6 false false true true false false false false true false false false false false true true true No description of principal activity 2022-01-01 Sage Accounts Production Advanced 2020 - FRS102_2021_Charity xbrli:pure xbrli:shares iso4217:GBP 00790125 2022-01-01 2022-12-31 00790125 2022-12-31 00790125 2021-12-31 00790125 2021-01-01 2021-12-31 00790125 2021-12-31 00790125 2020-12-31 00790125 core:Subsidiary1 2022-01-01 2022-12-31 00790125 core:LandBuildings core:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 00790125 bus:LeadAgentIfApplicable 2022-01-01 2022-12-31 00790125 char:Trustee1 2022-01-01 2022-12-31 00790125 char:Trustee2 2022-01-01 2022-12-31 00790125 char:Trustee3 2022-01-01 2022-12-31 00790125 char:Trustee6 2022-01-01 2022-12-31 00790125 char:Trustee7 2022-01-01 2022-12-31 00790125 char:Trustee10 2022-01-01 2022-12-31 00790125 char:Trustee11 2022-01-01 2022-12-31 00790125 bus:CompanySecretary1 2022-01-01 2022-12-31 00790125 char:TotalUnrestrictedFunds 2021-12-31 00790125 char:TotalRestrictedIncomeFunds 2021-12-31 00790125 char:TotalUnrestrictedFunds 2022-12-31 00790125 char:TotalRestrictedIncomeFunds 2022-12-31 00790125 char:TotalRestrictedIncomeFunds 2021-12-31 00790125 char:RevaluationReserveUnrestricted 2022-12-31 00790125 char:RevaluationReserveUnrestricted 2021-12-31 00790125 char:TotalUnrestrictedFunds 2021-12-31 00790125 char:TotalUnrestrictedFunds 2022-01-01 2022-12-31 00790125 char:TotalRestrictedIncomeFunds 2022-01-01 2022-12-31 00790125 char:TotalUnrestrictedFunds 2021-01-01 2021-12-31 00790125 char:TotalRestrictedIncomeFunds 2021-01-01 2021-12-31 00790125 char:Activity1 char:TotalUnrestrictedFunds 2022-01-01 2022-12-31 00790125 char:Activity1 2022-01-01 2022-12-31 00790125 char:Activity1 2021-01-01 2021-12-31 00790125 char:Activity2 char:TotalUnrestrictedFunds 2022-01-01 2022-12-31 00790125 char:Activity2 2022-01-01 2022-12-31 00790125 char:Activity2 2021-01-01 2021-12-31 00790125 char:Activity1 char:TotalUnrestrictedFunds 2021-01-01 2021-12-31 00790125 char:Activity2 char:TotalUnrestrictedFunds 2021-01-01 2021-12-31 00790125 core:WithinOneYear 2022-12-31 00790125 core:WithinOneYear 2021-12-31 00790125 core:LandBuildings core:OwnedOrFreeholdAssets 2021-12-31 00790125 core:PlantMachinery 2021-12-31 00790125 core:LandBuildings core:OwnedOrFreeholdAssets 2022-12-31 00790125 core:PlantMachinery 2022-12-31 00790125 core:PlantMachinery 2022-01-01 2022-12-31 00790125 core:LandBuildings core:OwnedOrFreeholdAssets 2021-12-31 00790125 core:PlantMachinery 2021-12-31 00790125 bus:FRS102 2022-01-01 2022-12-31 00790125 bus:AuditExempt-NoAccountantsReport 2022-01-01 2022-12-31 00790125 bus:FullAccounts 2022-01-01 2022-12-31 00790125 bus:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31
COMPANY REGISTRATION NUMBER: 00790125
CHARITY REGISTRATION NUMBER: 1039817
Welsh Highland Railway Limited
Company Limited by Guarantee
Unaudited Financial Statements
31 December 2022
Welsh Highland Railway Limited
Company Limited by Guarantee
Financial Statements
Year ended 31 December 2022
Page
Trustees' annual report (incorporating the director's report)
1
Independent examiner's report to the trustees
8
Statement of financial activities (including income and expenditure account)
9
Statement of financial position
10
Statement of cash flows
12
Notes to the financial statements
13
Welsh Highland Railway Limited
Company Limited by Guarantee
Trustees' Annual Report (Incorporating the Director's Report)
Year ended 31 December 2022
The trustees, who are also the directors for the purposes of company law, present their report and the unaudited financial statements of the charity for the year ended 31 December 2022 .
