622 |
21 Related party transactions
During the year the charity paid grants amounting to £80,200 (2024 – £74,556) to Wensleydale Railway PLC, a company in which the charity has a shareholding and of which the members of council, Mr D Walker, Mr A Duduak, Mr R Leathley and Mr J Smithson were directors during the year. Grants amounting to £nil (2024: £43,398) were paid out of unrestricted funds, grants amounting to £2,290 (2024- £1,960) were paid out of designated funds and grants amounting to £77,910 (2024 – £29,198) were paid out of restricted funds.
2024
Charity registration number 1088324 Company registration number 04094801 (England and Wales)
WENSLEYDALE RAILWAY ASSOCIATION (TRUST) LIMITED ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2024
LEGAL AND ADMINISTRATIVE INFORMATION
Members Of Council
Charity number Company number Registered office
Independent examiner
Bankers
Investment advisors
Mr D Walker
Mrs W J Shepherd Mr J R Smithson Mr R T Leathley Mr M J Bailey
Mr P Harrison Mr R Holt
Mr A Duduak 1088324
04094801
Leeming Bar Station Leases Road Leeming Bar Northallerton
North Yorkshire DL7 9AR
Deborah Fletcher-Mcvay FCA Xeinadin
Oak House Market Place Bedale
North Yorkshire DLB 1AQ
HSBC Bank Pie 189 High Street Northallerton North Yorkshire DL7 8LQ
Barclays Bank Pie 31 High Row Darlington
County Durham DL3 7QS
Virgin Money
84-86 High Street Dumfries
Williams Investment Management LLP 34 Victoria Avenue
Harrogate North Yorkshire HG15PR
CONTENTS
Page
Council Of Management report 1 – 5
Independent examiner’s report 6
Statement of financial activities 7-8
Balance sheet 9
Notes to the accounts 10- 24
FOR THE YEAR ENDED 31 MARCH 2024
The Members of Council present their annual report and financial statements for the year ended 31 March 2024.
The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity’s Memorandum and Articles of Association, the Companies Act 2006 and “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
The objectives of the Trust in 2023/24 continued as follows:
-
To advance the education of the public in all matters related to the Wensleydale Railway between Northallerton in the county of North Yorkshire and Garsdale in the county of Cumbria (herein after called “the railwat) and railways and public transport in general and integrated public transport in particular.
-
To advance and conserve the heritage of the railway, and railways in general, for the benefit of the public.
Aims
Our aim is to maintain the Wensleydale Railway as a heritage railway in full working order. The full length of the railway from Northallerton to Garsdale is almost 40 miles but only 22 miles (from Northallerton to Redmire) currently has rails.
The ultimate aim is to re-open the full length of the railway, but this is very much a long-term plan..
Currently trains operate between Scruton and Leyburn. Extensive permanent way works have been required on the track and fencing. Much of the work has been carried out by volunteers but major restoration works will need to be done by contractors.
We raise funds through appeals, membership fees, grants and general donations to pay for materials and contractors and how much we can do depends on how successful we are in raising funds.
Our progress is measured by the amount of funds raised coupled with the length of railway restored and operational.
Achievements and performance Heritage and Education Programme
Connor Lagus was appointed as Community Engagement Officer in January 2023, to continue to uphold the Trust Objectives, both in the Education and Conservation of The Wensleydale Heritage Railway.
It has been vital to ensure that the hard work achieved in establishing heritage at Wensleydale Railway through the Lottery and other funding was maintained and broadened. The brilliantly restored and refurbished Stations at Leeming Bar and Scruton have remained central to this. The work done by enthusiastic and gifted volunteers has been directed and managed by the Community Engagement Officer and has been key. Visits and outreach visits have not only brought in funding but also the most incredible feedback. Schools have visited both Scruton Station and Leeming Bar Station House, where pupils are dressed in han made period costumes from either 191O or 1920. They have then stepped off the train to learn about life at our railway over a hundred years ago. Having two stations to choose from, with different eras and activities, schools have often opted for a morning at one, and an afternoon at the other. This has progressed from last year when only half day visits were provided. The ride on the train is an essential part of the visit and especially as for some children it is a first! Thank you to the PLC for helping with this.
(CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024
The learning that takes place is extraordinary. Activities for both stations have been carefully honed and are curriculum linked. Our talented Living History Interpreters are carefully trained and deliver the most wonderful experiences for children, whether in The Parcels or Ticket Offices, Kitchen, Ladies’ Waiting rooms .
Other visitors, of course come along as they board the train, and are greeted by equally enthusiastic and talented LHls. They learn about life on our railway and there are always stories to be told! Bricks! Absenteeism from school; transportation of pies, and roses fit for a Queen! All authent1c and carefully researched. The washroom has now been completed and adds another exceptional room of interest in Station House.
Both Scruton and Leeming Bar Teams deliver excellent Talks and Tours, which take information about the then and now at Wensleydale Railway to other community groups. Praise has been high indeed and promote further visits for train rides.
Family Activities at the stations are being developed and it is hoped they encourage more families to visit the railway during peak holiday times. Hallowe’en at Scruton provided a scary scene! It is with sadness though, that regular trains to Scruton will be curtailed, but the Trust are hoping to organise special events there in the future to encourage more people to visit this little jewel. Make Do and Mend was instigated at Finghall. Interesting and intricate 1940s activities, delivered by volunteers and our seamstress, all dressed in1940s gear. An absolute joy to behold!
