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

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)