Reference and administrative details
Registered charity name
Welsh Highland Railway Limited
Charity registration number
1039817
Company registration number
00790125
Principal office and registered
The Station Building
office
Tremadog Road
Porthmadog
Gwynedd
LL49 9DY
The trustees
Mr M M Chapman
Mr S G W Currinn
Mr G Farr
Mr A McNicol
Mr R A Sinclair
Mr M C Herbert
Mr N Pell
Company secretary
Mr C R Willby
Independent examiner
Mrs J.L. Roach A.C.A.
2 Heap Bridge
Bury
BL9 7HR
Structure, governance and management
The charity is a company limited by guarantee. The registered company number is 00790125 (England and Wales) and the registered charity number is 1039817 .
The company's governing document is its Memorandum and Articles of Association. Each member has undertaken to contribute a maximum of £1 to the assets of the company in the event of its winding up.
Directors
The members of the Board are each elected by the membership and serve for three years.
At the 2022 Annual General Meeting Messrs S G W Currinn and G Farr stood down by rotation having completed their elected period. All were re-elected to serve.
G Farr was subsequently re-elected as Chairman and N Pell elected as Deputy Chairman.
Statement of Directors' Responsibilities for the Financial Statements
The directors, who are also trustees for the purposes of the Charities Acts, are required by law to prepare financial statements which give a true and fair view of the state of affairs of the charity at the end of the financial year, and of the financial activities and total recognised gains or losses for the year.
The directors are of the opinion that, in preparing the financial statements, appropriate accounting policies have been consistently applied, supported by reasonable and prudent estimates and judgements and all applicable accounting standards have been followed. They are also satisfied that the charity has adequate resources to meet its operational needs for the foreseeable future, and accordingly, we continue to adopt the going concern basis in preparing the financial statements.
The directors are responsible for ensuring that the charity keeps accounting records which disclose with reasonable accuracy the financial position of the charity, and which enable us to ensure that the accounts comply with the Companies Act 2006 and Statement of Recommended Practice; Accounting and Reporting by Charities. The directors are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Objectives and activities
In pursuing the charity's objectives set out in its Memorandum of Association the directors continue to give careful consideration to the advice of the Charity Commission on public benefit. These objectives include:
a) to advance the education of the public in matters concerning railways; and
b) for the public benefit to provide or assist in the provision of facilities for the recreation and other leisure time operations in the interest of social welfare and with the object of improving conditions of life, with particular reference to the former narrow gauge railway between Dinas and Porthmadog known as the Welsh Highland Railway.
The charity is continuing to develop its conservation work, and its interpretation to visitors to its operation in Porthmadog, including making further improvements to:
a) its museum/heritage centre, which illustrates the development of narrow gauge railways in the area and around the world;
b) its demonstration railway which links physically with the re-instated Welsh Highland Railway at Pen-y-Mount Junction; and
c) the railway rolling stock and other railway artifacts in its care.
All are collectively marketed as the 'Welsh Highland Heritage Railway'.
Members' continued support in this is vital, whether as volunteers, donors or simply by supporting from a distance.
Strategic report
The following sections for achievements and performance and financial review form the strategic report of the charity.
Achievements and performance
Covid-19
The Covid-19 pandemic had a more limited impact on the Company's activities in 2022 compared with 2021 and 2020. Trains were operated and the museum opened on 144 days in 2022, compared with 82 days in 2021, 12 days in 2020 and 145 days in 2019. Frequencies continued to be reduced from those previous to 2020 whilst keeping the overall experience as close as possible to what has normally been offered.
To help cover fixed and revenue expenditure 'The Resilience Fund' emergency appeal continued to be promoted and Welsh Government business rate related financial support continued to be sought.
Visitor Numbers
Based on tickets sold the total number of visitors in 2022 was 8,563 compared with 4,474 for 2021, 561 for 2020 and 8,564 for 2019.
Museum/Heritage Centre
The museum, the newer part of which was completed in 2009, continues to be the centrepiece of our offer to our visitors. It contains a wide range of exhibits illustrating the development of the various narrow-gauge railways that operated in the area. There is an emphasis on participation, with visitors able to access several exhibits providing an interactive ‘hands on’ experience. It takes in the carriage shed, erected in 1984, which continues to house the locomotives and other operational rolling stock of the railway.
Train Service
The timetable remains under constant review, both in terms of days of operation, and the service offered. Our passenger numbers continue to be heavily dependent on public and school holidays, with daily patterns fluctuating according to weather conditions. Passenger reaction will continue to be monitored.