All of these visits rely on our stations being in pristine condition. The Trust is extremely grateful to the excellent Station Support Teams who ensure our buildings are smart, tidy, clean and ready for our visitors.
We have also engaged in nationwide offerings, such as Heritage Open Days, which we celebrated in 2023 with a ‘Looking Back at Leeming Bar’ exhibition in the Station House. This attracted visitors from around the corner and around the country. 2023 saw the Wensleydale Railway Archives project make an incredible start on its important journey to cataloguing and preserving the history of the Wensleydale Railway through its collection of documents, photographs, artefacts and objects, ensuring that future generations can learn about our Railway’s story. It is good to know that our history is safe and secure.
Networking has been an important part of expanding knowledge and information, and the Community Engagement Officer has taken every opportunity to reach out to other organisations. An example of this is North Yorkshire County Record Office where he attended as part of their Lunchtime Talks programme and as part of the NYRO Archives at Dusk event.
The Trust attended Wensleydale Show and Hunton Steam Gathering, drumming up support and spreading the word with volunteers in costume and an array of Wensleydale railway artefacts and leaflets.
As ever – we thank everyone one who is helping The Trust. You are valued beyond belief. We could not manage without your enthusiasm, skill and time.
Leeming Bar Station House continues to welcome visitors and school parties and is very well received, Work has continued to complete various area including the yard rear yard and outside toilet and the washroom so a more comprehensive view of life in a 1920’s station can be displayed.
Other external providers have expressed an interest in working with us on providing a more proactive visitor experience using the kitchen etc for small parties to have an ‘historical experience’
Scruton Station is continuing to provide a valuable educational and heritage resource for visitors and events.
An Archive was set up to ensure information and artefacts from the whole of the railway remains safe and stored in an orderly fashion, work continues to add to and improve the archive and its accessibility.
Education remains fundamental to the NLHF Grant requirements and future grant and funding submissions benefit from our ability to illustrate our commitment to heritage and education programmes Many schools continue to visit Leeming Bar Station House, and feed back has always been extremely positive. The education programme linked to the National Curriculum which was devised to complement that used with pupils at Scruton has been very successful. Wensleydale Railway Education Programme has been running since 2015 and going forward schools will continue to be able to visit either or both stations by train and hopefully this can be expanded to other stations: Both Scruton and Leeming Bar Stations continue to have educational visits from various groups such as WI and History Groups, Care Homes and other local community groups. The Education Team have also continued to deliver outreach presentations about the Railway. Families have been encouraged to take part in activities that enhance the understanding of the Wensleydale Railway and Heritage events are being devised to sit alongside other Wensleydale Railway events. The Trust is very grateful to the Station Support Teams who ensure the buildings are ready to accept visitors.
The Trust will continue to further enhance the outstanding work already started and take Heritage and Education along the whole line. Together with the aspirations of the Business Plan. This can only be achieved with the dedication of much appreciated volunteers, under the direction of staff, the Trust and in collaboration with the PLC. We are in now an excellent position to take this forward.)
Tr inin
Training continues apace.
Fundr isin
Grants received during 2023/24 were from:
Railway Heritage Trust for works on the East Harts Signal Box £63,000 National Railway Heritage for works on the Crakehall gates £2,000
We are, as ever, deeply grateful to our very many supporters and members for raising this amount which enabled us to survive the pandemic and to look forward to hopefully better times ahead.
Volunteerin
As was the situation last year as with the heritage industry and in particular other heritage railways we are reliant on our volunteer workforce. Nationally, many voluntary organisations are struggling to retain active volunteers and we have not been immune from that. We continue to need more. volunteers to support our increasing offer to the public and other bodies
Membership
Following the chaos of last year our membership recording processes have been overhauled by our Membership Secretary, Patsy Illingworth. They now operate smoothly and efficiently under Patsy’s careful control. We now send membership cards to all our members, a significant improvement on the paper ‘cards’ previously issued.
Member numbers have stabilised and are slowly increasing through the efforts of our Fund Raising Manager, Nick Keegan and now stands at 1,481.
Financial review
For the period ending 31 March 2024 the combined value of the Association’s funds was £1,188,622 (2023 –
£926,496) of which £1,057,959 (2023 – £804,994) are fixed assets leaving net current assets of £130,663 (2023 –
£121,502)
Restricted funds totalled £75,156 (2023 – £93,852) – primarily, yet again, for the Return to Redmire fund and Leyburn footbridge.
The income for 2024 was slightly more at £318,362 compared to £279,697 in 2023.
We have supported the PLC’s continuing work on the track between Leyburn and Redmire and it is disappointing to us all that the PLC have not had the capacity to be able to make ore progress on this key project.
Our other significant project has been the re-building the East Herts Signal Box on the site of Constable Burton station. We were given the demolished building, and it was transported, free of charge, to the site. We also received a grant of £90,000 from the Railway Heritage Trust for its re-erection.
We continue to maintain invested reserves of around £50,000, set at around three to six months expenditure. We feel confident that this is sufficient to maintain the Trust through any short-term crisis.
