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
Report ofthe Trustees 1 to 5
Independent
Examiner's
Report
Statement of Financial Activities
Balance Sheet 8 to 9
Notes tothe Financial Statements 10 to 19

31.3.23 31.3.22
Unrestricted Restricted Total Total
fund funds funds funds
Notes F F
INCOME AND ENDOWMENTS FROM
Donations
and legacies
21,142 1,266 22,408 33,641
Charitable
activities
Community
centre
100,713 50,040 150,753 133,769
Other trading
activities
78,066 78,066 65,945
Investment
income
1,301 1,301 58
Otherincome 429
Total 201,222 51,306 252,528 233,842
EXPENDITURE ON
Charitable
activities
Community
centre
241,878 68,152 310,030 261,007
NET INCOME/(EXPENDITURE) (40,656) (16,846) (57,502) (27,165)
RECONCILIATION
OF FUNDS
Total funds brought
forward
200,580 624,450 825,030 852,195
TOTAL FUNDS CARRIED FORWARD 159,924 607,604 767,528 825,030

BALANCE SHEET
31 MARCH 2023
31.3.23 31.3.22
Notes
FIXEDASSETS
Tangible assets 14 607,683 636,605
Investments 15 100 100
607,783 636,705
CURRENT ASSETS
Debtors 16 91,375 69,592
Cash at bank 123,183 132,611
214,558 202,203
CREDITORS
Amounts
falling due within one year
17 (54,813) (13,878)
NET CURRENT ASSETS 159,745 188,325
TOTAL ASSETSLESSCURRENT
LIABILITIES 767,528 825,030
NET ASSETS 767,528 825,030
FUNDS 19
Unrestricted
funds
159,924 200,580
Restricted funds 607,604 624,450
TOTAL FUNDS 767,528 825,030

FOR THE Y FOR THE Y FOR THE Y EAR ENDED 31 MARCH 2 023
2. DONATIONS
AND LEGACIES
31.3.23 31.3.22
P
Donations 2,408 113
Other Grant income 20,000 33,528
22,408 33,641
Grants received, included in the above, are as follows:
31.3.23 31.3.22
Fareham college 2,000
Gosport Borough Grant 20,000 31,528
20,000 33,528
3. OTHER TRADING ACTIVITIES
31.3.23 31.3.22
Fundraising
events
769
Room hire charges receivable 59,003 49,104
Phone mast income 16,750 16,841
Cafe income 1,544
78,066 65,945
4. INVESTMENT INCOME
31.3.23 31.3.22
F
Deposit account interest 1,301 58
5. INCOME FROM CHARITABLE ACTIVITIES
31.3.23 31.3.22
Activity
Community
levy
Community centre 109,873 107,837
Project service fees Community centre 2,840
Grants Community centre 38,040 25,932
150,753 133,769
Grants received, included in the above, are as follows:
31.3.23 31.3.22
F F
Department
ofWork and
Pensions 23,790 25,932
Power for Change 8,000
Vivid Housing 6,250
38,040 25,932

6. OTHER INCOME
31.3.23 31.3.22
CJRS 429
7. CHARITABLE ACTIVITIES COSTS
Direct Support
Costs (see costs (see
note 8) note 9) Totals
Community centre 226,752 83,278 310,030
8. DIRECT COSTS OF CHARITABLE ACTIVITIES
31.3.23 31.3.22
F
Staffcosts 117,765 143,093
Light, heat, water 11,096 10,442
Sundries 6,195 2,469
Cleaning 3,816 1,640
RCT FM Services 42,436 31,947
Travel 474 67
Repairs 14,710 4,958
Training 1,338 2,327
Depreciation: Buildings 15,535 15,535
Depreciation: Fixtures 13,387 13,387
226,752 225,865
9. SUPPORT COSTS
Governance
Management costs Totals
Community centre 80,758 2,520 83,278
Support costs, included in the above, are as follows:
Management
31.3.23 31.3.22
Community Total
centre activities
Insurance 2,761 2,656
Postage and stationery 1,293 1,459
Advertising 860 626
Accounting software 2,426 2,155
Bookkeeping and payroll costs 3,625 3,890
Telephone and internet 7,673 9,786
Computer costs 824 872
Office equipment expensed 1,231 1,585
Legal and professional fees 8,079 654
Bank charges 2,381 1,501
Away day 1,200
Carried forward 31,153 26,384

Management Management -continued
31.3.23 31.3.22
Community Total
centre activities
F
Brought forward 31,153 26,384
Consultancy fees 19,605
Bad debts 5,189
Settlement payment 30,000
80,758 31,573
Governance costs
31.3.23 31.3.22
Community Total
centre activities
F
Independent examiners fee - Gibson
Whitter 2,520 2,400
Independent examiners fee - Rothmans 1,169
2,520 3,569
NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
31.3.23 31.3.22
f.
Depreciation - owned assets 28,922 28,922
Independent examiners fees 2,520 3,569