Fares were increased for 2022, examples being adult to £11.50 (from £10.75) and family to £30.00 (from £28.25). Public comments suggest that our offer continues to represent good value for money.
All services have operated between Porthmadog and Pen-y-Mount.
Miniature Railway
The miniature railway continues to be very popular with our visitors.
Marketing
We have continued to use Facebook to provide a frequent stream of news, photographs and details of new sales items. This costs little more than time and is also a way of engaging instantly with potential customers.
In pursuit of our search for new markets, we have continued to participate in the re-invigorated Great Little Trains of Wales marketing panel, now formally constituted as Great Little Trains of Wales Limited.
There continues to be a need for better researched information to help inform decisions on marketing strategy
Volunteers
A small but faithful band of volunteers maintains the company's operations and infrastructure. We are pleased to have recruited several young enthusiastic staff to the railway who constitute a very welcome addition to complement those active but aging retirees who form the other significant group.
The company suffers from the same problems of recruitment which affect other heritage railways, and voluntary organisations in general.
Membership
Membership numbers stabilised during the year. For historic reasons a disproportionate number of our members are life members.
The membership total at the end of 2022 was 502 (502 in 2021), made up of Life 276 (was 280), Senior 138 (was 136), Full 45 (was 48), Associate 10 (was 14), Family 22 (was 13), Junior 2 (was 2), and Unwaged 9 (was 9).
Locomotives and Rolling Stock
Russell and Gelert
Steam locomotive Gelert was used throughout the season, and Russell from June onwards following repairs.
Emma and Glaslyn
Diesel locomotive Emma worked the majority of turns, with Glaslyn as standby.
Baldwin
This locomotive, which was the subject of a long-term loan arrangement with the Imperial War Museum, continued to be away in the workshops of Vale of Rheidol Trading Ltd, who have contracted to complete its rebuilding. Physical work began in early 2019, with completion in 2023 envisaged due to delays caused by the pandemic. Ownership transferred to the Company in January 2023 and the largely rebuilt locomotive was delivered back to our railway in May 2023.
Kathy
Overhaul of Kathy continued, based at Gelert's Farm. Completion and commissioning will provide welcome relief for Glaslyn, which has given forty years of service as main or standby passenger diesel locomotive.
Heritage Train
The rebuild of 'Toastrack' No. 42 has continued, based at Gelert's Farm, scheduled for completion in 2023. Sponsorship is in place to equip one or more of our existing heritage carriages with dual braking to enable interoperability with Festiniog Railway Company equipment. The replica Pickering brake carriage built by the Festiniog Railway Company at the latter's Boston Lodge Works and completed in 2021 has continued to operated successfully. We now have two carriages incorporating access for
disabled passengers.
Health and Safety
The directors take the view that the safety of the travelling public and those working on the railway is paramount. We are pleased that the charity was able to maintain its good safety record during 2022.
Land and Buildings
Detailed plans have been drawn up for recladding of the carriage shed to bring it up to a standard commensurate with its additional museum function. An initial financial contribution towards a completed refurbishment has been received.
Construction will be dependent on our being able to secure additional finances. Temporary repairs to the roof undertaken in 2020 are approaching the end of their useful life.
Replacement of the machine workshop roof was substantially completed in 2022 and a start was made on recladding the locomotive shed. Further works on the Company's land at Cae Hir continue to be temporarily deferred.
Risk Management
Detailed assessments of the risks facing the charity have been drawn up as part of a series of business plans prepared over the years, the most recent having been adopted by the Board in 2009. This is kept under constant review, with the risks identified being taken into account informally as part of the day to day operation of the company. The directors are working towards the preparation of a new business plan, including a more comprehensive risk management strategy.
Staff and Directors
The directors wish to thank all of our members, volunteers, paid staff and sponsors for their manifold contributions during 2022. Our successes could not have been achieved without the hard work of a great many people, whether for just a few hours volunteering, or from a distance.
Access to the railway beyond Pen-y-mount
The co-operation with the Festiniog Railway Company initiated in recent years has resumed with the setting up of a joint working group, also including Cymdeithas Rheilffordd Eryri and the Welsh Highland Railway Heritage Group, tasked with organising joint celebrations of the centenary of the opening of the original Welsh Highland Railway. In June 2022 Russell and our heritage train played a key part in a re-enactment of the re-opening of the section between Dinas and Rhyd Ddu one hundred years previously. A substantial start was made on planning re-enactments to take place in 2023 of the events surrounding the original opening of the section between Rhyd Ddu and Porthmadog.