Financial Performance
We are dependent on voluntary giving and grants for our funds. We have a wide network of donors but clearly we are dependent on the strength of the economy for the level of support we receive.
Funding sources
These are principally our members and supporters through membership fees, regular donations, and periodic appeals. We also have been successful in attracting significant grant funding from various sources.
Investment Policy
Beyond an adequate contingency fund (enough to keep us solvent for 6 months), we do not have investments.
Principal Risks
The maintenance of an adequate level of fund raising and number of volunteers. We have recruited a Fundraising Manager and a Volunteer Co-ordinator to prevent any serious shortfall in funds or volunteers.
The Council actively reviews the major risks which the Trust faces on a regular basis and believes that maintaining reserves at current levels, combined with an annual review of the controls over key financial systems, will provide sufficient resources in the event of adverse con itions. The Trust has no debts.
Structure, governance and management
The company is a Registered Charity and a company limited by guarantee. The objects and powers of the charitable company were established by its Memorandum of Association, and it is governed by its Articles of Association.
The Members of Council (Trustees/Directors) who served during the year were:
Mr D Walker Mr N Park
Mrs W J Shepherd Mr J R Smithson Mr R T Leathley Mr M J Bailey
Mr P Harrison Mr R Holt
Mr T Williamson MrT Larder
Mr A Duduak
(Resigned 3 July 2023)
(Resigned 19 October 2023)
(Resigned 5 July 2023)
COUNCIL OF MANAGEMENT REPORT (INCLUDING DIRECTORS’ REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024
None of the Members of Council has any beneficial interest in the Company. All of the Members of Council are Members of the Company and guarantee to contribute £1 in the event of a winding up.
The Trust supports the railway through projects, educational and heritage activities and through encouragement to the railway’s management to reflect the objects of the Trust in all aspects of the railway’s activities.
The Trust and the railway aim to be free from any form of discrimination on the grounds of colour, race, ethnicity, religion, sex, sexual orientation or disability.
All Trustees of the charity give their time freely and no remuneration or personal expenses were paid during the year except as outlined in note 9.
The Trustees, in exercising their powers have complied with the duty to have regard to the guidance on Public Benefit, published by the Charity Commission
Decision Making
The AGM receives reports from the Trust Council and elects the Trustees for the forthcoming year. One third of the Trustees retire each year and are eligible for re-election. The Trust Council also has the power to co-opt Trustees.
The charity is managed by a Council of Trustees currently comprising eleven members.
It meets regularly to receive progress reports, agree future plans and strategy, and to control the finances.
There is a Finance and General Purposes sub-committee which meets as deemed necessary for urgent decisions and more detailed control.
Future plans are developed by ad hoc short term specific working groups on relevant projects and development issues.
On behalf of the board of Members of Council
Trustee
Dated: 5 August 2024
INDEPENDENT EXAMINER’S REPORT
TO THE MEMBERS OF COUNCIL OF WENSLEYDALE RAILWAY ASSOCIATION (TRUST) LIMITED
I report to the Members of Council on my examination of the financial statements of Wensleydale Railway Association (Trust) Limited (the charity) for the year ended 31 March 2024.
Responsibilities and basis of report
As the Members of Council of the charity (and also its directors for the purposes of company law) you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006 (the 2006 Act).
Having satisfied myself that the financial statements of the charity 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 the charity’s financial statements carried out under section 145 of the Charities Act 2011 (the 2011 Act). In carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.
Independent examiner’s statement
Since the charity’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, which is one of the listed bodies.
I have completed my examination. I confirm that no 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 386 of the 2006 Act; or
-
the financial statements do not accord with those records; or
-
the financial statements 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
-
the financial statements have not been prepared in accordance 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 (FRS 102).
I have no concerns and have come across no other matters in connection with the examination to which attention should be dc:Jthis report in order to enable a proper understanding of the financial statements to be reached.
Deborah Fletcher- FtA-Mi’r •
Xeinadin U
Oak House
Market Place Bedale
North Yorkshire DLB 1AQ
Dated: J.
….S�.� 2o’2-Lt-
STATEMENT OF FINANCIAL ACTIVITIES
INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2024
Current financial year
|
Unrestricted funds general |
Unrestricted funds designated |
Restricted funds |
|
Total |
|
Total |
|
2024 |
2024 |
2024 |
|
2024 |
|
2023 |
||
|
Notes |
£ |
£ |
£ |
|
£ |
|
£ |
Income from: |
|
|
|
|
|
|
|
|
Donations, legacies and core grants |
2 |
154,182 |
7,356 |
35,310 |
|
196,848 |
|
170,428 |
Charitable activities |
3 |
|
|
65,000 |
|
65,000 |
|
56,305 |
Other trading activities |
4 |
48,139 |
3,873 |
|
|
52,012 |
|
50,913 |
Investments |
5 |
4,333 |
169 |
|
|
4,502 |
|
2,051 |
Total income |
|
206,654 |
11,398 |
100,310 |
|
318,362 |
|
279,697 |
Expenditure on: |
|
|
|
|
|
|
|
|
Raising funds |
6 |
37,937 |
|
|
|
37,937 |
|
23,617 |
Charitable activities |
7 |
150,157 |
7,710 |
53,743 |
|
211,610 |
|
201,974 |
|
|
|
|
|
|
|
|
|
Total resources expended |
|
188,094 |
?,710 |
53,743 |
|
249,547 |
|
225,591 |
Net gains/(losses) on investments |
11 |
193,311 |
|
|
|
193,311 |
|
(5,372) |
Net incoming resources before transfers |
|
211,871 |
3,688 |
46,567 |
|
262,126 |
|
48,734 |
Gross transfers between funds |
|
65,263 |
|
(65,263) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net movement in funds |
|
277,134 |
3,688 |
(18,696) |
|
262,126 |
|
48,734 |
Fund balances at 1 April 2023 |
|
818,446 |
14,198 |
93,852 |
|
926,496 |
|
877,762 |
Fund balances at 31 March 2024 |
|
1,095,580
|
17,886
|
75,156
|
|
1,188,622 |
|
926,496
|
The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.
