OpenCharities

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

2022-08-31-accounts

Jane Acreman - Chairperson Jane Acreman - Chairperson
Kealey White- Vice Chair
Leigh Davies —Secretary
Kerry O'Rourke
Amanda
Griggs
Lynette Bell
Carly Szenuako
Treasurer/Administrator:
Mrs SDixon
Inde cadent Examiner:
Sean Clark
Southwell,
Tyrrell %Co.
Chartered
Accountants
41 Baldock Street
Ware
Herts.
SG129DH
Bankers:
National
Westminster
Bank Plc.
Hoddesdon
Chatham
Customer Service
Centre
Western Avenue Waterside Court
Chatham
ME44RT
Re istered Address:
Haslewood
Avenue
Hoddesdon
Herts
EN 11 8HT

Responsibfiities
and basis ofreport
As the charity's
trustees you are responsible
for the preparation
ofthe accounts in accordance with the requirements
ofthe Charities Act
2011('the Act').
I report in respect ofrny examination
ofthe charity's
accounts carried out under secfion 145ofthe Act and in carrying out my examination
I
have followed all the applicable Directions given by tbe Charity Commission
under section 145(5)(b)ofthe Act.
Independent
examiner's
statement
Ihave completed
my examination.
I confirm that uo material matters have come to my attention in connection
with the examination
giving
me cause to believe that in any material
respect:
~ accounting
records were not kept in respect ofthe charity as rcquued
by section 130ofthe Act; or
~ tbe accounts do not accord with those records; or
~ tbe accounts do not comply with the applicable
requirements
concerning the form and content ofaccounts sct out in the
Charities (Accounts and Reports) Regulations 2008 other than any requirement
that the accounts give a 'true and fair view'
which is not a matter considered as part ofan independent
cxarnmation.

Notes 2022 2021
Unrestricted Restricted Total Total
Funds Funds Funds Funds
INCOME
Fees Receivable 13,702 13,702 9,588
Grants and Donations 2 152,088 152,088 125,694
Fund-raising
Events
3 117 117 357
Bank Deposit Interest (Net ofIncome Tsx)
JRS Grant 1,496
Total Incoming resources 165,907 - 165,907 137,135
EXPENDITURE
Accommodation 2,411 2,411 1,809
Insurance 2,044 2,044 2,025
Operational
Costs
761 761 3,911
Salaries and National Insurance 114,085 114,085 96,743
Books and Learning Aids
Snacks and Cleaniag Supplies I/ 10 1,310 I,i12
Advertising 30
StaffTraining 537 537 119
Fees 3,917 3,917 2,199
Payroll Administrative Charges 612 612 600
Sundry Expenses 971 971 1,411
Depreciation
—Equipment
74 74 112
Depreciation
—Premises
Equipment 5,744 5,744 5,773
General Maintenance 4,369 4+69 5/63
Telephone 954 954 895
Management
and Administration
1,039 1,039 903
Other legal and professional costs 3,200
Total expenditure 138,828 - 138,828 126,105
Net income/(expenditure) for the year 27,079 - 27,079 11,030
Transfer between Funds
Net movement
in Funds
27,079 - 27,079 11,030
Fund Balances at 31August 2021 36,988 - 36,988 25,958
Fund Balances at 31August 2022 64,067 - 64,067 36,988
Notes 2022 2021
FIXEDASSETS
Equipment
and Teaching Aids
149
Premises Expenditure
149 224
CURRENT ASSETS
Debtors 272
Cash In Banks
Current Account 65,167 37,792
Savings Account
65,167 38,064
PREPAYMENTS AND ACCRUED INCOME
Prepayment-
Rent
173
65,340 38,064
CURRENT LIABILITIES
Creditors Payable Within
One Year 10 1,422 1,300
NET CURRENT ASSETS 63,918 36,764
NETASSETS 64,067 36,988
REPRESENTED BY:-
RESTRICTEDFUNDS
UNRESTRICTED FUNDS 64,067 36,988
Total Charity Funds 64,067 36,988
Trustee name Signature Ilate

2022 202I
Other 108
Photo cotnmission 117 249
Less expenditure
117 357
4. EMPLOYEES' REMUNERATION
2022 2021
Staff Salaries 112,651 95,888
Etnployer Pension 1,434 855
Employer's National insurance
114,085 96,743

2022 2021
independent Examinatton Fee 408 372
Printing and Stationery 631 531
Subscriptions
1,039 903

2022
f
Cost at 1stSeptember 2018 20,697
Additions
tn Year
Disposals
Cost at 31stAugust 2019 20,697
Depreciation
at 1stSeptember 2018
19,943
Charge for Year 251
Disposals
Depreciation
at 31stAugust 2019
20,194
Net BookValue at 1stSeptember 2018 1,131
Net BookValue at31stAugust 2019 503
Net BookValue at 31st August 2020 336
Net BookValue at31stAugust 2021
Net Hook Value at31stAugust 2022 149
7. PREMISESEXPENDITURE
2022
f
Cost at 1st September 2018
Outside Play Area 10,265
Building Renovation 55,181
65,446
Additions
in year
Cost at 31stAugust 2019 65,446
Depreciation
as at 1st September 2018
52,356
Charge for tbcyear 6,545
Depreciation
at31stAugust 2019
58,901
Net BookValue at 1stSeptember 2018 13,090
Nct BookValue at31stAugust 2019 6~5
Net BookValue at 31stAugust 2020

8. DEBT ORS 2022 2021
g
PAYE aad National Insurance
272
9.PRKPAYMENTS 2022 2021
g
Rent 173
173
10. CREDITORS - Payable within One Year
2022 2021
Penstoa 92 157
PAYE and National Insurance 310
Independent Examiner Fee 408 372
Payroll Administative Charges 6l2 600
Funding received in advance
Rent 171
1,422 1,300