Financial review
The results for the year are summarised in the Statement of Financial Activities on page 10, showing a net deficit on unrestricted funds of £18,533 (2021: £11,835), together with donations received for Special Projects of £77,513 (2021: £28,352).
There was a deficit on operating the railway of £40,408 (2021: £35,221) before donations.
Gross income from operating the Railway, including the contributions from the gift shop and cafe, amounted to £82,544 (2021: £37,598). Operating costs amounted to £123,335 (2021: £72,819).
Significant items in operating costs include wages £12,585 (2021: £5,694), insurance £16,115 (2021: £11,610), marketing £6,005 (2021: £2,686) and depreciation £28,125 (2021: £25,784).
Other income offsetting the operating deficit consisted of donations to general funds of £9,654 (2021: £16,413), donations to the ‘Resilience Fund’ of £1,867 (2021: £5,475), Welsh Government grants totalling £4,285 (2021: £17,785), and membership subscriptions of £6,704 (2021: £6,933). The costs of servicing the membership with Journals and other administration expenditure amounted to £4,859 (2021: £1,965).
Cwmni Rheilfford Beddgelert cyf
As a charity we are required to operate our book and gift shop through a separate company in order to protect charity assets from commercial pressures. Shop sales increased to 55,390 (2021: £36,960) resulting in a net surplus of £930 (2021: £4,001) after overheads. Cwmni Rheillfordd Beddgelert cyf bears half the staff wage cost of the ticket office and shop plus all the running costs of the building.
Reserves Policy
The directors currently have a policy to maintain unrestricted reserves to support an operating season's expenditure costs. This is reviewed based on activities and the nature of the charitable company's income streams.
The calculation of the required reserves is an integral part of the charitable company's planning and budgeting processes and is reviewed on an annual basis. When capital expenditure has been authorised by the Trustees on projects that have been the subject of a specific appeal, the company transfers an equivalent sum from restricted funds to unrestricted reserves in order to recognise the expenditure during the year on the relevant project.
Restricted Funds (Special Projects)
There is a table under note 23 showing the donations received under fundraising for special projects, together with expenditure charged against each fund and the cumulative position.
The trustees' annual report and the strategic report were approved on 16 October 2023 and signed on behalf of the board of trustees by:
Mr C R Willby
Charity Secretary
Welsh Highland Railway Limited
Company Limited by Guarantee
Independent Examiner's Report to the Trustees of Welsh Highland Railway Limited
Year ended 31 December 2022
I report to the trustees on my examination of the financial statements of Welsh Highland Railway Limited ('the charity') for the year ended 31 December 2022.
Responsibilities and basis of report
As the trustees of the company (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 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 the 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
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:
1. accounting records were not kept in respect of the charity as required by section 386 of the 2006 Act; or
2. the financial statements do not accord with those records; or
3. 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
4. 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 drawn in this report in order to enable a proper understanding of the accounts to be reached.
Mrs J.L. Roach A.C.A. Independent Examiner
2 Heap Bridge Bury BL9 7HR
16 October 2023
Welsh Highland Railway Limited
Company Limited by Guarantee
Statement of Financial Activities
(including income and expenditure account)
Year ended 31 December 2022
2022
2021
Unrestricted funds
Restricted funds
Total funds
Total funds
Note
£
£
£
£
Income and endowments
Donations and legacies
5
26,733
77,513
104,246
77,352
Other trading activities
6
82,544
82,544
37,598
Investment income
7
383
383
21
---------
--------
---------
---------
Total income
109,660
77,513
187,173
114,971
---------
--------
---------
---------
Expenditure
Expenditure on raising funds:
Costs of raising donations and legacies
8
4,859
4,859
1,965
Costs of other trading activities
9
124,028
124,028
72,820
---------
--------
---------
---------
Total expenditure
128,887
128,887
74,785
---------
--------
---------
---------
---------
--------
---------
---------
Net income and net movement in funds
( 19,227)
77,513
58,286
40,186
---------
--------
---------
---------
Reconciliation of funds
Total funds brought forward
1,605,933
205,184
1,811,117
1,770,931
------------
---------
------------
------------
Total funds carried forward
1,586,706
282,697
1,869,403
1,811,117
------------
---------
------------
------------
The statement of financial activities includes all gains and losses recognised in the year.
All income and expenditure derive from continuing activities.