The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.
STATEMENT OF FINANCIAL ACTIVITIES (CONTINUED) INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2024
Prior financial year
Unrestricted Unrestricted Restricted Total
|
funds general |
funds designated |
funds |
|
|
2023 |
2023 |
2023 |
2023 |
||
Income from: |
Notes |
£ |
£ |
£ |
£ |
Donations, legacies and core grants |
2 |
74,889 |
7,261 |
88,278 |
170,428 |
Charitable activities |
3 |
|
|
56,305 |
56,305 |
Other trading activities |
4 |
48,173 |
2,740 |
|
50,913 |
Investments |
5 |
1,992 |
59 |
|
2,051 |
Total income |
|
125,054 |
10,060 |
144,583 |
279,697 |
Expendjture on: |
|
|
|
|
|
Raising funds |
6 |
23,617 |
|
|
23,617 |
|
|
— |
|
|
|
Charitable activities |
7 |
158,557 |
10,066 |
33,351 |
201,974 |
Total resources expended |
|
182,174 |
10,066 |
33,351 |
225,591 |
Net gains/(losses) on investments |
11 |
(5,372) |
|
|
(5,372) |
Net incoming resources before transfers |
|
(62,492) |
(6) |
111,232 |
48,734 |
Gross transfers between funds |
|
32,178 |
|
(32,178) |
|
Net movement in funds |
|
(30,314) |
(6) |
79,054 |
48,734 |
Fund balances at 1 April 2022 |
|
848,760 |
14,204 |
14,798 |
877,762 |
Fund balances at 31 March 2023 |
|
818,446
|
14,198
|
93,852
|
926,496
|
The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.
The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006. •
BALANCE SHEET AS AT 31 MARCH 2024 |
|
||||||
|
|
2024 |
|
|
|
2023 |
|
|
Notes |
£ |
£ |
|
£ |
|
£ |
Fixed assets |
|
|
|
|
|
|
|
Tangible assets |
13 |
|
640,015 |
|
|
|
590,298 |
Investments |
14 |
|
417,944 |
|
|
|
214,696 |
|
|
|
1,057,959 |
|
|
|
804,994 |
Current assets |
|
|
|
|
|
|
|
Debtors |
15 |
44,132 |
|
|
29,817 |
|
|
Cash at bank and in hand |
|
123,927 |
|
|
127,133 |
|
|
|
|
168,059 |
|
|
156,950 |
|
|
Creditors: amounts falling due within one year |
16 |
(37,396) |
|
|
(35,448) |
|
|
|
|
|
|
|
|
|
|
Net current assets |
|
|
130,663 |
|
|
|
121,502 |
Total assets less current liabilities |
|
|
1,188,622 |
|
|
|
926,496 |
Income funds |
|
|
|
|
|
|
|
Restricted income funds |
17 |
|
75,156 |
|
|
|
93,852 |
Unrestricted funds – general |
|
|
1,095,580 |
|
|
|
818.446 |
Unrestricted funds – designated |
|
|
17,886 |
|
|
|
14,198 |
|
|
|
1,188,622
|
|
|
|
926,496 |
The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 31 March 2024.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial st tements.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
Trustee
cial statements were approved by the Members of Council on 5 August 2024
—
Company registration number 04094801 (England and Wales)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024
-
Accounting policies Charity information
Wensleydale Railway Association (Trust) Limited is a private company limited by guarantee incorporated in England and Wales. The registered office is Leeming Bar Station, Leases Road, Leeming Bar, Northallerton, North Yorkshire, DL7 9AR.
-
Accounting convention
The financial statements have been prepared in accordance with the charity’s Memorandum and Articles of Association, the Companies Act 2006, FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the Charities SORP “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). The charity is a Public Benefit Entity as defined by FRS 102.
The financial statements are prepared in sterling, which is the functional currency of the charity. Monetary amounts in these financial statements are rounded to the near st £.
The accounts have been prepared under the historical cost convention, modified to include the revaluation of certain fixed asset investments at fair value. The principal accounting policies adopted are set out below.
-
Going concern
At the time of approving the financial statements, the Members of Council have a reasonable expectation that the charity has adequate resources to continue in operational·existence for the foreseeable future. Thus the Members of Council continue to adopt the going concern basis of accounting in preparing the financial statements.
-
Charitable funds
Unrestricted funds are available for use at the discretion of the Members of Council in furtheranoo of their charitable objectives.
