OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-03-31-accounts

Page
Trustees'
report
1-5
Statement oftrustees' responsibilities
independent
auditor's
report 7-9
Statement
offinancial
activities to
Balance sheet 11 - 12
Statement
ofcash flows
13
Notes to the financial statements 14-27

Unrestricted Restricted Total Unrestricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
Notes 6 6 8 6 6
I
eand en
ants from
Donations
and legacies
58,184 22,502 80,686 76,360 108,809 185,169
Charitable
activities
613,766 253,812 867,578 625,709 258,580 884,289
Other trading activities 16,568 16,568 1,005 1,005
Investments 4,077 4,077 3,906 3,906
Other income 1,169 1,169 468 468
Total income 693,764 276,314 970,078 707,448 367,389 1,074,837
~E*
di
Raising funds 6 4,480 4,480 390 390
Charitable
activities
7 684,621 307,041 991,662 701,769 322,814 1,024,583
Total expenditure 689,101 307,041 996,142 702,159 322,814 1,024,973
Net gains/(losses) on
investments 11,923 11,923 (1,804) (1,804)
Net movement in funds 16,586 (30,727) (14,141) 3,485 44,575 48,060
Fund balances at 1 April 2021 295,577 53,075 348,652 292,092 8,500 300,592
Fund balances at 31 March
2022 312,163 22,348 334,511 295,577 53,075 348,652

2022 2021
Notes 6
Fixed assets
Tangible assets 13 19,356 30,256
Investments 14 91,786 79,863
111,142 110,119
Current assets
Debtors 15 39,315 46,521
Cash at bank and in hand 311.713 336,226
351,028 382,747
Creditors: amounts falling due within
one year 16 (127,659) (144,214)
Net current assets 223,369 238,533
Total assets less current liabilities 334,511 348,652
Income funds
Restricted
funds
22,348 53,075
(Jatgsttlgtekfuggh
Designated
funds
20 58,055 57,178
General
unrestricted
funds 254,108 238,399
312,163 295,577
334,511 348,652

2022 2021
Notes 6
Cash flows from operating activities
Cash (absorbed
by)/generated
from 24
operations (27,483) 65,061
Investing activities
Purchase of tangible
fixed assets
(1,107) (4,080)
Investment income received 4,077 3,906
Net cash generated
from/(used
in)
investing activities 2,970 (174)
Net cash used in financing activities
Net (decrease)fincrease
in
cash and cash
equivalents (24,513) 64,887
Cash and cash equivalents at beginning ofyear 336,226 271,339
Cash and cash equivalents at end of year 311,713 336,226

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
E E f f f f
Donations
and gifts
16,094 7,852 23,946 36,060 36,060
Other grants 42,090 14,650 56,740 40,300 108,809 149,109
58,184 22,502 80,686 76,360 108,809 185,169
Grants receivable for
core activities
Lloyds Foundation 33,300 33,300 33,300 33,300
The National
Lottery
Fund 29,708 29,708
Homeless
Link
7,000 20,000 27,000
Grants for children's play
area 22,152 22,152
Other COVID Grants 23,597 23,597
Community
Foundation
6,307 6,307 13,352 13,352
Activity club 14,650 14,650
First Give Grant 1,000 1,000
Skipton
Building Society
1,000 1,000
Route 66Team 483 483
42,090 14,650 56,740 40,300 108,809 149,109
Other trading activities
Unrestricted Unrestricted
funds funds
2022 2021
E f
Fundraising
events
16,568 1,005

2022 2021
f f
Accommodation and support 834,484 848,443
Activity club 33,094 35,846
867,578 884,289
Analysis
by
fund
Unrestricted funds 613,766 625,709
Restricted funds 253,812 258,580
867,578 884,289

Unrestricted Unrestricted
funds funds
2022 2021
f f
Income from unlisted investments 3,962 3,679
Bank Interest 115 227
4,077 3,906

Unrestricted Unrestricted
funds funds
2022f 2021f
Fundraisin and ublicit
Other fundraising costs 4,480 390
4,480 390

Accommodation Activity Total Accommodation Activity Total
and support club 2022 and support club 2021
Stae costs 558,151 31,699 589,850 578,764 27,558 606,322
Depreciation and
impairment 5,756 5,756 6,360 6,360
Recruitment and
training 6,095 844 6,939 7,356 432 7,788
Travel 226 226 290 290
Premises 280,176 10,045 290,221 272,840 6,944 279,784
850,404 42,588 892,992 ee5,610 34,934 900,544
Share ofsupport
costs (see note 9)
86,336 86,336 113,556 113,556
Share of
governance
(see note 9)
costs 12,334 12,334 10,483 10,483
949,074 42,588 991,662 989,649 34,934 1,024,583
Analysis
by fund
Unrestricted funds 684,621 684,621 701,769 701,769
Restricted funds 264,453 42,588 307,041 287,880 34,934 322,814
949,074 42,588 991,662 989,649 34,934 1,024,583