Welsh Highland Railway Limited
Company Limited by Guarantee
Statement of Financial Position
31 December 2022
2022
2021
Note
£
£
Fixed assets
Tangible fixed assets
14
1,323,664
1,269,471
Investments
15
40,000
40,003
------------
------------
1,363,664
1,309,474
Current assets
Stocks
17
1,875
6,000
Debtors
18
117,366
90,047
Cash at bank and in hand
442,414
447,924
---------
---------
561,655
543,971
Creditors: amounts falling due within one year
19
55,916
42,328
---------
---------
Net current assets
505,739
501,643
------------
------------
Total assets less current liabilities
1,869,403
1,811,117
------------
------------
Net assets
1,869,403
1,811,117
------------
------------
Funds of the charity
Restricted funds
201,225
205,184
Unrestricted funds:
Revaluation reserve
109,801
110,237
Other unrestricted income funds
1,558,377
1,495,697
------------
------------
Total unrestricted funds
1,668,178
1,605,934
------------
------------
Total charity funds
23
1,869,403
1,811,118
------------
------------
For the year ending 31 December 2022 the charity was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
- 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 ;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime.
Welsh Highland Railway Limited
Company Limited by Guarantee
Statement of Financial Position (continued)
31 December 2022
These financial statements were approved by the board of trustees and authorised for issue on 16 October 2023 , and are signed on behalf of the board by:
Mr R A Sinclair
Director
Welsh Highland Railway Limited
Company Limited by Guarantee
Statement of Cash Flows
Year ended 31 December 2022
2022
2021
£
£
Cash flows from operating activities
Net income
58,286
40,186
Adjustments for:
Depreciation of tangible fixed assets
28,125
25,784
Government grant income
( 4,285)
( 17,785)
Other interest receivable and similar income
( 383)
( 21)
Accrued (income)/expenses
( 4,716)
3,150
Changes in:
Stocks
4,125
( 5,000)
Trade and other debtors
( 27,319)
( 454)
Trade and other creditors
18,307
( 23,184)
--------
--------
Cash generated from operations
72,140
22,676
Interest received
383
21
--------
--------
Net cash from operating activities
72,523
22,697
--------
--------
Cash flows from investing activities
Purchase of tangible assets
( 82,318)
( 48,082)
--------
--------
Net cash used in investing activities
( 82,318)
( 48,082)
--------
--------
Cash flows from financing activities
Government grant income
4,285
17,785
--------
--------
Net cash from financing activities
4,285
17,785
--------
--------
Net decrease in cash and cash equivalents
( 5,510)
( 7,600)
Cash and cash equivalents at beginning of year
447,924
455,523
---------
---------
Cash and cash equivalents at end of year
442,414
447,923
---------
---------
Welsh Highland Railway Limited
Company Limited by Guarantee
Notes to the Financial Statements
Year ended 31 December 2022
1. General information
The charity is a public benefit entity and a private company limited by guarantee, registered in England and Wales and a registered charity in England and Wales. The address of the registered office is The Station Building, Tremadog Road, Porthmadog, Gwynedd, LL49 9DY.
2. Statement of compliance
These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland', the Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (Charities SORP (FRS 102)) and the Companies Act 2006.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through income or expenditure.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Going concern
There are no material uncertainties about the charity's ability to continue.
Consolidation
The charity is not required to prepare consolidated accounts in accordance with the Charities Act 2011, and has taken advantage of the option not to prepare consolidated financial statements contained in Section 398 of the Companies Act 2006 on the basis that the charity and its subsidiary undertakings comprise a small group.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Fund accounting
Unrestricted funds are available for use at the discretion of the trustees to further any of the charity's purposes. Designated funds are unrestricted funds earmarked by the trustees for particular future project or commitment. Restricted funds are subjected to restrictions on their expenditure declared by the donor or through the terms of an appeal, and fall into one of two sub-classes: restricted income funds or endowment funds.
Incoming resources
All incoming resources are included in the statement of financial activities when entitlement has passed to the charity; it is probable that the economic benefits associated with the transaction will flow to the charity and the amount can be reliably measured. The following specific policies are applied to particular categories of income: - income from donations or grants is recognised when there is evidence of entitlement to the gift, receipt is probable and its amount can be measured reliably. - legacy income is recognised when receipt is probable and entitlement is established. - income from donated goods is measured at the fair value of the goods unless this is impractical to measure reliably, in which case the value is derived from the cost to the donor or the estimated resale value. Donated facilities and services are recognised in the accounts when received if the value can be reliably measured. No amounts are included for the contribution of general volunteers. - income from contracts for the supply of services is recognised with the delivery of the contracted service. This is classified as unrestricted funds unless there is a contractual requirement for it to be spent on a particular purpose and returned if unspent, in which case it may be regarded as restricted.