Designated funds comprise funds which have been set aside at the discretion of the Members of Council for specific purposes. The purposes and uses of the designated funds are set out in the notes to the financial statements.
Restricted funds are subject to specific conditions by donors or granters as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.
-
Income
Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.
Cash donations are recognised on receipt. Other donations are recognised once the charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.
Legacies are recognised on receipt or otherwise if the charity has been notified of an impending distribution, the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a contingent asset.
Income from charitable activities includes project grants receivable. Such grants are recognised when the charity is entitled to the grant.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024
1 Accounting policies (Continued)
Trading income includes membership income which is recognised over the period in which membership services are provided. Membership income received but not recognised at the year-end is included as deferred income.
Investment income, in the form of investment interest and dividends, is recognised when receivable by the charity.
-
Expenditure
Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement, and the amount of the obligation can be measured reliably. •
Resources expended are included in the Statement of Financial Activities on an accruals basis, inclusive of any VAT which cannot be recovered.
Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and services.
Expenditure on raising funds represents those costs associated with generating the other trading income.
-
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.
Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:
Land and Buildings Plant and machinery Rolling stock Artefacts
2% or 5% straight line
25% Straight line
5% straight line
No depreciation as directors consider their residual value to be at least equal to their cost.
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in net income/(expenditure) for the year.
-
Fixed asset investments
Fixed asset investments are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in net income/(expenditure) for the year. Transaction costs are expensed as incurred.
Unlisted investments, including investments in associated undertakings, are stated at cost less any provision for impairment. Impairments are charged to the Statement of Fi.nancial Activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the charity holds a long-term interest and where the charity has significant influence. The charity considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
-
Impairment of fixed assets
At each reporting end date, the charity reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).
WENSLEYDALE RAILWAY ASSOCIATION (TRUST) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024
2 Income from donations and legacies
Unrestricted
Unrestricted
Restricted
Total
Unrestricted
Unrestricted
Restricted
Total
funds
funds
funds
funds
funds
funds
designated
designated
2024
2024
2024
2024
2023
2023
2023
2023
£
£
£
£
£
£
£
£
Donations and gifts
81,111
7,356
35,310
123,777
74,333
7,261
88,278
169,872
Legacies receivable
73,071
73,071
556
556
154,182
7,356
35,310
196,848
74,889
7,261
88,278
170,428
– 12 –
-
-
Income from donations and legacies
Donated goods and services
Included in donations and gifts is £4,132 (2023: £nil) received from the sale of donated goods.
(Continued)
3 Charitable activities |
|
|||||
|
|
2024 |
2023 |
|||
|
|
£ |
£ |
|||
Performance related grants |
|
65,000 |
56,305 |
|||
|
|
|
— |
|||
Performance related grants |
|
|
|
|||
Arnold Clark – Leeming Bar station pathway |
|
|
1,000 |
|||
Railway Heritage Trust – Portico |
|
|
2,530 |
|||
G Conchie – Chimneys, Kitchen and Mess Room |
|
|
3,860 |
|||
Railway Heritage Trust – East Herts Signal Box |
|
63,000 |
27,000 |
|||
Derbyshire Environmental Trust |
|
|
21,258 |
|||
Heritage Lottery Fund – Leeming Bar Restoration |
|
|
657 |
|||
National Railway Heritage – Crakehall gates |
|
2,000 |
|
|||
|
|
65,000 |
56,305 |
|||
|
|
— |
— |
|||
4 Income from other trading activities |
|
|
|
|||
Unrestricted Unrestricted |
Total |
Unrestricted Unrestricted |
Total |
|||
|
funds |
funds |
|
funds |
funds |
|
|
|
designated |
|
|
designated |
|
|
2024 |
2024 |
2024 |
2023 |
2023 |
2023 |
|
£ |
£ |
£ |
£ |
£ |
£ |
Membership |
|
|
|
|
|
|
subscriptions and visit income |
30,632 |
|
30,632 |
42,071 |
|
42,071 |
Fundraising events |
17,507 |
3,873 |
21,380 |
6,102 |
2,740 |
8,842 |
Other trading activities |
48,139 |
3,873 |
52,012 |
48,173 |
2,740 |
