| Page | ||
|---|---|---|
| Report ofthe Trustees | 1to4 | |
| Independent Examiner's |
Report | |
| Statement ofFinancial | Activities | |
| Balance Sheet | 7 to 8 | |
| Notes to the Financial Statements | 9 io 18 | |
| Detailed Statement of Financial Activities |
19 lo 20 |
| 30.9.22 | 30.9.21 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| Notes | funds 6 |
funds F. |
funds E |
funds f |
|||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
2 | 3,783 | 5,000 | 8,783 | 21,650 | ||
| Charitable activities |
|||||||
| Fundraising events |
36,081 | 36,081 | 11,053 | ||||
| Charitable activities |
19,624 | 19,624 | 17,942 | ||||
| Investment income |
3 | 117 | 117 | 65 | |||
| Other income | 5,390 | 5,390 | 2,778 | ||||
| Total | 64,995 | 5,000 | 69,995 | 53,488 | |||
| EXPENDITURE ON | |||||||
| Charitable activities |
|||||||
| Fundraising events |
22,399 | 22,399 | 4,966 | ||||
| Administration ofcharity |
35,195 | 3,460 | 38,655 | 31,888 | |||
| Governance costs |
10,312 | 1,694 | 12,006 | 11,625 | |||
| Total | 67,906 | 5,154 | 73,060 | 48,479 | |||
| NET INCOME/(EXPENDITURE) | (2,911) | (154) | (3,065) | 5,009 | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 281,389 | 8,843 | 290,232 | 285,223 | ||
| TOTAL FUNDS CARRIED FORWARD | 278,478 | 8,689 | 287,167 | 290,232 |
| 30.9.22 | 30.9.21 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| funds | funds | funds | funds | ||
| Notes | L | E | 8 | ||
| FIXEDASSETS | |||||
| Tangible assets | 11 | 193,724 | 6,968 | 200,692 | 206,728 |
| Investments | 12 | 24,000 | 24,000 | 24,000 | |
| 217,724 | 6,968 | 224,692 | 230,728 | ||
| CURRENT ASSETS | |||||
| Stocks | 13 | 2,364 | 2,364 | 3,456 | |
| Debtors | 14 | 1,077 | 1,077 | 4,612 | |
| Cash at bank and in hand | 74,950 | 1,721 | 76,671 | 68,163 | |
| 78,391 | 1,721 | 80,112 | 76,231 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
15 | (17,637) | (17,637) | (16,727) | |
| NET CURRENT ASSETS | 60,754 | 1,721 | 62,475 | 59,504 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 278,478 | 8,689 | 287,167 | 290,232 | |
| NET ASSETS | 278,478 | 8,689 | 287,167 | 290,232 | |
| FUNDS | 17 | ||||
| Unrestricted funds |
278,478 | 281,389 | |||
| Restricted funds | 8,689 | 8,843 | |||
| TOTAL FUNDS | 287,167 | 290,232 |
| Depreciation is provided at t estimated useful life. |
he following annua |
l rates in order |
|---|---|---|
| Freehold property |
in accordance | with the property |
| Improvements to property |
in accordance | with the property |
| Fixtures and fittings | 10'/o on reducing balance |
|
| Computer equipment |
25'/v on cost |
| 30.9.22 | 30.9.21 | |||||
|---|---|---|---|---|---|---|
| Donations | 116 | 1,144 | ||||
| Grants | 8,667 | 20,506 | ||||
| 8,783 | 21,650 | |||||
| Grants received, | included | in the above, are as follows: | ||||
| 30.9.22 | 30.9.21 | |||||
| F | ||||||
| Coronavirus | Job | Retention Scheme | 12,741 | |||
| Spennymoor | AAP Area Budget | 6,765 | ||||
| Arnold Clark | Community | Fund | 1,000 | 1,000 | ||
| Durham County |
Council | - Renew, Reuse, Relove | 5,000 | |||
| Omicron Hospitality and |
Leisure Grant | 2,667 | ||||
| 8,667 | 20,506 | |||||
| 3. | INVESTMENT INCOME | |||||
| 30.9.22 | 30.9.21 | |||||
| Deposit account | interest | 117 | 65 |
| 30.9.22 | 30.9.21 | |||||
|---|---|---|---|---|---|---|
| Activity | 6 | |||||