Resources expended
Expenditure is recognised on an accruals basis as a liability is incurred. Expenditure includes any VAT which cannot be fully recovered, and is classified under headings of the statement of financial activities to which it relates: - expenditure on raising funds includes the costs of all fundraising activities, events, non-charitable trading activities, and the sale of donated goods. - expenditure on charitable activities includes all costs incurred by a charity in undertaking activities that further its charitable aims for the benefit of its beneficiaries, including those support costs and costs relating to the governance of the charity apportioned to charitable activities. - other expenditure includes all expenditure that is neither related to raising funds for the charity nor part of its expenditure on charitable activities.
All costs are allocated to expenditure categories reflecting the use of the resource. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs are apportioned between the activities they contribute to on a reasonable, justifiable and consistent basis.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other recognised gains and losses, unless it reverses a charge for impairment that has previously been recognised as expenditure within the statement of financial activities. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other recognised gains and losses, except to which it offsets any previous revaluation gain, in which case the loss is shown within other recognised gains and losses on the statement of financial activities.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Freehold property
-
2% straight line
Rail, rolling stock and plant and machinery
-
Various rates between 10% reducing balance and 2% to 50% straight line
Investments in associates
Investments in associates accounted for in accordance with the cost model are recorded at cost less any accumulated impairment losses. Investments in associates accounted for in accordance with the fair value model are initially recorded at the transaction price. At each reporting date, the investments are measured at fair value, with changes in fair value taken through income or expenditure. Where it is impracticable to measure fair value reliably without undue cost or effort, the cost model will be adopted. Dividends and other distributions received from the investment are recognised as income without regard to whether the distributions are from accumulated profits of the associate arising before or after the date of acquisition.
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the charity are assigned to those units.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
Government grants
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the charity will comply with the conditions attaching to them and the grants will be received. Where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.
Financial instruments
A financial asset or a financial liability is recognised only when the charity becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the amount receivable or payable including any related transaction costs. Current assets and current liabilities are subsequently measured at the cash or other consideration expected to be paid or received and not discounted. Debt instruments are subsequently measured at amortised cost. Where investments in shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in income and expenditure. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in the statement of financial activities, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised under the appropriate heading in the statement of financial activities in which the initial gain was recognised. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
4. Limited by guarantee
The charity is a company limited by guarantee, having no issued share capital. In the event of the charity being wound up the liability in respect of the guarantee is limited to £1 per member of the charity. The number of members at 31 December 2022 was 519 (2021: 517).
5. Donations and legacies
Unrestricted Funds
Restricted Funds
Total Funds 2022
£
£
£
Donations
General donations
9,654
9,654
Baldwin 590
32,581
32,581
Gelert restoration
60
60
Russell restoration
4,572
4,572
Heritage train fund
40,300
40,300
Resilience fund
1,867
1,867
Grants
Government grant income
4,285
4,285
Subscriptions
Membership subscriptions
6,704
6,704
Other donations and legacies
Covenanted donation from subsidiary company
4,223
4,223
--------
--------
---------
26,733
77,513
104,246
--------
--------
---------
Unrestricted Funds
Restricted Funds
Total Funds 2021
£
£
£
Donations
General donations
16,413
16,413
Baldwin 590
21,849
21,849
Gelert restoration
60
60
Russell restoration
6,143
6,143
Heritage train fund
300
300
Resilience fund
5,599
5,599
Grants
Government grant income
17,785
17,785
Subscriptions
Membership subscriptions
6,933
6,933
Other donations and legacies
Covenanted donation from subsidiary company
2,270
2,270
--------
--------
--------
49,000
28,352
77,352
--------
--------
--------
6. Other trading activities
Unrestricted Funds
Total Funds 2022
Unrestricted Funds
Total Funds 2021
£
£
£
£
Income from traffic
79,728
79,728
35,778
35,778
Cafe franchise fee
2,816
2,816
1,820
1,820
--------
--------
--------
--------
82,544
82,544
37,598
37,598
--------
--------
--------
--------
7. Investment income
Unrestricted Funds
Total Funds 2022
Unrestricted Funds
Total Funds 2021
£
£
£
£
Bank interest receivable
383
383
21
21
----
----
----
----
8. Costs of raising donations and legacies
Unrestricted Funds
Total Funds 2022
Unrestricted Funds
Total Funds 2021
£
£
£
£
Costs of raising donations and legacies - Subscriptions
4,859
4,859
1,965
1,965
-------
-------
-------
-------
9. Costs of other trading activities
Unrestricted Funds
Total Funds 2022
Unrestricted Funds
Total Funds 2021
£
£
£
£
Costs of other trading activities - Other activity 1
120,110
120,110
70,108
70,108
Costs of other trading activities - Finance
3,918
3,918
2,711
2,712
---------
---------
--------
--------
124,028
124,028
72,819
72,820
---------
---------
--------
--------
10. Net income
Net income is stated after charging/(crediting):
2022
2021
£
£
Depreciation of tangible fixed assets
28,125
25,784
--------
--------
11. Independent examination fees
2022
2021
£
£
Fees payable to the independent examiner for:
Independent examination of the financial statements
2,740
2,500
-------
-------
12. Staff costs
The total staff costs and employee benefits for the reporting period are analysed as follows:
2022
2021
£
£
Wages and salaries
13,278
5,694
--------
-------
The average head count of employees during the year was 6 (2021: 5 ). The average number of full-time equivalent employees during the year is analysed as follows:
2022
2021
No.