50,913 |
|
— |
— |
— |
— |
— |
|
5 Income from investments |
|
||||||||
Unrestricted |
Unrestricted |
Total |
Unrestricted |
Unrestricted |
Total |
||||
funds |
funds |
|
funds |
funds |
|
||||
|
designated |
|
|
designated |
|
||||
2024 |
2024 |
2024 |
2023 |
2023 |
2023 |
||||
£ |
£ |
£ |
£ |
£ |
£ |
||||
Income from listed |
|
|
|
|
|
||||
investments 244 |
|
244 |
73 |
|
73 |
||||
Interest receivable 4,089 |
169 |
4,258 — |
1,919 |
59 |
1,978 |
||||
|
|
4,333 |
|
169 |
4,502 |
1,992 |
|
59 |
2,051 |
|
|
— |
— |
|
— |
–· |
— |
|
— |
6 |
Expenditure on raising funds |
|
|
|
|
|
|
|
|
|
Unrestricted |
Unrestricted |
|||||||
|
funds |
funds |
|||||||
|
2024 |
2023 |
|||||||
|
£ |
£ |
|||||||
Fundraising, publicity and events |
|
|
|||||||
Other fundraising costs |
37,352 |
22,997 |
|||||||
Investment management fees |
585 |
620 |
|||||||
Total costs |
37,937
|
23,617 |
7 Charitable activities
|
2024 |
2023 |
£ |
£ |
|
Depreciation and impairment |
18,471 |
19,555 |
Scruton station running costs |
12,308 |
3,010 |
Leeming Bar Station repairs and running costs (unrestricted) |
35,405 |
73,486 |
Leeming Bar station repairs and running costs (restricted) |
|
850 |
Redmire project, Finghall Lane and Leyburn footbridge expenditure |
1,203 |
474 |
Environment expenditure |
|
139 |
MK1 Repairs |
600 |
5,573 |
Redmire expenditure Leeming Bar Restoration & HEO HLF project expenditure |
343 |
24,848 |
Membership support |
10,379 |
10,580 |
Volunteer Coordinator expenses |
14,897 |
16,351 |
Expenditure by sub-groups |
5,750 |
7,368 |
Member benefits |
8,355 |
|
|
107,711 |
162,234 |
Grant funding of activities (see note 8) |
74,556 |
15,634 |
Support costs |
29,343 |
24,106 |
|
211,610 |
201,974 |
Analysis by fund |
|
|
Unrestricted funds – general |
150,157 |
158,557 |
Unrestricted funds – designated |
7,710 |
10,066 |
Restricted funds |
53,743 |
33,351 |
|
211,610
|
201,974
|
Included within support costs is an amount of £4,512 (2023 – £4,998) for fees in relation to the independent examination and other accountancy services payable to the Independent Examiner.
NOTES TO THE FINANCIAL STATEMENTS (CONTl UED)
FOR THE YEAR ENDED 31 MARCH 2024
8 Grants payable |
|
|
|
2024 £ |
2023 £ |
Grants to institutions: |
|
|
Wensleydale Railway PLC – Chimneys, kitchen etc |
|
3,860 |
Wensleydale Railway PLC – Ham Hall |
|
3,375 |
Wensleydale Railway PLC – Bedale oven |
|
400 |
Wensleydale Railway PLC – Bubble car seats |
|
5,301 |
Wensleydale Railway PLC – Subgroups |
1,960 |
2,698 |
Wensleydale Railway PLC – Return to Redmire |
5,583 |
|
Wensleydale Railway PLC – Leeming Bar Platform |
36,441 |
|
Wensleydale Railway PLC – RRV grab |
2,357 |
|
Wensleydale Railway PLC – Preparation room |
26,814 |
|
Wensleydale Railway PLC – Interactive equipment |
1,401 |
|
|
74,556 |
15,634 |
9 Members Of Council |
|
|
During the year, one Member of Council was reimbursed expenses for travel and accommodation totalling £66 (2023- one trustees were reimbursed £218).
None of the Trustees received remuneration in the year. |
|
|
10 Employees |
||
The average monthly number of employees during the year was: |
||
|
2024 Number |
2023 Number |
|
3 |
4 |
|
— |
— |
Employment costs |
2024 |
2023 |
|
£ |
£ |
Wages and salaries |
74,794 |
72,165 |
Social security costs |
1,331 |
5,310 |
Other pension costs |
2,971 |
2,802 |
|
79,096 |
80,277 |
|
— |
— |
There were no employees whose annual remuneration was more than £60,000. |
|
|
11 Gains and losses on investments |
|
|
|
Unrestricted funds |
Unrestricted funds |
|
2024 |
2023 |
Gains/(losses) arising on: |
£ |
£ |
Revaluation of investments |
193,311
|
(5,372)
|
12 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 Taxationof Chargeable Gains Act 1992 to the extent that these are applied to its charitable objects.
13 |
Tangible fixed assets |
|
|||||
|
|
Land and Buildings |
Plant and machinery |
Rolling stock |
Artefacts |
|
Total |
|
|
£ |
£ |
£ |
£ |
|
£ |
|
Cost |
|
|
|
|
|
|
|
At 1 April 2023 |
579,822 |
24,038 |
95,257 |
150 |
|
699,267 |
|
Additions |
68,188 |
|
|
|
|
68,188 |
|
At 31 March 2024 |
648,010 |
24,038 |
95,257 |
150 |
|
767,455 |
|
|
|
— |
|
— |
|
|
|
Depreciation and impairment |
|
|
|
|
|
|
|
At 1 April 2023 |
64,081 |
17,319 |
27,569 |
|
|
108,969 |
|
Depreciation charged in the year |
10,816 |
2,892 |
4,763 |
|
|
18,471 |
|
At 31 March 2024 |
74,897 |
20,211 |
32,332 |
|
|
127,440 |
|
Carrying amount |
|
|
|
|
|
|
|
At 31 March 2024 |
573,113 |
3,827 |
62,925 |
150 |
|
640,015 |
|
At 31 March 2023 |
515,741
|
6,719
|
67,688
|
150
|
|
590,298
|
The Trustees of the National Heritage Memorial Fund have a charge over the freehold property known as The Station House, Leeming Bar Station, as security for any outstanding obligations.
