| Page | ||
|---|---|---|
| Report ofthe Trustees | 1 to | 2 |
| Independent Examiner's Report |
||
| Statement ofFinancial Activities | ||
| Balance Sheet | ||
| Notes to the Financial Statements | 6 to | 13 |
| Detailed Statement ofFinancial Activities | 14 to | 15 |
| 31.3.23 | 31.3.22 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| fund | funds | funds | funds | |||
| Notes | ||||||
| INCOME AND ENDOWMENTS | ||||||
| FROM | ||||||
| Donations and legacies |
35,909 | 35,909 | 14,520 | |||
| Charitable activities |
||||||
| Lon Borough OfRedbridge | 16,016 | 16,016 | 16,561 | |||
| Other trading activities | 2 | 18,053 | 18,053 | 14,987 | ||
| Investment incoine |
3 | 1,038 | 1,038 | 1,050 | ||
| Total | 55,000 | 16,016 | 71,016 | 47,118 | ||
| EXPENDITURE ON | ||||||
| Raising funds | 4 | 57,739 | 57,739 | 23,729 | ||
| Charitable activities |
||||||
| Lon Borough OfRedbridge | 16,016 | 16,016 | ||||
| GENERAL | 10,842 | 10,842 | 2,735 | |||
| LBC/CHA | 9,271 | |||||
| Total | 68,581 | 16,016 | 84,597 | 35,735 | ||
| NET INCOME/(EXPENDITURE) | (13,581) | (13,581) | 11,383 | |||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought forward |
196,669 | 18,821 | 215,490 | 204,107 | ||
| TOTAL FUNDS CARRIED | ||||||
| FORWARD | 183,088 | 18,821 | 201,909 | 215,490 |
| 31.3.23 | 31.3.22 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets | 7 | 1,228 | 1,228 | 1,584 | |
| CURRENT ASSETS | |||||
| Debtors | 8 | 20,730 | 20,730 | 20,730 | |
| Cash at bank and in hand | 206,015 | 17,081 | 223,096 | 236,321 | |
| 226,745 | 17,081 | 243,826 | 257,051 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
9 | (44,885) | 1,740 | (43,145) | (43,145) |
| NET CURRENT ASSETS | 181,860 | 18,821 | 200,681 | 213,906 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 183,088 | 18,821 | 201,909 | 215,490 | |
| NET ASSETS | 183,088 | 18,821 | 201,909 | 215,490 | |
| FUNDS | 10 | ||||
| Unrestricted funds |
183,088 | 196,669 | |||
| Restricted funds |
18,821 | 18,821 | |||
| TOTAL FUNDS | 201,909 | 215,490 |
| 2. | OTHER TRADING ACTIVITIES | ||
|---|---|---|---|
| 31.3.23 | 31.3.22 | ||
| Trip Collections | 16,455 | 13,151 | |
| Arti | 1,598 | 1,836 | |
| 18,053 | 14,987 | ||
| 3. | INVESTMENT INCOME | ||
| 31.3.23 | 31.3.22 | ||
| Deposit account interest | 1,038 | 1,050 |
| Raising donations | and legacies | ||
|---|---|---|---|
| 31.3.23 | 31.3.22 | ||
| Voluntary/Welfare | exps. | 150 | |
| Support costs | 500 | 500 | |
| 650 | 500 |
| Investment | management | management | costs | ||
|---|---|---|---|---|---|
| 31.3.23 | 31.3.22 | ||||
| Administrative | expenses | 1,153 | 1,782 | ||
| Maintenance | charges | 56 | 110 | ||
| 1,209 | 1,892 | ||||
| Aggregate | amounts | 57,739 | 23,729 |
| COMPAR | ATIVES FORTHE STATEMENT | OF FINANCIAL | ACTIVITIES | |
|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||
| fund | funds | funds | ||
| INCOME | AND ENDOWMENTS FROM | |||
| Donations | and legacies | 14,520 | 14,520 | |
| Charitable | activities | |||
| Lon Borough OfRedbridge | 16,561 | 16,561 | ||
| Other trading activities | 14,987 | 14,987 | ||
| Investment | income | 1,050 | 1,050 | |
| Total | 30,557 | 16,561 | 47,118 | |
| EXPENDITURE ON | ||||
| Raising funds | 22,679 | 1,050 | 23,729 |
| 6. | COMPARATIVES | FOR THE STATEMENT OF FINANCIAL | FOR THE STATEMENT OF FINANCIAL | FOR THE STATEMENT OF FINANCIAL | ACTIVITIES— | ACTIVITIES— |
|---|---|---|---|---|---|---|
| continued | ||||||
| Unrestricted | Restricted | Total | ||||
| fund | funds | funds | ||||
| Charitable activities |
||||||
| GENERAL | 2,735 | 2,735 | ||||
| LBC/CHA | 9,271 | 9,271 | ||||
| Total | 25,414 | 10,321 | 35,735 | |||
| NET INCOME | 5,143 | 6,240 | 11,383 | |||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forward | 191,526 | 12,581 | 204,107 | ||
| TOTAL FUNDS CARRIED | ||||||
| FORWARD | 196,669 | 18,821 | 215,490 | |||
| 7. | TANGIBLE FIXEDASSETS | |||||
| Fixtures | ||||||
| and | Computer | |||||
| fittings | equipment | Totals | ||||
| COST | ||||||
| At 1 April 2022 and | 31March 2023 | 10,051 | 7,236 | 17,287 | ||