No.
Number of staff - engineering
1
1
Number of staff - booking office
1
1
----
----
2
2
----
----
No employee received employee benefits of more than £60,000 during the year (2021: Nil).
13. Trustee remuneration and expenses
No remuneration or other benefits from employment with the charity or a related entity were received by the trustees.
14. Tangible fixed assets
Freehold property
Plant and machinery
Total
£
£
£
Cost
At 1 January 2022
414,056
1,305,208
1,719,264
Additions
82,318
82,318
---------
------------
------------
At 31 December 2022
414,056
1,387,526
1,801,582
---------
------------
------------
Depreciation
At 1 January 2022
123,700
326,093
449,793
Charge for the year
6,000
22,125
28,125
---------
------------
------------
At 31 December 2022
129,700
348,218
477,918
---------
------------
------------
Carrying amount
At 31 December 2022
284,356
1,039,308
1,323,664
---------
------------
------------
At 31 December 2021
290,356
979,115
1,269,471
---------
------------
------------
15. Investments
Shares in group undertakings
£
Cost or valuation
At 1 January 2022
40,003
Additions
Disposals
(3)
--------
At 31 December 2022
40,000
--------
Impairment
At 1 January 2022 and 31 December 2022
--------
Carrying amount
At 31 December 2022
40,000
--------
At 31 December 2021
40,003
--------
All investments shown above are held at valuation.
16. Investment entities
Subsidiaries and other investments
Class of share
Percentage of shares held
Subsidiary undertakings
Cwmni Rheilffordd Beddgelert Cyfyngedig
Ordinary
100
17. Stocks
2022
2021
£
£
Loco fuel and lubricants
1,875
6,000
-------
-------
18. Debtors
2022
2021
£
£
Amounts owed by group undertakings
29,819
15,789
Prepayments and accrued income
150
161
Other debtors
87,397
74,097
---------
--------
117,366
90,047
---------
--------
19. Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
22,425
3,947
Amounts owed to group undertakings
3
Accruals and deferred income
14,172
19,173
Social security and other taxes
114
Members' loans
2,100
2,100
Other creditors
17,105
17,105
--------
--------
55,916
42,328
--------
--------
20. Deferred income
2022
2021
£
£
At 1 January 2022
6,123
6,408
Amount released to income
(285)
(285)
-------
-------
At 31 December 2022
5,838
6,123
-------
-------
21. Government grants
The amounts recognised in the financial statements for government grants are as follows:
2022
2021
£
£
Recognised in creditors:
Deferred government grants due within one year
5,838
6,123
-------
-------
Recognised in income from donations and legacies:
Government grants income
4,285
17,785
-------
--------
22. Covid-19
The company has again received financial support from the Welsh Government which has assisted in enabling the company to return to its full activities.