14 |
Fixed asset investments |
|
|||
|
|
Listed Investments |
Cashin portfolio |
Other investments |
Total |
|
|
£ |
|
|
£ |
|
Cost or valuation |
|
|
|
|
|
At 1 April 2023 |
46,964 |
8,729 |
159,003 |
214,696 |
|
Additions |
|
|
10,278 |
10,278 |
|
Valuation changes |
7,143 |
|
186,168 |
193,311 |
|
Disposals |
|
(341) |
|
(341) |
|
At 31 March 2024 |
54,107 |
8,388 |
355,449 |
417,944 |
|
Carrying amount |
|
|
|
|
|
At 31 March 2024 |
54,107 |
8,388 |
355,449 |
417,944 |
|
At 31 March 2023 |
46,964
|
8,729
|
159,003
|
214,696 |
Other investments comprise: Investments in associates
Notes
2024
£ 355,449
2023
£
159,003
Fixed asset investments revalued
All listed investments are carried at their fair value. Investments in equities, fixed interest and other securities are all traded in quoted public markets for which market prices are readily available.
The historical cost of the Wensleydale Railway Pie shares is £355,449 (2023 – £345,171). The shares held in Wensleydale Railway Pie have been stated at cost less a provision for impairment in line with the charity’s accounting policy for unlisted investments. The carrying value of the shares is reviewed each year.
Wensleydale Railway Association (Trust) Limited holds 29. 7% of the Ordinary shares in Wensleydale Railway Pie. The principal activity of Wensleydale Railway Pie is that of development and operation of the Wensleydale Railway. For the last relevant financial year to 31 March 2023, the aggregate amount of capital and reserves for this undertaking was £2,127,661 and the entity generated a profit of £795,639.
As a result of an improved financial position of Wensleydale Railway Pie the provision for impairment previously recorded has been reversed in the year.
15 Debtors
2024 2023
Amounts falling due within one year: £ £
Other debtors 3,982 1,553
Prepayments and accrued income 40,150 28,264
44,132 29,817
—
16 Creditors: amounts falling due within one year |
2024 |
2023 |
|
£ |
£ |
Other creditors |
8,522 |
|
Accruals and deferred income |
28,874 |
35,448 |
|
37,396 |
35,448 |
|
— |
— |
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024
17 Restricted funds
The restricted funds of the charity comprise the unexpended balances of donations and grants held on trust subject to specific conditions by donors as to how they may be used.
Movement in funds Movement in funds
Balance at 1 April 2022 |
Incoming resources |
Resources expended |
Transfers Investments gains/losses |
Balance at 1 April 2023 |
Incoming resources |
Resources expended |
Transfers Investments gains/losses |
Balance at 31 March 2024 |
||
|
£ |
£ |
£ |
£ |
£ £ |
£ |
£ |
£ |
£ £ |
|
Return to Redmire |
|
47,708 |
|
|
47,708 |
9,665 |
(5,925) |
|
51,448 |
|
Leeming Bar Station Pathway |
|
1,000 |
|
|
1,000 |
|
|
|
1,000 |
|
Scruton Station Group |
3,187 |
|
|
|
3,187 |
972 |
(207) |
|
3,952 |
|
Leybum Footbridge |
18,066 |
|
(279) |
|
17,787 |
|
|
{2,263) |
15,524 |
|
Hambleton District Council – Changing Places |
5,000 |
|
|
{5,000) |
|
|
|
|
|
|
HLF – Leeming Bar Restoration |
|
|
|
|
|
|
|
|
|
|
Stage 2 |
24,193 |
657 |
(24,850) |
|
|
|
|
|
|
|
Leeming Bar Portico repair |
|
2,530 |
(850) |
|
1,680 |
|
(1,680) |
|
|
|
Preparation Room |
|
|
|
|
|
22,316 |
(22,316) |
|
|
|
RRV Grab |
|
|
|
|
|
2,357 |
{2,357) |
|
|
|
Crakehall Gates |
|
|
|
|
|
2,000 |
|
|
2,000 |
|
Full Steam Ahead Appeal |
{41,117} |
40,516 |
|
601 |
|
|
|
|
|
|
Ham Hall |
4,154 |
|
(3,375) |
(779) |
|
|
|
|
|
|
Volunteers Party |
200 |
|
|
|
200 |
|
|
|
200 |
|
East Herts Signal Box |
|
27,000 |
|
(27,000) |
|
63,000 |
|
(63,000) |
|
|
Chimneys, kitchen and Mess |
|
|
|
|
|
|
|
|
|
|
room |
|
3,860 |
(3,860) |
|
|
|
|
|
|
|
Leeming Bar Security Cameras |
1,000 |
|
|
|
1,000 |
|
|
|
1,000 |
|
Derbyshire Environmental Trust |
|
21,258 |
|
|
21,258 |
|
(21,258) |
|
|
|
Other |
115 |
54 |
(137) |
|
32 |
|
|
|
32 |
|
|
14,798 |
144,583 |
(33,351) |
(32,178) |
93,852 |
100,310 |
{53,743) |
(65,263) |
75,156 |
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED}
FOR THE YEAR ENDED 31 MARCH 2024
17 Restricted funds (Continued)
The Return to Redmire fund is restricted for the upgrade to the infrastructure at Redmire station.
The Leeming Bar Station Pathway fund is to be used in connection to the pathway at Leeming Bar Station.
