| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| fund | funds | funds | funds | ||||
| Notes | f, | ||||||
| INCOME AND ENDOWMENTS FROM | |||||||
| Donations and legacies |
14,797 | 14,797 | 14,392 | ||||
| Charitable activities |
|||||||
| Hall activities | 20,527 | 20,527 | 45,118 | ||||
| Other trading activities | 7,759 | ||||||
| Investment income |
4 | 4 | 13 | ||||
| Other income | 27,713 | 27 713 | |||||
| Total | 63,041 | 63,041 | 67,282 | ||||
| EXPENDITURE ON | |||||||
| Raising funds | 702 | 701 | 4,092 | ||||
| Charitable activities |
|||||||
| Hall activities | 56,042 | 56,042 | 64,886 | ||||
| Other | 875 | ||||||
| Total | 56,744 | (1) | 56,743 | 69,853 | |||
| NET INCOME/(EXPENDITURE) | 6/97 | 6/98 | (2,571) | ||||
| Transfers behveen |
funds | 13 | ~11 96 | Lll 2~96 | |||
| Net movement in funds |
17/93 | (11/95) | 6@98 | (2,571) | |||
| RECONCILIATION | OFFUNDS | ||||||
| Total funds brought | fonvard | 53%128 | 16,671 | 69,799 | 72,370 | ||
| TOTAL FUNDS CARRIED FORWARD | 70721 | ~576 | 76097 | 69799 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets | 9 | 44487 | 44+87 | 46,918 | |
| CURRENT ASSETS | |||||
| Stocks | 1,015 | 1,015 | 1,578 | ||
| Debtors Cash at bank and in hand |
3@07 ~23 60 |
~576 | 3/07 20 936 |
4,197 18,614 |
|
| 27,882 | 5+76 | 33+58 | 24,389 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
12 | (1,548) | (1+48) | (1,508) | |
| NET CURRENT ASSETS | 26/34 | 5476 | 31,710 | 22,881 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 70,721 | 5/76 | 76,097 | 69,799 | |
| NET ASSETS | 70722 | ~576 | 76 097 | 69,799 | |
| FUNDS | 13 | ||||
| Unrestricted funds Restricted funds |
70,721 ~576 |
53,128 16,671 |
|||
| TOTAL FUNDS | 76 097 | 69,799 |
| The Trustees have obtained the Government |
The Trustees have obtained the Government |
grants | on oAer to them, | including | including | the Job Retention | the Job Retention | |
|---|---|---|---|---|---|---|---|---|
| Scheme and Local Council support grants. | The balance sheet has remained | in a healthy | position. The | |||||
| Trustees, therefore, believe itto be appropriate | to prepare the accounts on | a | going concern basis. | |||||
| 3. | OTHER TRADING ACTIVITIES | |||||||
| 2021 | 2020 | |||||||
| Bar income | 7,759 | |||||||
| 4. | INVESTMENT INCOME | |||||||
| 2021 | 2020 | |||||||
| Deposit account interest | 4 | 13 | ||||||
| 5. | NET INCOME/(EXPENDITURE) | |||||||
| Net income/(expenditure) is stated after charging/(crediting): |
||||||||
| 2021 | 2020 | |||||||
| Depreciation - owned assets | ~231 | 2,676 |
| The average m | onthly number ofem |
ployees during the year was as follows: |
||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Administration | 1 | I | ||
| Bookkeeper | 1 | I | ||
| Caretaker | 2 | 2 | ||
| Cleaner | 2 | 2 | ||
| No employees | received emoluments | in excess of660,000. | ||
| COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES | ||||
| Unrestricted | Restricted | Total | ||
| fund | funds | funds | ||
| INCOME AND ENDOWMENTS | FROM | |||
| Donations and |
legacies | 14,392 | 14,392 | |
| Charitable activities |
||||
| Hall activities | 45,118 | 45,118 | ||
| Other trading | activities | 7,759 | 7,759 | |
| Investment income |
13 | 13 | ||
| Total | 67,282 | 67,282 | ||
| EXPENDITURE ON | ||||
| Raising funds | 4,351 | (259) | 4,092 | |
| Charitable activities |
||||
| Hall activities | 76,797 | (11,911) | 64,886 | |
| Other | 875 | 875 | ||
| Total | 81,148 | (11,295) | 69,853 |
| 8. | COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES - continued | COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES - continued | COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES - continued | COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES - continued | COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES - continued | COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES - continued |
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||||
| fund | funds | funds | ||||
| NET INCOME/(EXPENDITURE) | (13,866) | 11,295 | (2,571) | |||
| RECONCILIATION | OFFUNDS | |||||
| Total funds brought | forward | 66,994 | 5,376 | 72,370 | ||
| TOTAL FUNDS CARRIED | ||||||
| FORWARD | 53,128 | 16,671 | 69,799 | |||
| 9. | TANGIBLE FIXED | ASSETS | ||||
| Improvements | ||||||
| to | Plant and | Computer | ||||
| property | machinery | equipment | Totals f |
|||
| COST | ||||||
| At 1 April 2020 and 31 March 2021 |
35880 | ~29 73 | 1 134 | ~66 87 | ||
