| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | ||
| Notes | 8 | 6 | 8 | 6 | 2 | 8 | |
| Ittggm(L(fgm; | |||||||
| Donations and legacies |
3 | 7,321 | 7,321 | 87,034 | 87,034 | ||
| Charitable activities |
4 | 262,371 | 262,371 | 182,880 | 182,880 | ||
| Other trading activities |
5 | 7,331 | 7,331 | 5,964 | 5,964 | ||
| Total income | 277,023 | 277,023 | 275,878 | 275,878 | |||
| Ettgfmtliht(Rgm | |||||||
| Charitable activities |
6 | 264,424 | 5,359 | 269,783 | 214,144 | 5,625 | 219,769 |
| Net incoming/(outgoing) | |||||||
| resources before transfers | 12,599 | (5,359) | 7,240 | 61,734 | (5,625) | 56,109 | |
| Gross transfers between |
|||||||
| funds | (5,359) | 5,359 | (5,625) | 5,625 | |||
| Net income for the year/ | |||||||
| Net movement in funds |
7,240 | 7,240 | 56,109 | 56,109 | |||
| Fund balances at 1 September | |||||||
| 2021 | 287,459 | 287,459 | 231,350 | 231,350 | |||
| Fund balances at 31August | |||||||
| 2022 | 294,699 | 294,699 | 287,459 | 287,459 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Notes | 8 | |||||
| Fixed assets | ||||||
| Tangible assets | 10 | 112,004 | 105,115 | |||
| Current assets | ||||||
| Debtors | 280 | |||||
| Cash at bank and in | hand | 218,099 | 211,599 | |||
| 218,379 | 211,599 | |||||
| Creditors: amounts | falling due within | |||||
| one year | 12 | (35,684) | (29,255) | |||
| Net current assets | 182,695 | 182,344 | ||||
| Total assets less current liabilities | 294,699 | 287,459 | ||||
| Income funds | ||||||
| Unrestricted funds |
294,699 | 287,459 | ||||
| 294,699 | 287,459 |
| Unrestricted | Unrestricted | |||
|---|---|---|---|---|
| funds | funds | |||
| 2022 6 |
2021f | |||
| Donations | and | gifts | 1,4&3 | 56,530 |
| Grants | 5,838 | 30,504 | ||
| 7,321 | 87,034 | |||
| Charitable | activities | |||
| Gymnastics | Gymnastics | |||
| Centre | Centre | |||
| 2022 | 2021 | |||
| 6 | ||||
| Subscriptio | ns | and rent | 262,371 | 182,880 |
| Unrestricted | Unrestricted |
|---|---|
| funds | funds |
| 2022 | 2021 |
| 6 | |
| 7,331 | 5,964 |
| Gymnastics | Gymnastics | |||||
|---|---|---|---|---|---|---|
| Centre | Centre | |||||
| 2022 | 2021 | |||||
| 6 | 8 | |||||
| Staffcosts | 109,958 | 96,504 | ||||
| Depreciation | and impairment | 9,259 | 8,750 | |||
| Rent and | rates | 1,501 | ||||
| Insurance | 6,228 | 5,426 | ||||
| Kit | 7,741 | 6,814 | ||||
| Repairs | 4,689 | 2,033 | ||||
| Heat and | light | 10,629 | 5,537 | |||
| Competitions | 5,716 | 196 | ||||
| Transaction | costs | 7,636 | 5,402 | |||
| Subcontractor | costs | 85,996 | 74,442 | |||
| Other | 10,969 | 7,794 | ||||
| 260,322 | 212,898 | |||||
| Share of | support costs (see note 7) | 7,151 | 4,695 | |||
| Share of | governance | costs (see note 7) | 2,310 | 2,176 | ||
| 269,783 | 219,769 | |||||
| Analysis | by | fund | ||||
| Unrestricted | funds | 264,424 | 214,144 | |||
| Restricted | funds | 5,359 | 5,625 | |||
| 269,783 | 219,769 |
| Support | cos | ts | ||||||
|---|---|---|---|---|---|---|---|---|
| Support | Governance | 2022Suppor costs | Governance | 2021 | ||||
| costs | costs | costs | ||||||
| 8 | 0 | 8 | 8 | |||||
| Subscriptions | 4,963 | 4,963 | 3,199 | 3,199 | ||||
| Telephone | 1,824 | 1,824 | 883 | 883 | ||||
| Postage &printing | 364 | 613 | 613 | |||||
| Accountancy | fees | 2,220 | 2,220 | 1,584 | 1,584 | |||
| Legal and | professional | 592 | 592 | |||||
| 7,151 | 2,310 | 9,461 | 4,695 | 2,176 | 6,871 | |||
| Analysed | between | |||||||
| Charitable | activities | 7,151 | 2,310 | 9,461 | 4,695 | 2,176 | 6,871 |
| The average | monthly number ofemployees during th |
e year was: | |
|---|---|---|---|
| 2022 | 2021 | ||
| Number | Number | ||
| Employment | costs | 2022 | 2021 |
| 0 | 8 | ||
| Wages and | salaries | 109,958 | 96,504 |
| 10 | Tangible fixed assets | Tangible fixed assets | Tangible fixed assets | |||||
|---|---|---|---|---|---|---|---|---|
| Freehold | land | Plant and | Fixtures and | Total | ||||
| and buildings f |
equipment f |
fadaga f |
||||||
| Cost | ||||||||
| At 1 September 2021 | 156,260 | 143,204 | 299,464 | |||||
| Additions | 9,507 | 6,638 | 16,145 | |||||
| Al 31August | 2022 | 156,260 | 152,711 | 6,638 | 315,609 | |||
| Depreciation | and impairment | |||||||
| At 1 September 2021 | 65,629 | 128,718 | 194,347 | |||||
| Depreciation | charged | in the year | 3,125 | 5,359 | 774 | 9,258 | ||
| At 31August | 2022 | 68,754 | 134,077 | 774 | 203,605 | |||
| Canying amount |
||||||||
| At 31August | 2022 | 87,506 | 18,634 | 5,864 | 112,004 | |||
| At 31August | 2021 | 90,631 | 14,484 | 105,115 | ||||
| 11 | Debtors | |||||||
| Amounts falling due |
within one year: | 2022f | 2021 | |||||
| Trade debtors | 280 | |||||||
| 12 | Creditors: amounts | falling due within one year | ||||||
| 2022f | 2021f | |||||||
| Other taxation | and social security | 2,447 | 1,777 | |||||
| Trade creditors | 21,891 | 17,245 | ||||||
| Other creditors | 9,126 | 8,356 | ||||||
| Accruals and | deferred | income | 2,220 | 1,877 | ||||
| 35,684 | 29,255 |