| Fundraising | events | Fundraising | events | 36,081 | 11,053 | |
| Subscriptions | Charitable | activities | 17,443 | 15,947 | ||
| Newsletters | Charitable | activities | 1,843 | 1,652 | ||
| NFWI raffle | Charitable | activities | 338 | 343 | ||
| 55,705 | 28,995 | |||||
| CHARITABLE ACTIVITIES COSTS | ||||||
| Support | ||||||
| Direct | costs (see | |||||
| Costs | note 6) | Totals | ||||
| Z | ||||||
| Fundraising | events | 22,399 | 22,399 | |||
| Administration | of charity | 38,655 | 38,655 | |||
| Governance | costs | 12,006 | 12,006 | |||
| 61,054 | 12,006 | 73,060 |
| Depreciation - |
owned assets |
|---|---|
| Other operating | leases |
| 30.9.22 | 30.9.21 |
|---|---|
| 6 | |
| 7,631 | 7,026 |
| 663 | 663 |
| STAFF COSTS | |||||||
|---|---|---|---|---|---|---|---|
| 30.9.22 | 30.9.21 | ||||||
| F | |||||||
| Wages and salaries | 24,191 | 22,485 | |||||
| Other pension costs | 225 | 194 | |||||
| 24,416 | 22,679 | ||||||
| The average monthly |
number of | employees | during | the year was as | follows: | ||
| 30.9.22 | 30.9.21 | ||||||
| Administrative staff |
2 | 2 | |||||
| No employees received emoluments |
in excess of | f60,000. | |||||
| COMPARATIVES FOR THE STATEMENT | OF FINANCIAL ACTIVITIES | ||||||
| Unrestricted | Restricted | Total | |||||
| funds | funds | funds | |||||
| 6 | f | f | |||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
14,885 | 6,765 | 21,650 | ||||
| Charitable activities |
|||||||
| Fundraising events |
11,053 | 11,053 | |||||
| Charitable activities |
17,942 | 17,942 | |||||
| Investment income |
65 | 65 | |||||
| Other income | 2,778 | 2,778 | |||||
| Total | 46,723 | 6,765 | 53,488 | ||||
| EXPENDITURE ON | |||||||
| Charitable activities |
|||||||
| Fundraising events |
4,966 | 4,966 | |||||
| Administration ofcharity |
31,888 | 31,888 | |||||
| Governance costs |
10,552 | 1,073 | 11,625 | ||||
| Total | 47,406 | 1,073 | 48,479 |
| Unrestricted | Restricted | Total | |||||
|---|---|---|---|---|---|---|---|
| funds f |
funds E |
funds f |
|||||
| NET INCOME/(EXPENDITURE) | (683) | 5,692 | 5,009 | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 282,072 | 3,151 | 285,223 | |||
| TOTAL FUNDS CARRIED | |||||||
| FORWARD | 281,389 | 8,843 | 290,232 | ||||
| 11. | TANGIBLE FIXEDASSETS | ||||||
| Improvements | Fixtures | ||||||
| Freehold | to | and | Computer | ||||
| property f. |
property E |
fittings E |
equipment f |
Totals E |
|||
| COST | |||||||
| At 1 October 2021 | 131,717 | 111,057 | 45,743 | 10,994 | 299,511 | ||
| Additions | 1,595 | 1,595 | |||||
| At 30 September 2022 | 131,717 | 111,057 | 45,743 | 12,589 | 301,106 | ||
| DEPRECIATION | |||||||
| At 1 October 2021 | 17,779 | 36,496 | 31,323 | 7,185 | 92,783 | ||
| Charge for year | 2,634 | 2,221 | 1,442 | 1,334 | 7,631 | ||
| At 30September 2022 | 20,413 | 38,717 | 32,765 | 8,519 | 100,414 | ||
| NET BOOK VALUE | |||||||
| At 30September 2022 | 111,304 | 72,340 | 12,978 | 4,070 | 200,692 | ||
| At 30September 2021 | 113,938 | 74,561 | 14,420 | 3,809 | 206,728 |
| in ncial Statements -continued 20 2 |
in ncial Statements -continued 20 2 |
in ncial Statements -continued 20 2 |
in ncial Statements -continued 20 2 |
|||
|---|---|---|---|---|---|---|
| 12. | FIXEDASSET INVESTMENTS | |||||
| Unlisted | ||||||
| investments | ||||||
| F | ||||||
| MARKET VALUE | ||||||
