OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2023-03-31-accounts

Page
Report ofthe Trustees 1 to 3
Independent Examiner's Report
Statement
of
Financial Activities
Balance Sheet
Notes to the Financial Statements 7 to 15

31.3.23 31.3.22
Unrestricted Restricted Total Total
Notes funds
f
funds
f
funds
f
fundsf
INCOME AND ENDOWMENTS FROM
Donations
and legacies
103 103 346
Charitable
activities
Furniture
projects
253,212 22,000 275,212 268,199
Contract income 24,432 24,432 33,174
Training
projects
14,879 21,000 35,879 38,267
Workspace
hub
24,864 24,864 19,126
Investment
income
1,453 1,453 53
Other income 15,640
Total 318,943 43,000 361,943 374,805
EXPENDITURE ON
Raising funds 11,778 11,778 16,943
Charitable
activities
Furniture
projects
340,459 36,278 376,737 325,837
Contract income 23,829 23,829 31,725
Training
projects
22,907 24,334 47-,241 41,102
Workspace
hub
19,546 19,546 11,657
Other 66
Total 418,519 60,612 479,131 427,330
NET INCOME/(EXPENDITURE) (99,576) (17,612) (117,188) (52,525)
RECONCILIATION OF FUNDS
Total funds brought forward 473,027 423,205 896,232 948,757
TOTAL FUNDS CARRIED FORWARD 373,451 405,593 779,044 896,232

INVESTM ENT INCOME
31.3.23 31.3.22
f f
Deposit account interest 1,453 53
OTHER INCOME
31.3.23 31.3.22
f f
Government COVID Support 15,640
The entity has received the following from the UK government in respect ofCOVID 19grants and reliefs:
31.3.23 31.3.22
f
Coronavirus job Retention Scheme (CjRS) 5,640
Small Business Grant Fund 10,000
15,640

31.3.23 31.3.22
f f
Depreciation - owned assets 23,111 23,684
INDEPENDENT EXAMINERS' REMUNERATION
31.3.23 31.3.22
f f
Fees payable to the charity's independent examiners for the independent examination
ofthe charity's
financial statements
1,000 1,000

Unrestricted Restricted Total
funds
E
funds fundsf
INCOME AND ENDOWMENTS FROM
Donations
and legacies
346 346
Charitable
activities
Furniture
projects
259,799 8,400 268,199
Contract income 33,174 33,174
Training
projects
8,741 29,526 38,267
Workspace
hub
19,126 19,126
Investment
income
53 53
Other income 15,640 15,640
Total 336,879 37,926 374,805
EXPENDITURE ON
Raising funds 16,943 16,943
Charitable
activities
Furniture
projects
309,888 15,949 325,837
Contract income 31,725 31,725
Training
projects
7,511 33,591 41,102
Workspace
hub
11,657 11,657
Other 66 66
Total 377,790 49,540 427,330
NET INCOME/(EXPENDITURE) (40,911) (11,614) (52,525)
RECONCILIATION OF FUNDS
Total funds brought forward 513,938 434,819 948,757
TOTAL FUNDS CARRIED FORWARD 473,027 423,205 896,232

FORT HE YEAR ENDED 31MARCH 2023 HE YEAR ENDED 31MARCH 2023
10. TANGIBLE FIXEDASSETS
Fixtures
Freehold and Motor
property fittings vehicles Totals
E E E E
COST
At 1 April 2022 and 31 March 2023 1,069,725 18,065 127,469 1,215,259
DEPRECIATION
At 1 April 2022
Charge for year
332,491
21,395
18,065 120,602
1,716
471,158
23,111
At 31 March 2023 353,886 18,065 122,318 494,269
NET BOOK VALUE
At 31 March 2023 715,839 5,151 720,990
At 31 March 2022 737,234 6,867 744,101
11. STOCKS
31.3.23 31.3.22
E
New furniture
stock
4,566 5,256
12. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.23 31.3.22
f E
Trade debtors 6,355 5,363
VAT 1,097 449
Prepayments
and accrued income
3,056 2,731
10,508 8,543
13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.23 31.3.22
f E
Other loans (see note 15) 18,862 18,978
Social security
and other taxes
7,747 4,631
Other creditors 1,598 2,595
Accruals and deferred income 31,300 13,800
59,507 40,004

