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
Trustee's
Report
1to6
Accountants'
report
7to8
Statement
of Financial
Activities 9
Balance sheet 10
Notes tothe accounts 11to 13
Detailed Statement of Financial Activities 14to 16

for the year ended 31 March 202 3
Unrestricted Restricted Total Last Year
Funds Funds Funds Total Funds
Notes 2023 2023 2023 2022
R
Incoming resources
incoming resources from generated funds
Voluntary
Income
600 9,800 10,400 4,299
Activities for generating
funds
235 235 788
Investment
Income
59 59 4
incoming resources
from charitable
activities 94,792 94,792 77,484
Total incoming resources 95,686 9,800 105,486 82,575
Costs ofcharitable activities 93,990 5,121 99,111 87,866
Governance costs 540 - 540 540
Total resources expended 94,530 5,121 99,651 88,406
Net incoming
resourcesi(net
outgoing resources)
before transfers
between funds
1,156 4,679 5,835 (5,831)
Net movement
in funds
1,156 4,679 5,835 (5,831)
Reconciliation
offunds
Total funds
brought
forward
250,638 1,950 252,588 258,419
Total Funds carried forward 251,794 6,629 258,423 252,588

Playtimes
Balance Sheet
as at 31 March 2023
Notes 2023 2022
F
The assets and liabilities ofthe charity:
Tangible assets 221,145 221,145
Total fixed assets 221,145 221,145
Current assets
Debtors and prepayments 541
Cash at bank and in hand 37,818 31,442
Creditors:-
amounts
due within one year
(540) {540)
Net current assets 3?,278 31,443
Total assets less current liabilities 258,423 252,588
Net assets 258,423 252,588
The funds olthe charity:
Unrestricted
income funds
Unrestricted
revenue
accumulated
funds 68,420 67,264
Unrestricted
capital funds
Designated
fixed asset funds
183,374 183,374
Total unrestricted
funds
251,794 250,638
Restricted income funds
Restricted revenue
accumulated
funds 6,629 1,950
Total restricted funds 6,629 1,950
Total charity funds 288,423 252,588
Approved
on behalf of the Board
ofTrustees:

6 Staff Costs and Emoluments Staff Costs and Emoluments 2023 2022
Gross Salaries 70,278 73,231
Pension
Contributions
1,956 1,781
72,234 75,012
Numbers
of full time
employees or full time equivalents 2023
Engaged on charitable activities
There were no fees or other remuneration paid to the trustees
There were no employees
with emoluments
in excess off60,000per annum

Tangible functional fixed a ssets
Leasehold
Land and
Buildings Equipmentf Total
Asset cost, valuation or revalued amount
At 1 April 2022 221,145 14,086 235,231
At 31 March 2023 221,145 14,086 235,231
Accumulated
depreciation
and impairment provisions
At 1 April 2022 14,086 14,086
At 31 March 2023 14,086 14,086
Net book value
At 31 March 2023 221,145 221 145
At 31 March 2022 221,145 221,145
Creditors: amounts falling due within one year 2023 2022
R
Accrued expenses 540 540
540 540

for the year ended 31 March 20 2 3
Unrestricted Restricted Total Prior Period
Funds Funds Funds Total Funds
2023 2023 2023 2022
R
Incoming Resources
Voluntary
Income
Grants, legacies and donations
incoming resources of a revenue nature
HMRC: Job Retention Scheme grant 598
County Council grant 4,800 4,800 3,701
Woolly Wind
Hill Farm Grant
5,000 5,000
Stow Longa Parish Church - grant 100 100
Spaldwick
Parish Church - grant
500 500
Total Grants, Legacies 8 Donations Received 600 9,800 10,400 4,299
Activities for generating
funds
Fundraising
activities
235 788
Total ofactivities for generating funds
Investment
Income
Other bank deposit interest received 59 59
Total Investment
Income
59
Incoming resources from charitable activities
Primary purpose
trading
94,792 94,792 77,484
94,792 94,792
Total Incoming Resources 95,686 9,800 105,486 82,575

for the year ended 31 March 2 02 3
Unrestricted Restricted Total Prior Period
Funds Funds Funds Total Funds
2023 2023 2023 2022
E R
Costs ofgenerating funds
Charitable
expenditure
Costs ofactivities in furtherance of the charity's objectives
Cost ofgoods for primary purpose trading 2,944 121 3,065 2,988
2,944 121 3,065 2,988
Management
and administration
costs
in support ofcharitable activities
Direct support costs
Gross wages and salaries - charitable activities 70,278 70,278 73,231
Pension contributions charitable employees 1 956 1 956 1,781
72234 72,234 75,012
Employee costs:
Training
and welfare
45 45 453
45 45 453
Premises Costs
Rates, water and service charges 2,052 2,052 995
Insurance 1,491 1,491 1,438
Light and heat 3,048 3,048 3,696
Cleaning 648 648 478
Premises repairs and renewals 9,526 5,000 14,526 986
16,765 5 000 21765 7,593
General administrative expenses:
Telephone
and internet
503 503 481
Subscriptions 1,499 1,499 1,339
2,002 1,820
Total Support costs 91,046 5000 96046 84,878
Total Expended on Charitable Activities 93,990 5,121 99,111 87,866
Unrestricted Restricted Restricted Total Prior Period
Funds Funds Funds Total Funds
2023 2023 2023 2022
R R
Governance costs that are not direct management functions inherent in generating
funds, service delivery and programme or project work
(including
management
and administration costs)
SpecNc governance costs
Independent
Examiner's Fees
540 540 540
Total governance
costs
540 540 540