| At 1 October 2021 and | ||||||
| 30September 2022 | 24,000 | |||||
| NET BOOK VALUE | ||||||
| At 30September 2022 |
24,000 | |||||
| At 30September 2021 | 24,000 | |||||
| There were no investment | assets outside the UK. | |||||
| 13. | STOCKS | |||||
| 30.9.22 | 30.9.21 | |||||
| 6 | ||||||
| Stocks | 2,364 | 3,456 | ||||
| 14. | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 30.9.22 f |
30.9.21 6 |
|||||
| Prepayments | 1,077 | 4,612 | ||||
| 15. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 30.9.22 | 30.9.21 | |||||
| Social security and other | taxes | 222 | 208 | |||
| Other creditors | 3,199 | 3,896 | ||||
| Accruals and deferred | income | 14,216 | 12,623 | |||
| 17,637 | 16,727 |
| Minimum lea |
se p | ayments under non-cancella |
ble operating leases f |
all due as follo | ws: | |
|---|---|---|---|---|---|---|
| 30.9.22 f |
30.9.21 | |||||
| Between one | and five years | 663 | 663 | |||
| 17. | NIOVEMENT | IN | FUNDS | |||
| Net | ||||||
| At | movement | At | ||||
| 1.10.21 | in funds | 30.9.22 | ||||
| L | ||||||
| Unrestricted | funds | |||||
| General fund Designated Fund |
251,396 29,993 |
(2,911) | 248,485 29,993 |
|||
| 281,389 | (2,911) | 278,478 | ||||
| Restricted funds | ||||||
| DCC - Grant | Shutter | 2,054 | (333) | 1,721 | ||
| Catherine Cookson I.T. Grant |
150 | (150) | ||||
| Believe Housing | Grant | 302 | (125) | 177 | ||
| Spennymoor | Area Budget | 6,337 | (1,267) | 5,070 | ||
| DCC - Renew, Reuse and Relove | 1,721 | 1,721 | ||||
| 8,843 | (154) | 8,689 | ||||
| TOTAL FUNDS | 290,232 | (3,065) | 287,167 |
| Net movement in fu |
nds, included in the abov |
e are as follows: | ||
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resources 6 |
expended 6 |
in funds f |
||
| Unrestricted funds |
||||
| General fund | 64,995 | (67,906) | (2,911) | |
| Restricted funds | ||||
| DCC - Grant Shutter | (333) | (333) | ||
| Catherine Cookson |
I.T.Grant | (150) | (150) | |
| Believe Housing Grant |
(125) | (125) | ||
| Spennymoor Area Budget |
(1,267) | (1,267) | ||
| DCC - Renew, Reuse and Relove | 5,000 | (3,279) | 1,721 | |
| 5,000 | (5,154) | (154) | ||
| TOTAL FUNDS | 69,995 | (73,060) | (3,065) |
| Comparatives f |
or moveme | nt in funds |
|||
|---|---|---|---|---|---|
| Net | |||||
| At | movement | At | |||
| 1.10.20 6 |
in funds f |
30.9.21 f |
|||
| Unrestricted funds |
|||||
| General fund | 252,079 | (683) | 251,396 | ||
| Designated Fund |
29,993 | 29,993 | |||
| 282,072 | (683) | 281,389 | |||
| Restricted funds | |||||
| DCC - Grant Shutter | 2,424 | (370) | 2,054 | ||
| Catherine Cookson I.T.Grant |
300 | (150) | 150 | ||
| Believe Housing | Grant | 427 | (125) | 302 | |
| Spennymoor Area Budget |
6,337 | 6,337 | |||
| 3,151 | 5,692 | 8,843 | |||
| TOTAL FUNDS | 285,223 | 5,009 | 290,232 | ||
| Comparative net |
movement | in funds, included | in the above are as | follows: | |
| Incoming | Resources | Movement | |||
| resources f |
expended t: |
in funds | |||
| Unrestricted funds |
|||||
| General fund | 46,723 | (47,406) | (683) | ||
| Restricted funds | |||||
| DCC - Grant Shutter | (370) | (370) | |||
| Catherine Cookson I.T.Grant |
(150) | (150) | |||
| Believe Housing | Grant | (125) | (125) | ||
| Spennymoor Area Budget |
6,765 | (428) | 6,337 | ||
| 6,765 | (1,073) | 5,692 | |||
| TOTAL FUNDS | 53,488 | (48,479) | 5,009 |