Support costs
Support Governance 2022 Support Governance 2021
costs costs costs costs
6 f f f
Staff costs 28,075 4,954 33,029 25,351 4,474 29,825
Depreciation 6,251 6,251 6,398 6,398
Recruitment
and training
6,309 6,309 697 697
Travel 16 16 20 20
Office premises 9,804 9,804 9,698 9,698
Other core costs 35,881 35,881 71,392 71,392
Accountancy 5,768 5,768 5,415 5,415
Other governance costs
1,612 1,612 594
86,336 12,334 98,670 113,556 10,483 124,039
Analysed
between
Charitable
activities
86,336 12,334 98,670 113,556 10,483 124,039
Auditor's
remuneration
The analysis
of auditor's
remuneration is as follows.
2022 2021
f
Audit ofthe annual accounts 3,350 3,150
Non-audit
services
Non-audit
services
- accountancy 2,410 2,250

The averag e monthly
number
of
employees
during
the year was:
2022 2021
Number Number
Charitable activities 31 30
Management and admimistrahon ofthe charity 3 4
34 34
Employment costs 2022 2021
f 5
Wages and salaries 570,123 583,212
Social security costs 33,429 32,238
Other pension costs 19,327 20,697
622,879 636,147
13 Tangible fixed assets Tangible fixed assets
Fixtures, fittings and equipment
6
Cost
At 1 April 2021 56,677
Additions 1,107
At 31 March 2022 57,784
Depreciation and impairment
At 1 April 2021 26,421
Depreciation charged in the year 12,007
At 31 March 2022 38,428
Carrying
amount
At 31 March 2022 19,356
At 31 March 2021 30,256

Unlisted
investments
5
Cost or valuation
At 1 April 2021 79,863
Valuation changes 11,923
At 31 March 2022 91,786
Carrying amount
At 31 March 2022 91,786
At 31 March 2021 79,863

15 Debtors
2022 2021
Amounts
falling due
within one year: 5 5
Trade debtors 32,800 35,649
Prepayments and accrued income 6,515 10,872
39,315 46,521
16 Creditors: amounts falling due within one year
2022 2021
Notes 5 5
Other taxation and social security 15,222 15,399
Deferred income 17 44,438 62,281
Trade creditors 11,670 10,162
Other creditors 48,851 47,472
Accruals 7,478 8,900
127,659 144,214
17 Deferred income
2022
5
2021f
Other deferred income 44,438 62,281

Movement ln funds Movement in funds
Balance at Incoming Resources Balance at Incoming Resources Balance st
1 April 2020
E
resources
f
expended
f
1April 2021 resources
E
expended
f
31 March 2022
f.
Children in
Need 35,846 (35,846) 42,918 (42,588) 330
Big Lottery
CCTV 8,500 (1,229) 7,271 (1,229) 6,042
RC
Supporting
People 122,620 (123,911) (1,291) 118,625 (120,609) (3,275)
CC
Supporting
People 120,114 (107,204) 12,910 109,093 (103,730) 18,273
Community
Volunteer 13,352 (7,045) 6,307 (6,307)
The National
Lottery Fund 29,708 (29,233) 475 (475)
RC
Children' s
Play Area 22,152 22,152 5,739 (27,891)
Other COVID
19Grants 23,597 (18,346) 5,251 (61) (4,212) 978
8,500 367,389 (322,814) 53,075 276,314 (307,041) 22,348

Movement in funds Movement in funds
Balance at Incoming Resources Balance at Incoming Resources Balance at
1 April 2020
f
resources
f
expended
f
1April 2021
f
resources
f
expended 31 March 2022
f
Emergency
fund 1,280 22,485 (13,051) 10,714 3,184 (11,718) 2,180
Furniture
renewals 35,964 10,500 46,464 9,411 55,875
37,244 32,985 (13,051) 57,178 12,595 (11,718) 58,055
Emergency Fund
A hardship fund for residents.

21 Analysis of net assets between
funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
f f f f f
Fund balances at 31
March 2022 are
represented by:
Tangible assets 13,314 6,042 19,356 22,984 7,272 30,256
Investments 91,786 91,786 79,863 79,863
Current assets/
(liabilities) 148,971 16,306 223,369 141,552 45,803 238,533
254,071 22,348 334,511 244,399 53,075 348,652

2022
f.
2021f
Within one year 4,538 3,835
Between two and five years 11,794 4,309
16,332 8,144

24 Cash generated
from
operations operations 2022 2021
6 f
(Deficit)/surpus
for the
year (14,141) 48,060
Adjustments
for.
Investment
income recognised
in statement offinancial activities (4,077) (3,906)
Fair value gains and losses on investments (11,923) 1,804
Depreciation
and impairment
oftangible
fixed assets 12,007 12,758
Movements
in working
capital:
Decrease/(increase)
in
debtors 7,206 (206)
Increase/(decrease)
in
creditors 1,288 (11,067)
(Decrease)/increase
in
deferred income (17,843) 17,618
Cash (absorbed
by)/generated
from operations (27,483) 65,061
25 Analysis
ofchanges
in net funds
The charity had no debt during the year.