| Reference | and Administrative | and Administrative | Details | |
|---|---|---|---|---|
| Trustees' | Report | |||
| 2 to 5 | ||||
| Independent Examiner's |
Report | |||
| Statement | of Financial | Activities | ||
| 7to 8 | ||||
| Balance Sheet | ||||
| Notes to the Financial Statements | ||||
| 10to 16 |
| Recognised G |
ains and Losses |
) |
|||
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| funds | 2022 | ||||
| Mote | |||||
| Income and Endowments | from: | ||||
| Charitable activities |
|||||
| Other trading activities Investment income |
65,340 5,689 |
65,340 5,689 |
|||
| Other income | 3 | 3 | |||
| 3,411 | 3,411 | ||||
| Total income | |||||
| 74,443 | 74,443 | ||||
| Expenditure on: |
|||||
| Raising funds | |||||
| Charitable activities |
(3,047) | (3,047) | |||
| (64,400) | (64,400) | ||||
| Total expenditure Gains/losses on investment |
assets | (67,447) (3,435) |
(67,447) (3,435) |
||
| Net income | |||||
| 3,561 | 3,561 | ||||
| Net movement in funds |
|||||
| Reconciliation of |
funds | 3,561 | 3,561 | ||
| Total funds brought | forward | 93,414 | 93,414 | ||
| Total funds carried | forward | 15 | 96,975 | 96,975 | |
| Unrestricted | Total | ||||
| funds | 2021 | ||||
| Note | 6 | 6 | |||
| Income and Endowments | from: | ||||
| Charitable activities |
|||||
| Investment income |
69,023 | 69,023 | |||
| Other income | 226 | 226 | |||
| 436 | 436 | ||||
| Total income | |||||
| 69,685 | 69,685 | ||||
| Expenditure on: |
|||||
| Charitable activities |
|||||
| (66,285) | (66,285) | ||||
| Total expenditure | |||||
| Gains/losses on investment |
assets | (66,285) 1,344 |
(66,285) 1,344 |
||
| Net income | |||||
| 4,744 | 4,744 | ||||
| Net movement in funds |
|||||
| Reconciliation offunds |
4,744 | 4,744 | |||
| Total funds brought | forward | 88,671 | 88,671 |
| Recognise | d Gains and Losses |
) |
||||
|---|---|---|---|---|---|---|
| Unrestricted | Total | |||||
| funds | 2021 | |||||
| Note | 6 | |||||
| Total | funds | carried | forward | 15 | 93,415 | 93,415 |
| Balance Sheet as at 3 | 1August 20 | 22 | |||
|---|---|---|---|---|---|
| Note | 2022 | 2021f | |||
| Current assets | |||||
| Debtors | |||||
| Investments | 11 | 2,761 | 2,275 | ||
| Cash at bank | and in hand | 12 13 |
32,908 69,194 |
36,344 59,929 |
|
| 104,863 | 98,548 | ||||
| Creditors: Amounts | falling due within one year | 14 | (7,888) | (5,133) | |
| Net assets | 96,975 | 93,415 | |||
| Funds ofthe chadty: | |||||
| Unrestricted | income | funds | |||
| Unrestricted | funds | 96,975 | 93,415 | ||
| Total funds | 15 | 96,975 | 93,415 |
| Unrestncted | ||||
|---|---|---|---|---|
| funds | Total | |||
| General | 2022 | |||
| Grant- Tandridge District Council Grant- HMRC Furlough Room Hire and IT income |
6 4,667 1,192 59,480 |
F 4,667 1,192 59,480 |
||
| 65,339 | 65,339 | |||
| Unrestricted | ||||
| funds | Tots I | |||
| Grant - Tandridge District Council Grant - Co-op Grant - HMRC Furlough Room Hire and IT income |
General 6 18,108 980 15,652 34,283 |
2021f 18,108 980 15,652 34,283 |
||
| 69,023 | 69,023 |
| Unrestricted | ||||||||
|---|---|---|---|---|---|---|---|---|
| funds | Total | |||||||
| Events income; | General | fundsf | ||||||
| Other events | income | 5,689 | 5,689 | |||||
| Total for 2022 | 5,689 | 5,689 | ||||||
| Total for 2021 | ||||||||
| 5 Investment |
income | |||||||
| Unrestricted | ||||||||
| funds | Total | |||||||
| General | funds | |||||||
| Interest receivable | and similar | income; | 6 | 6 | ||||
| Interest receivable | on bank | deposits | ||||||
| Total for 2022 | ||||||||
| Total for 2021 | 226 | 226 | ||||||
| 6 Expenditure |
on | charitable | activities | |||||
| Unrestricted | ||||||||
| funds | Total | |||||||
| General | funds | |||||||
| Allocated support Governance costs |
costs | Note 7 7 |
6 62,923 1,477 |
62,923 1,477 |
||||
| Total for 2022 | 64,400 | 64,400 | ||||||
| Total for 2021 | 66,285 | 66,285 | ||||||
| Total | ||||||||
| expenditure |
| Unrestncted | ||||
|---|---|---|---|---|
| funds | Total | |||
| General | funds | |||
| Other governance Allocated support |
costs costs |
37 1,440 |
6 37 1,440 |
|
| Total for | 2022 | 1,477 | 1,477 | |
| Total for | 2021 | 1,480 | 1,480 |
| Listed other shares | Listed other shares | 2022 | 2021f | |
|---|---|---|---|---|
| 32,908 | 36,344 | |||
| 13Cash and | cash equivalents | |||
| 2022 | 2021 | |||
| Cash on hand | 6 | 6 | ||
| Cash at bank | 100 | 100 | ||
| 69,094 | 59,829 | |||
| 69,194 | 59,929 | |||
| 14Creditors: | amounts | falling due within one year | ||