| A current year 1 | 2 m | onths and prior year 12 |
months combined positi |
on is as follow | s: |
|---|---|---|---|---|---|
| Net | |||||
| At | movement | At | |||
| 1.10.20 f |
in funds f |
30.9.22 f |
|||
| Unrestricted funds |
|||||
| General fund | 252,079 | (3,594) | 248,485 | ||
| Designated Fund |
29,993 | 29,993 | |||
| 282,072 | (3,594) | 278,478 | |||
| Restricted funds | |||||
| DCC - Grant Shutter | 2,424 | (703) | 1,721 | ||
| Catherine Cookson |
I.T.Grant | 300 | (300) | ||
| Believe Housing | Grant | 427 | (250) | 177 | |
| Spennymoor Area Budget |
5,070 | 5,070 | |||
| DCC - Renew, Reuse and Relove | 1,721 | 1,721 | |||
| 3,151 | 5,538 | 8,689 | |||
| TOTAL FUNDS | 285,223 | 1,944 | 287,167 |
| A current year 12 months and prior year included in the above are as follows: |
12 months combined |
net moveme | nt in fund |
|---|---|---|---|
| Incoming | Resources | Movement | |
| resources f |
expended | in funds f |
|
| Unrestricted funds |
|||
| General fund |
111,718 | (115,312) | (3,594) |
| Restricted funds | |||
| DCC - Grant Shutter | (703) | (703) | |
| Catherine Cookson I.T.Grant |
(300) | (300) | |
| Believe Housing Grant |
(250) | (250) | |
| Spennymoor Area Budget |
6,765 | (1,695) | 5,070 |
| DCC - Renew, Reuse and Relove | 5,000 | (3,279) | 1,721 |
| 11,765 | (6,227) | 5,538 | |
| TOTAL FUNDS | 123,483 | (121,539) | 1,944 |
| ' | ||||||
|---|---|---|---|---|---|---|
| tement | f | cial A | ||||
| ed30 | b r | |||||
| 30.9.22 | 30.9.21 | |||||
| E | f | |||||
| INCOIIIIE AND ENDOWMENTS | ||||||
| Donations and legacies |
||||||
| Donations Grants |
116 8,667 |
1,144 20,506 |
||||
| 8,783 | 21,650 | |||||
| Investment income |
||||||
| Deposit account interest | 117 | 65 | ||||
| Charitable activities |
||||||
| Subscriptions Newsletters |
17,443 1,843 |
15,947 1,652 |
||||
| NFWI raffle | 338 | 343 | ||||
| Fundraising events |
36,081 | 11,053 | ||||
| 55,705 | 28,995 | |||||
| Other income | ||||||
| Insurance Other income |
1,676 3,714 |
1,649 1,129 |
||||
| 5,390 | 2,778 | |||||
| Total incoming resources | 69,995 | 53,488 | ||||
| EXPENDITURE | ||||||
| Charitable activities |
||||||
| Wages Pensions |
24,191 225 |
22,485 194 |
||||
| Rates and water Insurance Light and heat Telephone |
237 1,994 1,459 886 |
1,061 1,900 1,420 992 |
||||
| Postage and stationery Sundries |
2,034 1,569 |
1,527 360 |
||||
| Training | 10 | 29 | ||||
| Bank charges | 8 | 175 | ||||
| Fundraising events Repairs &renewals Carried forward |
22,399 2,763 57,775 |
4,966 1,745 36,854 |
| Detailed Stateme | Finan | i | IActivities | IActivities | ||||
|---|---|---|---|---|---|---|---|---|
| for the Ye | d 30 | mb | r2022 | |||||
| 30.9.22 | 30.9.21 | |||||||
| f | ||||||||
| Charitable activities |
||||||||
| Broughtforward | 57,775 | 36,854 | ||||||
| Grant disbursements | renew, | reuse and | ||||||
| relove | 3,279 | |||||||
| 61,054 | 36,854 | |||||||
| Support costs | ||||||||
| Management Other operating leases Accountancy fees Professional fees |
663 3,186 526 |
663 3,186 750 |
||||||
| Freehold property Improvements to property Fixtures and fittings Computer equipment |
2,634 2,221 1,442 1,334 |
2,634 2,221 1,332 839 |
||||||
| 12,006 | 11,625 | |||||||
| Total resources expended | 73,060 | 48,479 | ||||||
| Net (expenditure)/income | (3,065) | 5,009 |