23. Analysis of charitable funds
Unrestricted funds
At 1 January 2022
Income
Expenditure
Transfers
At 31 December 2022
£
£
£
£
£
General funds
1,495,696
109,660
(128,887)
81,908
1,558,377
Revaluation reserve
110,237
(436)
109,801
------------
---------
---------
--------
------------
1,605,933
109,660
(128,887)
81,472
1,668,178
------------
---------
---------
--------
------------
At 1 January 2021
Income
Expenditure
Transfers
At 31 December 2021
£
£
£
£
£
General funds
1,437,782
86,619
(74,784)
46,080
1,495,697
Revaluation reserve
110,673
(436)
110,237
------------
--------
--------
--------
------------
1,548,455
86,619
(74,784)
45,644
1,605,934
------------
--------
--------
--------
------------
Restricted funds
At 1 January 2022
Income
Expenditure
Transfers
At 31 December 2022
£
£
£
£
£
Rolling stock
169,128
77,513
(81,472)
165,169
Extension fund
36,056
36,056
---------
--------
----
--------
---------
205,184
77,513
(81,472)
201,225
---------
--------
----
--------
---------
At 1 January 2021
Income
Expenditure
Transfers
At 31 December 2021
£
£
£
£
£
Rolling stock
186,420
28,352
(45,644)
169,128
Extension fund
36,056
36,056
---------
--------
----
--------
---------
222,476
28,352
(45,644)
205,184
---------
--------
----
--------
---------
Restricted funds - Rolling stock
At 1 January 2022
Donations received
Capital expenditure
Fund transfers
At 31 December 2022
£
£
£
£
£
Baldwin 590
(72,209)
(32,581)
78,938
(25,852)
Gelert restoration
(2,688)
(60)
534
(2,214)
Russell restoration
(40,422)
(4,572)
(44,994)
Karen restoration
(4,477)
(4,477)
Heritage train fund
(49,332)
(40,300)
2,000
(87,632)
---------
--------
--------
----
---------
(169,128)
(77,513)
81,472
(165,169)
---------
--------
--------
----
---------
The Restricted Funds above arise from appeals for donations to enable the Trustees to undertake specific capital expenditure which is beyond the resources of the everyday operation of the railway.
Baldwin 590
Until the end of 2022 this locomotive was on long term loan from the Imperial War Museum on the understanding that it will returned to operation on our railway, in the guise of 590, one of the original three locomotives on the Welsh Highland. To date we have purchased a boiler and a contract has been signed with Vale of Rheidol Trading Ltd for the completion of the rebuilding of this locomotive. Physical work began early 2019, with completion envisaged in 2023. Ownership transferred to the Company in in January 2023 and the largely rebuilt locomotive was delivered back to our railway in May 2023.
Gelert
Ownership of Gelert is now in the hands of a formally constituted charitable trust, the use of the locomotive being subject of a formal long-term loan arrangement with the company.
Russell
Russell is owned by the company and is the one surviving locomotive from the original Welsh Highland. The Trustees wish this fund to continue in order to assist in future maintenance.
Karen
Karen is owned by a consortium of members and the company, and is currently an important exhibit in the museum. Karen was the first steam locomotive operated by the company in 1983.
Heritage Train Fund
This fund was instigated to raise funds for the restoration and maintenance of rolling stock other than locomotives, including the original Welsh Highland Buffet Car and replica coach 25. Fundraising has continued in order to restore and construct other Welsh Highland rolling stock in the future.
Extension Fund
This fund commenced more than 20 years ago to raise funds for the rebuilding of the part of the original Welsh Highland trackbed that extends from our boundary to Pont Croesor. The company expended £158,263 of the funds raised, plus volunteer labour, but expenditure ceased when the Festiniog Railway Company took possession of the trackbed, requiring the company to eliminate the value of this work from the balance sheet. Some donors have generously continued their donations to the fund.
24. Analysis of net assets between funds
Unrestricted Funds
Restricted Funds
Total Funds 2022
£
£
£
Tangible fixed assets
1,323,664
1,323,664
Investments
40,000
40,000
Current assets
360,430
201,225
561,655
Creditors less than 1 year
(55,223)
(55,223)
------------
---------
------------
Net assets
1,668,871
201,225
1,870,096
------------
---------
------------
Unrestricted Funds
Restricted Funds
Total Funds 2021
£
£
£
Tangible fixed assets
1,269,471
1,269,471
Investments
40,003
40,003
Current assets
338,787
205,184
543,971
Creditors less than 1 year
(42,328)
(42,328)
------------
---------
------------
Net assets
1,605,933
205,184
1,811,117
------------
---------
------------
25. Analysis of changes in net debt
At 1 Jan 2022
Cash flows
At 31 Dec 2022
£
£
£
Cash at bank and in hand
447,924
(5,510)
442,414
Debt due within one year
(3)
3
---------
-------
---------
447,921
( 5,507)
442,414
---------
-------
---------
26. Capital commitments
At 31 December 2022 the company had contracted for capital commitments totalling £51,850 (2021: £40,250). In addition, there are non-contracted for but authorised commitments of £30,000 (2021: £39,000).
27. Related parties
During the year ended December 31, 2022, the company received donations from the trustees totalling £1,080 (2021: £1,229).