The Scruton Station Support Group fund is to be used in connection with future related support group expenditure.
The Leyburn Footbridge fund comprises donations received to be contribute to the restoration and re-site of the Brigg footbridge at Leybum station.
The Hambleton District Council – Changing places fund comprises of a grant towards the cost of providing an adult changing places toilet and a disability access pathway at Leeming Bar station. This fund was fully expended during the previous year.
The HLF Leeming Bar restoration fund Stage 2 comprises of a delivery grant from the Heritage Lottery fund, which is being used for the capital and repair costs of the restoration of Leeming Bar Station House. This fund was fully expended during the previous year.
The Leeming Bar Portico Repair fund comprises of a grant from the Railway Heritage Trust towards the cost of repairing the portico at Leeming Bar Station, in the previous year this was included in the HLF Leeming Bar restoration fund Stage 2 balance. This fund was fully expended in the year.
. . . . . .
The Preparation Room fund comprises of a donation received to partially fund the construction of a kitchen preparation room. This fund was fully expended during the year. A donation was received to fund the purchase of a RRV grab, this was fully expended in the year.
A grant was received from National Railway Heritage to fund work at the Crakehall gates.
The Full Steam Ahead Appeal fund was an appeal to help purchase two 1950’s Mk1 coaches to be able to run steam hauled services in the future. The fund was fully expended during the previous year.
…
WENSLEYDALE RAILWAY ASSOCIATION (TRUST) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024
17 Restricted funds (Continued)
The Ham Hall fund comprises of a grant from Hambleton District Council towards the cost of replacement track beds, rails and fencing at Ham Hall railway crossing. This fund was fully expended during the previous year.
The Volunteers party fund comprises of a donation to use against the cost of a Christmas party for the volunteers.
The East Herts Signal box fund comprises grants received to use for the development of the East Herts Signal Box at Constable Burton. A donation was received for work done to the chimneys, kitchen and mess room. This was fully expended during the previous year.
The Leeming Bar Security Cameras fund comprises of a grant received for the purchase of security cameras at the Leeming Bar station.
A grant was received from the Derbyshire Environmental Trust to provide a new platform surface at Leeming Bar station. This was fully expended during the year. Transfers from restricted funds to the unrestricted fund are in respect of capital expenditure incurred which meets the restricted criteria.
” .. ,. ,
WENSLEYDALE RAILWAY ASSOCIATION (TRUST) LIMITED
NOTES TO THE FINANCIAL STATEMENTS {CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024
18 Designated funds
The unrestricted funds of the charity comprise the unexpended balances of donations and grants which are not subject to specific conditions by donors and grantors as to how they may be used. These include designated funds which have been set aside out of unrestricted funds by the trustees for specific purposes.
Movement in funds Movement in funds
Balance at 1 April 2022 £ |
Incoming resources £ |
Resources expended £ |
Balance at 1 April 2023 £ |
Incoming resources £ |
Resources expended 31 £ |
Balance at March 2024 £ |
Sub-groups 14,204 |
10,060 |
(10,066) |
14,198 |
11,398 |
(7,710) |
17,886 |
14,204
|
10,060
|
(10,066)
|
14,198
|
11,398
|
(7,710)
|
17,886
|
The sub-groups fund is made up of the Bedale group and the 250 Club, these sub-groups operate independently but they share the same objectives as the Trust, and constitutionally are part of the Trust.
19 |
Analysis of net assets between funds |
|
||||
|
|
Unrestricted |
Designated |
Restricted |
|
Total |
|
|
funds |
funds |
funds |
|
|
|
|
2024 |
2024 |
2024 |
|
2024 |
|
|
£ |
£ |
£ |
|
£ |
|
At 31 March 2024: |
|
|
|
|
|
|
Tangible assets |
640,015 |
|
|
|
640,015 |
|
Investments |
417,944 |
|
|
|
417,944 |
|
Current assets/(liabilities) |
37,621
|
17,886
|
75,156
|
|
130,663
|
|
|
1,095,580
|
17,886
|
75,156 |
|
1,188,622 |
|
|
Unrestricted |
Designated |
Restricted |
|
Total |
|
|
funds |
funds |
funds |
|
|
|
|
2023 |
2023 |
2023 |
|
2023 |
|
|
£ |
£ |
£ |
|
£ |
|
At 31 March 2023: |
|
|
|
|
|
|
Tangible assets |
590,298 |
|
|
|
590,298 |
|
Investments |
214,696 |
|
|
|
214,696 |
|
Current assets/(liabilities) |
13,452
|
14,198
|
93,852
|
|
121,502 |
|
|
818,446
|
14,198
|
93,852
|
|
926,496 |
WENSLEYDALE RAILWAY ASSOCIATION (TRUST) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024
20 Related party transactions
During the year the charity paid grants amounting to £74,555 (2023 – £15,635) to Wensleydale Railway PLC, a company in which the charity has a shareholding and of which the members of council, Mr D Walker, Mr A Duduak, Mr R Leathley and Mr J Smithson were directors during the year. Grants amounting to £43,398
{2023: £5,701) were paid out of unrestricted funds, grants amounting to £1,960 (2023- £2,698) were paid out of designated funds and grants amounting to £29,197 {2023 – £7,235) were paid out of restricted funds.