14. CREDITO RS."AMO UNTS FALLING D UE AFTER MORE THAN ONE YEAR
31.3.23 31.3.22
f E
Other loans (see note 15) 76,472 90,734
15. LOANS
An analysis ofthe maturity
of loans is given below:
31.3.23 31.3.22
f E
Amounts
falling due
within one year on demand:
Other loans 18,862 18,978
Amounts
falling due
between
two and five years:
Other loans - 2-5 years 70,472 71,355
Amounts
falling due
in more than five years:
Repayable by instalments:
Other loans more than 5years by instalments 6,000 19,379
16. SECURED DEBTS
The following
secured debts are included
within creditors:
31.3.23 31.3.22
E
Other loans 95,334 109,712
17. MOVEMENT IN FUNDS FUNDS
Net Transfers
movement between At
At 1.4.22 in funds funds 31.3.23
E f E E
Unrestricted
funds
General 303,027 (99,576) 40,000 243,451
Designated
funds
170,000 (40,000) 130,000
473,027 (99,576) 373,451
Restricted funds
Ernest Kleinworth Charitable Trust 3,000 (3,000)
Tangible Assets 416,058 (10,465) 405,593
Sussex Community Foundation (SCF) 813 (813)
Sussex Crisis Fund 3,334 (3,334)
423,205 (17,612) 405,593
TOTAL FUNDS 896,232 (117,188) 779,044
Net movement
in
funds, included in the above are as follows:
Incoming Resources Movement
resources
E
expended
E
in funds
f
Unrestricted
funds
General 318,943 (418,519) (99,576)
Restricted funds
Hastings
Lions Club
2,000 (2,000)
Ernest Kleinworth Charitable Trust (3,000) (3,000)
Tangible Assets (10,465) (10,465)
Sussex Community Foundation (SCF) 10,000 (10,813) (813)
Foreshore Trust 6,000 (6,000)
Sussex Crisis Fund ' (3,334) (3,334)
Slagrave 15,000 (15,000)
Social Enterprise Support Fund 10,000 (10,000)
43,000 (60,612) (17,612)
TOTAL FUNDS 361,943 (479 131) (117188)

Net
movement At
At 14.21 in funds 31.3.22
E E f
Unrestricted
funds
General 343,938 (40,911) 303,027
Designated
funds
170,000 170,000
Restricted funds 513,938 (40,911) 473,027
Ernest Kleinworth Charitable Trust 3,000 3,000
Tangible Assets 426,894 (10,836) 416,058
Sussex Community Foundation (SCF) 813 813
Didymus
Foundation
5,000 (5,000)
Awards for All 2,925 (2,925)
Sussex Crisis Fund 3,334 3,334
434,819 (11,614) 423,205
TOTAL FUNDS 948,757 (52,525) 896,232
Incoming Resources Movement
resources expended in funds
E E
Unrestricted
funds
General 336,879 (377,790) (40,911)
Restricted funds
Ernest Kleinworth Charitable Trust 3,000 3,000
Rother District Council 526 (526)
Tangible Assets (10,836) (10,836)
Sussex Community Foundation (SCF) 5,000 (4,187) 813
Didymus
Foundation
Awards for All
Sussex Crisis Fund
10,000 (5,000)
(2,925)
(6,666)
(5,000)
(2,925)
3,334
Anton jurgens 4,000 (4,000)
Slagrave 15,400 (15,400)
37,926 (49,540) (11,614)
TOTAL FUNDS 374,805 (427,330) (52,525)

A current
year 12
months and prior year 12 months combined net movement in funds,
included
in the
above
are as follows:
Incoming Resources Movement
resources expended in funds
E E
Unrestricted
funds
General 655,822 (796,309) (140,487)
Restricted funds
Hastings
Lions Club
2,000 (2,000)
Ernest Kleinworth
Charitable
Trust 3,000 (3,000)
Rother District Council 526 (526)
Tangible Assets (21,301) (21,301)
Sussex Community Foundation (SCF) 15,000 (15,000)
Didymus
Foundation
(5,000) (5,000)
Foreshore Trust 6,000 (6,000)
Awards for All (2,925) (2,925)
Sussex Crisis Fund 10,000 (10,000)
Anton jurgens 4,000 (4,000)
Blagrave 30,400 (30,400)
Social Enterprise
Support
Fund 10,000 (10,000)
80,926 (110,152) (29,226)
TOTAL FUNDS 736,748 (906,461) (169,713)

restricted
funds and are depreciated
as shown
b
elow.
Freehold Motor
Property Vehicles
E E
COST
At 1 April 2022 and 31 March 2023 467,746 25,000 492,746
DEPRECIATION
At 1 April 2022 56,130 20,558 76,688
Charge for year 9,355 1,110 10,465
At 31 March 2023 65,485 21,668 87,153
NET BOOK VALUE
At 31March 2023 402,261 3.332 405,593
At 31 March 2022 411,616 4,442 416,058