| DEPRECIATION | ||||||
| At 1 April 2022 | 9,651 | 6,052 | 15,703 | |||
| Charge for year | 60 | 296 | 356 | |||
| At 31March 2023 | 9,711 | 6,348 | 16,059 | |||
| NET BOOK VALUE | ||||||
| At 31 March 2023 | 340 | 888 | 1,228 | |||
| At 31March 2022 | 400 | 1,184 | 1,584 |
| 8. | DEBTORS:AMOUNTS FALLING DUK | DEBTORS:AMOUNTS FALLING DUK | WITHIN ONK YEAR | ||
|---|---|---|---|---|---|
| 31.3.23 | 31.3.22 | ||||
| f. | |||||
| Trade debtors | 20,730 | 20,730 | |||
| 9. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONK YEAR | ||||
| 31.3.23 | 31.3.22 | ||||
| Trade creditors | 36,000 | 36,000 | |||
| Other creditors | 7,145 | 7,145 | |||
| 43,145 | 43,145 | ||||
| 10. | MOVEMENT IN FUNDS | ||||
| Net | |||||
| movement | At | ||||
| At 1.4.22 | in funds | 31.3.23 | |||
| Unrestricted funds |
|||||
| General fund | 196,669 | (13,581) | 183,088 | ||
| Restricted funds | |||||
| London Borough OfRedbridge | 18,821 | 18,821 | |||
| TOTAL FUNDS | 215,490 | (13,581) | 201,909 | ||
| Net movement in funds, included |
in the above are as follows: | ||||
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| Unrestricted funds |
|||||
| General fund | 55,000 | (68,581) | (13,581) | ||
| Restricted funds | |||||
| London Borough OfRedbridge | 16,016 | (16,016) | |||
| TOTAL FUNDS | 71,016 | (84,597) | (13,581) |
| Net | |||
|---|---|---|---|
| movement | At | ||
| At 1.4.21 | in funds | 31.3.22 | |
| Unrestricted funds |
|||
| General fund | 191,526 | 5,143 | 196,669 |
| Restricted funds | |||
| London Borough OfRedbridge | 12,581 | 6,240 | 18,821 |
| TOTAL FUNDS | 204,107 | 11,383 | 215,490 |
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| Unrestricted funds |
|||
| General fund | 30,557 | (25,414) | 5,143 |
| Restricted funds | |||
| London Borough OfRedbridge | 16,561 | (10,321) | 6,240 |
| TOTAL FUNDS | 47,118 | (35,735) | 11,383 |
| Net | |||
|---|---|---|---|
| movement | At | ||
| At 1.4.21 | in funds | 31.3.23 | |
| Unrestricted funds |
|||
| General fund | 191,526 | (8,438) | 183,088 |
| Restricted funds | |||
| London Borough OfRedbridge | 12,581 | 6,240 | 18,821 |
| TOTAL FUNDS | 204,107 | (2,198) | 201,909 |
| incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| Unrestricted funds |
|||
| General fund | 85,557 | (93,995) | (8,438) |
| Restricted funds | |||
| London Borough OfRedbridge | 32,577 | (26,337) | 6,240 |
| TOTAL FUNDS | 118,134 | (120,332) | (2,198) |
| 31.3.23 | 31.3.22 | ||||
|---|---|---|---|---|---|
| INCOME AND | ENDOWMENTS | ||||
| Donations and |
legacies | ||||
| Membership | 6,658 | ||||
| Misc. Collection | 29,251 | 14,520 | |||
| 35,909 | 14,520 | ||||
| Other trading | activities | ||||
| Trip Collections | 16,455 | 13,151 | |||
| Arti | 1,598 | 1,836 | |||
| 18,053 | 14,987 | ||||
| Investment income |
|||||
| Deposit account | interest | 1,038 | 1,050 | ||
| Charitable activities |
|||||
| Grants | 16,016 | 16,561 | |||
| Total incoming | resources | 71,016 | 47,118 | ||
| EXPENDITURE | |||||
| Raising donations and legacies |
|||||
| Voluntary/Welfare | exps. | 150 | |||
| Other trading | activities | ||||
| Food expenses | 26,506 | 9,618 | |||
| Trip Expenses | 29,374 | 11,719 | |||
| 55,880 | 21,337 | ||||
| Investment management |
costs | ||||
| Administrative | expenses | 1,153 | 1,782 | ||
| Carried forward | 1,153 | 1,782 |
| 31.3.23 | 31.3.22 | |||
|---|---|---|---|---|
| Investment management |
costs | |||
| Brought forward | 1,153 | 1,782 | ||
| Maintenance | charges | 56 | 110 | |
| 1,209 | 1,892 | |||
| Charitable activities |
||||
| Donations | 793 | |||
| Support costs | ||||
| Management | ||||
| Wages | 2,609 | 2,176 | ||
| Rent | 21,429 | 8,305 | ||
| Insurance | 218 | 218 | ||
| Telephone | 637 | 561 | ||
| Postage and | stationery | 645 | 234 | |
| Sundries | 171 | 46 | ||
| Accountancy | 500 | 500 | ||
| Fixtures and | fittings | 60 | 71 | |
| Computer equipment |
296 | 395 | ||
| 26,565 | 12,506 | |||
| Total resources expended | 84,597 | 35,735 | ||
| Net (expenditure)/income | (13,581) | 11,383 |