| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | Ito2 | |||
| Independent Examiner's |
Report | |||
| Statement | ofFinancial | Activities | ||
| Balance | Sheet | |||
| Notes to | the Financial | Statements | 6to8 | |
| Detailed | Statement of | Financial | Activities | 9to 10 |
| FORTHE | YEAR | ENDED 31 MAR | CH 2023 | |||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | ||||||
| INCOMING RESOURCES |
||||||
| Incoming resources from generated Investment income |
funds | 81 | 81 | |||
| Incoming resources from charitable Community Centre |
activities | 27,657 | 27,657 | 32,891 | ||
| Community Centre Bar |
67,409 | 67,409 | 35,460 | |||
| Total incoming resources |
95,147 | 95,147 | 68,353 | |||
| RESOURCES EXPENDED | ||||||
| Charitable activities Community Centre Bar Community Centre Governance & support costs |
51,400 47,503 512 |
51,400 47,503 512 |
25,166 42,034 964 |
|||
| Total resources expended |
99,415 | 99,415 | 68,164 | |||
| NET INCOMING RESOURCES |
(4,268) | (4,268) | 189 | |||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward |
34,897 | 34,897 | 34,708 | |||
| TOTAL FUNDS CARRIED FORWARD | 30,629 | 30,629 | 34,897 |
| AT 31 M | ARCH 2023 | ||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| Notes | E | ||||||
| FIXED ASSETS | |||||||
| Tangible assets |
|||||||
| CURRENT ASSETS | |||||||
| Stocks | 3,324 | 3,324 | 5,119 | ||||
| Cash at bank and | in hand | 27,919 | 27,919 | 30,259 | |||
| 31,243 | 31,243 | 35,378 | |||||
| CREDITORS Amounts falling |
due within | one year | (614) | (614) | (481) | ||
| NET CURRENT ASSETS | 30,629 | 30,629 | 34,897 | ||||
| TOTAL ASSETSLESS CURRENT | |||||||
| LIABILITIES | 30,629 | 30,629 | 34,897 | ||||
| NET ASSETS | 30,629 | 30,629 | 34,897 | ||||
| FUNDS | |||||||
| Unrestricted funds |
30,629 | 30,629 | 34,897 | ||||
| TOTAL FUNDS | 3~0629 | ~30629 | 34 897 |
| . | STAFF COS | TS | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||
| Barstaff salaries | 11,258 | 8,488 | ||||||||
| Staff salaries | 15,390 | 14,976 | ||||||||
| Other pension | costs | 426 | 565 | |||||||
| 27,074 | 24,029 | |||||||||
| The average monthly |
number | ofemployees | during | the year | was as follows: | |||||
| 2023 | 2022 | |||||||||
| Administrative | 1 | 1 | ||||||||
| No employees | received emoluments | in excess of | f60,000, | |||||||
| 5. | TANGIBLE | FIXED ASSETS | ||||||||
| Plant and | Fixtures and | |||||||||
| Machinery | fittings 'E |
Totals f |
||||||||
| COST | ||||||||||
| At 1 April 2022 Additions |
22,724 1,761 |
18,375 | 41,099 1,761 |
|||||||
| At 31March | 2023 | 24,485 | 18,375 | 42,860 | ||||||
| DEPRECIATION At 1 April 2022 Charge for year |
22,724 1,761 |
18,375 | 41,099 1,761 |
|||||||
| At 31 March | 2023 | 24,485 | 18,375 | 42,860 | ||||||
| NET BOOK | VALUE | |||||||||
| At 31March | 2023 | |||||||||
| At 3 1 March | 2022 | |||||||||
| 6. | STOCKS | |||||||||
| 2023 | 2022 | |||||||||
| f, | E | |||||||||
| Stocks | 3,324 | 5,119 | ||||||||
| 7. | CREDITORS: AMOUNTS | FALLING | DUE WITHIN | ONE YEAR | ||||||
| 2023 | 2022 | |||||||||
| Taxation and |
social | security | 614 | 481 | ||||||
| 614 | 481 |
| MOVEM | ENT | IN FUN | DS | ||||
|---|---|---|---|---|---|---|---|
| Net | |||||||
| movement in |
|||||||
| At 1.4.22 | funds | At31.3.23 | |||||
| Unrestricted | funds | ||||||
| General | fund | 34,897 | (4,268) | 30,629 | |||
| TOTAL | FUNDS | 34,897 | (4,268) | 30,629 | |||
| Net movement | in funds, | included | in the above are as follows: | ||||
| Incoming | Resources | Movement in |
|||||
| resources | expended | funds f |
|||||
| Unrestricted | funds | ||||||
| General | fund | 95,147 | 99,415 | (4,268) | |||
| TOTAL | FU | DS | 95,147 | 99415 | (4268) |
| FOR THE YEAR ENDED 31M | ARCH 2023 | |||
|---|---|---|---|---|
| 2023 | 2022 | |||
| INCOMING RESOURCES | ||||
| Investment income |
||||
| Deposit account interest | 81 | |||
| Incoming resources Community Centre |
from charitable | activities | 27,657 | 32,891 |
| Community Centre Bar |
67,409 | 35,460 | ||
| 95,147 | 68,353 | |||
| COST OF SALES | ||||
| Bar purchases | 38,347 | 19,329 | ||
| Opening stock Closing stock Barstaff salaries |
5,119 (3,324) 11,258 |
2,468 (5,119) 8,488 |
||
| 51,400 | 25,166 | |||
| RESOURCES EXPENDED | ||||
| Charitable activities Staff salaries Pensions Staff Training Rent, rates and water Insurance Light and heat Telephone Postage and stationery Sundries Repairs & renewals Cleaning Security Entertainment Waste management Grounds maintenance |
15,390 426 377 2 323 677 7,588 1,047 153 454 9,639 1,383 234 561 1,298 2,675 |
14,976 565 223 924 3,656 707 84 842 7,596 1,080 680 291 464 2,245 |
||
| Accountancy fees Printer consumables Donations Depreciation charge |
1,200 198 120 1,760 47,503 |
260 7,441 42,034 |
||
| Governance costs |
||||
| Legal fees | 203 | 180 |
| 2023 | 2022 |
|---|---|
| 309 | 784 |
| (4,268) | 189 |