| 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 |