| DEPRECIATION | ||||||
| At 1 April 2020 |
16,174 | 1,134 | 19/69 | |||
| Charge for year | ||||||
| At 31 March 2021 | ~382 | 17484 | 1134 | 21900 | ||
| NET BOOK VALUE | ||||||
| At 31 March 2021 | 32,598 | 11789 | ~44 87 |
|||
| At 31 March 2020 | 33,819 | 13,099 | 46,918 |
| 10. | STOCKS | ||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Stocks | ~1015 | 1,578 | |||||
| 11. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||
| 2021 | 2020 | ||||||
| Trade debtors | 2/70 | 1,718 | |||||
| Other debtors | 141 | 697 | |||||
| P repayments | 796 | 1,782 | |||||
| 3/07 | 4,197 | ||||||
| 12. | CREDITORS: AMOUNTS FALLING | DUE WITHIN ONE YEAR | |||||
| 2021 | 2020 | ||||||
| Deposits in advance |
580 | 724 | |||||
| Trade creditors | (484) | (167) | |||||
| Social security and other taxes | 14 | 76 | |||||
| Accruals and deferred | income | ~1438 | 875 | ||||
| 1~8 | 1,508 | ||||||
| 13. | MOVEMENT IN FUNDS | ||||||
| Net | Transfers | ||||||
| movement | between | At | |||||
| At 1.4,20 | in funds | funds | 31.3.21 | ||||
| Unrestricted funds |
|||||||
| General fund |
53,128 | 6+97 | 11+96 | 70,721 | |||
| Restricted funds | |||||||
| Public Works Fund | 13,096 | (11/96) | 1,801 | ||||
| Other Restricted | Funds | 2,132 | 2,132 | ||||
| Supporters Funds |
1 443 | 1 443 | |||||
| 16671 | {11296) | ~576 | |||||
| TOTAL FUNDS | 69799 | 6 298 | 76 097 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| Unrestricted | funds | ||||
| General fund |
63,041 | (56,744) | 6/97 | ||
| Restricted funds |
|||||
| Public Works | Fund | ||||
| TOTAL FUNDS | 63041 | ~56,743) | ~690 | ||
| Comparatives | for movement | in funds | |||
| Net | |||||
| movement | At | ||||
| At 1.4.19 | in funds | 31.3,20 | |||
| Unrestricted | funds | ||||
| General fund |
66,994 | (13,866) | 53,128 | ||
| Restricted funds |
|||||
| Public Works | Fund | 1,801 | 11,295 | 13,096 | |
| Other Restricted Funds | 2,132 | 2,132 | |||
| Supporters Funds |
1 443 | 1 443 | |||
| 5,376 | 11,295 | 16,671 | |||
| TOTAL FUNDS | 72,370 | (2,571) | 69,799 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| Unrestricted | funds | |||
| General fund |
67,282 | (81,148) | (13,866) | |
| Restricted funds | ||||
| Public Works | Fund | 11,295 | 11,295 | |
| TOTAL FUNDS | 67282 | ~69,853) | ~2571) |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At 1.4.19 | in funds | funds | 31.3.21 | ||
| Unrestricted | funds | ||||
| General fund | 66,994 | (7,569) | 11,296 | 70,721 | |
| Restricted funds |
|||||
| Public Works | Fund | 1,801 | 11,296 | (11,296) | 1,80] |
| Other Restricted Funds | 2,132 | 2,132 | |||
| Supporters Funds |
1,443 | 1,443 | |||
| 5 376 | 11,296 | ~)l 296 | 5,376 | ||
| TOTAL FUNDS | 72,370 | 3 727 | 76,097 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| Unrestricted | funds | |||
| General fund |
130,323 | (137,$92) | (7,569) | |
| Restricted funds |
||||
| Public Works | Fund | 11,296 | 11,296 | |
| TOTAL FUNDS | 130,323 | (126,596) | 3,727 |
| 2021 | 2020 | |
|---|---|---|
| INCOME AND ENDOWMENTS | ||
| Donations and legacies |
||
| Parish precepts | 14,797 | 14,392 |
| Other trading activities | ||
| Bar income | 7,759 | |
| Investment income |
||
| Deposit account interest | 13 | |
| Charitable activities |
||
| Hall lettings | 77871 | 33,212 |
| Parish rent | 12,656 | 11,710 |
| Sundry income | 196 | |
| 20+27 | 45,118 | |
| Other income | ||
| Government grants |
27713 | |
| Total incoming resources | 63,041 | 67,282 |
| EXPENDITURE | ||
| Other trading activities | ||
| Opening stock | 1+78 | 1,319 |
| Purchases | 138 | 4,351 |
| Closing stock | ~1,015) | ~)578) |
| 701 | 4,092 | |
| Charitable activities |
||
| Wages | 33,982 | 34,558 |
| Rates &water | 217 | 1,775 |
| Insurance | 759 | 1,113 |
| Light &heat | 6,424 | 5,465 |
| Telephone | 540 | 464 |
| Postage &stationery | 193 | 267 |
| Advertising | 143 | |
| Carried forward | 42,115 | 43,785 |
| 2021 | 2020 | |
|---|---|---|
| Charitable activities |
||
| Brought forward | 42,115 | 43,785 |
| Sundries | 57 | 368 |
| Repairs | 2/82 | 9,374 |
| Waste &cleaning | 1,760 | 3,742 |
| Fees &licences | 1,670 | 518 |
| Improvements to property |
1,220 | 1,220 |
| Plant and machinery | 1@10 | 1,456 |
| 50+14 | 60,463 | |
| Support costs | ||
| Finance | ||
| Bank charges | 56 | |
| Governance costs |
||
| Independent examination |
877 | 876 |
| Bookkeeping | 4651 | 4,366 |
| 5528 | 5,242 | |
| Total resources expended | 56743 | 69 853 |
| Net income/(expenditure) | 6398 | ~2,371) |