STAFF COSTS
31.3.23 31.3.22
F
Wages and salaries 107,293 129,701
Social security costs 8,408 10,634
Other pension costs 2,064 2,758
Settlement
payment
30,000
147,765 143,093
The average
monthly
number of employees during the year was as follows:
31.3.23 31.3.22
Charitable
staff
5 6
No employees
received emoluments
in excess of660,000.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund funds funds
F F
INCOME AND ENDOWMENTS FROM
Donations
and legacies
33,641 33,641
Charitable
activities
Community
centre
107,837 25,932 133,769
Other trading
activities
65,945 65,945
Investment
income
58 58
Other income 429 429
Total 207,910 25,932 233,842
EXPENDITURE ON
Charitable
activities
Community
centre
211,644 49,363 261,007
NET INCOME/(EXPENDITURE) (3,734) (23,431) (27,165)
RECONCILIATION OF FUNDS
Total funds brought forward
As previously
reported
193,774 678,092 871,866
Prior year adjustment 10,540 (30,211) (19,671)
As restated 204,314 647,881 852,195
TOTAL FUNDS CARRIED FORWARD 200,580 624,450 825,030

FOR THE YEAR END ED 31 MARCH 2023
14. TANGIBLE FIXEDASSETS
Fixtures
Freehold and
property fittings Totals
F
COST
At 1 April 2022 and 31 March 2023 776,805 68,301 845,106
DEPRECIATION
At 1 April 2022 171,257 37,244 208,501
Charge for year 15,535 13,387 28,922
At 31 March 2023 186,792 50,631 237,423
NET BOOK VALUE
At 31 March 2023 590,013 17,670 607,683
At 31 March 2022 605,548 31,057 636,605
15. FIXEDASSET INVESTMENTS
Shares in
gl'oup
undertakings
MARKET VALUE
At 1 April 2022 and 31 March 2023 100
NET BOOK VALUE
At 31 March 2023 100
At 31 March 2022 100

Investments
represents
the charity's
wholly owned subsidiary
RCT Ent
erprises
CIC.
16. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.23 31.3.22
Trade debtors 73,913 56,796
Amounts
owed by group
undertakings 13,400 8,119
Other debtors 1,965
P repayments 4,062 2,712
91,375 69,592

FOR THE YEA FOR THE YEA R ENDE D 31 MARCH 2023 D 31 MARCH 2023
17. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.23 31.3.22
F
Trade creditors 7,693 5,473
Social security and other taxes 2,344
Other creditors 207 781
Deferred income 4,188
Accrued expenses 42,725 5,280
54,813 13,878
18. ANALYSIS OF NET ASSETS BETWEEN FUNDS
31.3.23 31.3.22
Unrestricted Restricted Total Total
fund funds funds funds
F F
Fixed assets 6,329 601,354 607,683 636,605
Investments 100 100 100
Current assets 208,308 6,250 214,558 202,203
Current
liabilities
(54,813) (54,813) (13,878)
159,924 607,604 767,528 825,030
19. MOVEMENT
IN FUNDS
Net
movement At
At 1.4.22 in funds 31.3.23
F F
Unrestricted
funds
General fund 200,580 (40,656) 159,924
Restricted funds
Freehold
property
605,548 (15,535) 590,013
Covid Community Led Organisation
Recovery Scheme 1,978 (791) 1,187
Coronavirus
Community
Support Fund 4,634 (1,854) 2,780
Power to change C-19Trading Income
Support Scheme 12,290 (4,916) 7,374
Community
workshop
6,250 6,250
624,450 (16,846) 607,604
TOTAL FUNDS 825,030 (57,502) 767,528

Net movement
in
f unds, include d
in the abo
ve are as follows :
Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 201,222 (241,878) (40,656)
Restricted funds
Freehold
property
(15,535) (15,535)
Covid Community Led Organisation
Recovery Scheme (791) (791)
Coronavirus
Community
Support Fund (1,854) (1,854)
Power to change C-19 Trading Income
Support Scheme (4,916) (4,916)
DWP- Youth Hub 43,790 (43,790)
Community
workshop
6,250 6,250
Resident training grants 1,266 (1,266)
51,306 (68,152) (16,846)
TOTAL FUNDS 252,528 (310,030) (57,502)
Comparatives
for
movement in funds
Prior Net
year movement At
At 1.4.21 adjustment in funds 31.3.22
F
Unrestricted
funds
General fund 193,774 10,540 (3,734) 200,580
Restricted funds
Freehold
property
621,083 (15,535) 605,548
Covid Community Led Organisation
Recovery Scheme 20,825 (18,056) (791) 1,978
Coronavirus
Community
Support Fund 18,643 (12,155) (1,854) 4,634
Power to change C-19 Trading Income
Support Scheme 17,541 (5,251) 12,290
678,092 (30,211) (23,431) 624,450
TOTAL FUNDS 871,866 (19,671) (27,165) 825,030

Comparative
net m
ove ment
in
funds,
included
in th
e above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 207,910 (211,644) (3,734)
Restricted funds
Freehold
property
(15,535) (15,535)
Covid Community Led Organisation
Recovery Scheme (791) (791)
Coronavirus
Community
Support Fund (1,854) (1,854)
Power to change C-19 Trading Income
Support Scheme (5,251) (5,251)
DWP- Youth Hub 25,932 (25,932)
25,932 (49,363) (23,431)
TOTAL FUNDS 233,842 (261,007) (27,165)