| 2022 | 2021 | |||
| Other taxation Other creditors |
and social | security | 6 857 |
1,024 |
| Accruala | (2) | |||
| 7,031 | 4,111 | |||
| 7,888 | 5,133 |
| Accruala 15Funds |
7,031 7,888 |
(2 4,111 5,133 |
||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| 1 September 2021 6 |
Incoming resources 6 |
Resources expended |
Other recognised gains/(losses) 6 |
Balance at 31 August 2022 6 |
||
| Unrestricted | funds | |||||
| General Designated |
72,858 20,556 |
71,396 | (64,400) | (3,435) | 76,419 20,556 |
|
| Total funds | 93,414 | 71,396 | ~64,45~3 | ~(3,435 | 96,975 |
| Notes | to the Fi | nancial Stateme | nts for the |
Year Ended | 31August | 2022 |
|---|---|---|---|---|---|---|
| Balance at | ||||||
| 1 September 2020 |
Incoming resources |
Resources expended |
Other recognised gains/(losses) |
Balance at 31 August 2021 |
||
| F | 8 | |||||
| Unrestricted | funds | |||||
| General | 68,115 | 69,685 | (66,285) | 1,344 | 72,859 | |
| Designated | 20,556 | 20,556 | ||||
| Total funds | 88,671 | 69,885 | ~466,285 | 1,344 | 93,415 |
| 16Anal | ysis of net assets between |
funds | ||
|---|---|---|---|---|
| Total funds | ||||
| Current Current |
assets liabilities |
Unrestricted General F 84,307 (7,888) |
funds Designated f 20,556 |
at 31August 2022 104,863 (7,888) |
| Total net assets | 76,419 | 20,556 | 96,975 | |
| Total funds | ||||
| Unrestricted General |
funds Designated |
at 31August 2021 |
||
| Current Current |
assets liabilities |
6 77,993 (5,133) |
6 20,555 |
98,548 (5,133) |
| Total net assets | 72,860 | 20,555 | 93,415 |
| Unrestricted | Funds | |||
|---|---|---|---|---|
| Total | Total | |||
| Unrestricted | Unrestricted | |||
| Funds | Funds | |||
| 2022 | 2021 | |||
| 6 | 6 | |||
| Income and Endowments | from: | |||
| Charitable activities |
||||
| Other trading activities Investment income |
65,340 5,689 |
69,023 | ||
| Other income | 3 | 226 | ||
| 3,411 | 436 | |||
| Total income | ||||
| 74,443 | 69,685 | |||
| Expenditure on: |
||||
| Raising funds Charitable activities |
(3,047) | |||
| (64,400) | (66,285) | |||
| Total expenditure | 767.4477 | ~66,2662 | ||
| Net income | ||||
| 6,996 | 3,400 | |||
| Net movement in funds |
6,996 | 3,400 | ||
| Reconciliation of |
funds | |||
| Total funds brought | forward | 93,414 | 88,671 | |
| Total funds carded | forward | 100,410 | 92,071 |
| Total | Total | |||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Income and Endowments from: |
6 | 6 | ||
| Charitable activities (analysed below) Other trading activities (analysed below) Investment income (analysed below) Other income (analysed below) |
65,340 5,689 3 3,411 |
69,023 226 436 |
||
| Total income | ||||
| Expenditure on: |
74,443 | 69,685 | ||
| Raising funds (analysed below) Charitable activities (analysed below) Total expenditure |
(3,047) (64,400) |
(66,285) | ||
| (67,447) | (66,285) | |||
| Net income | ||||
| 6,996 | 3,400 | |||
| Net movement in funds |
||||
| Reconciliation offunds |
6,996 | 3,400 | ||
| Total funds brought forward Total funds carded forward |
93,414 100,410 |
88,671 92,071 |
| Total | Total | ||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| 6 | |||||
| Charitable activities |
|||||
| Letting of non-investment objects |
property | in furtherance | ofthe charity's | ||
| Grants receivable | 59,480 | 34,283 | |||
| 5,860 | 34,740 | ||||
| 65,340 | 69,023 | ||||
| Other trading activities | |||||
| Fundralsing income |
|||||
| 5,689 | |||||
| 5,689 | |||||
| Investment income |
|||||
| Income from listed investments | |||||
| Interest on cash deposits | 214 | ||||
| 12 | |||||
| 226 | |||||
| Other income | |||||
| Other income | |||||
| 3,411 | 436 | ||||
| 3,411 | 436 | ||||
| Raising funds | |||||
| Other fundraising costs |
|||||
| (3,047) | |||||
| (3,047) | |||||
| Charitable activities |
|||||
| Wages and salaries | |||||
| Rates | (32,927) | (41,096) | |||
| Light, heat and power | (283) | (1,387) | |||
| Insurance | (7,085) | (6,355) | |||
| Repairs and maintenance | (2,400) | (2,322) | |||
| Telephone and internet |
(11,669) | (10,515) | |||
| Computer software and maintenance Printing, postage and stationery Subscriptions &licences |
costs | (848) (1,018) (561) |
(644) (691) (213) |
||
| Sundry expenses | (750) | (517) | |||
| Cleaning | (419) | (320) | |||
| Advertising | (4,803) | (668) | |||
| Solicitors fees | (160) | (17) | |||
| Bank charges | (60) | ||||
| Independent examiner's |
fee | (37) | |||
| (1,440) | (1,480) | ||||
| (64,400) | (66,285) |