| Page | |||||
|---|---|---|---|---|---|
| Trustees' annual report (incorporating |
the | director's | report) | ||
| Independent examiner's report to the |
trustees | ||||
| Statement offinancial activities |
(including | income and | |||
| expenditure account) |
|||||
| Statement offinancial position |
|||||
| Notes to the financial statements |
| Registered | charity | name | name | Necessary | Furniture | Furniture | |||
|---|---|---|---|---|---|---|---|---|---|
| Charity registration | number | 1091602 | |||||||
| Company | registration | number | 03886547 | ||||||
| Principal office and | registered | 22-26 Bank | Street | ||||||
| office | Herne Bay | ||||||||
| CT6 5EA | |||||||||
| Kent | |||||||||
| The trustees | |||||||||
| C.C Gay MBE | |||||||||
| T. Ferrnor | (Resigned | 8August 2022) | |||||||
| G.A. Glover | |||||||||
| S.Edridge | |||||||||
| T.Wallace-Sims | |||||||||
| W. Rhys-Jones | |||||||||
| J.Kennett | |||||||||
| R.D. Meredith | (Appointed | 8 April 2022) | |||||||
| Company | secretary | C Barber | |||||||
| Independent | examiner | Philip Gambrill | FCCA | ||||||
| 22-26 Bank | Street | ||||||||
| Herne Bay | |||||||||
| Kent | |||||||||
| CT6 5EA |
| 2023 | 2023 | 2022 | ||||
|---|---|---|---|---|---|---|
| Unrestricted | ||||||
| funds | Total funds | Total funds | ||||
| Note | E | |||||
| Income and endowments | ||||||
| Donations and legacies |
5 | 2721 | 2721 | 14,228 | ||
| Charitable activities |
6 | 339,675 | 339,675 | 317,712 | ||
| Other trading activities |
7 | 973 | 973 | 4,249 | ||
| Investment income |
8 | 841 | 841 | 10 | ||
| Total income | 344,210 | 344,210 | 336,199 | |||
| Expenditure | ||||||
| Expenditure on raising funds: |
||||||
| Costs ofother trading | activities | 9 | 18,026 | 18,026 | 18,590 | |
| Expenditure on charitable |
activities | 10 | 314,206 | 314,206 | 286,249 | |
| Other expenditure | 11 | 762 | 762 | 920 | ||
| Total expenditure | 332,994 | 332,994 | 305,759 | |||
| Net income and net movement | in funds | 11,216 | 11,216 | 30,440 | ||
| Reconciliation offunds |
||||||
| Total funds brought forward |
169,644 | 169,644 | 139,204 | |||
| Total funds carried forward | 180,860 | 180,860 | 169,644 |
| 31 March | 2023 | |||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Note | ||||||
| Fixed assets | ||||||
| Tangible fixed assets | 16 | 34,696 | 10,310 | |||
| Current assets | ||||||
| Debtors | 17 | 21,356 | 14,977 | |||
| Cash at bank | and | in | hand | 163,175 | 184,907 | |
| 184,531 | 199,884 | |||||
| Creditors: amounts | falling due within one year | 18 | 38,367 | 40,550 | ||
| Net current | assets | 146,164 | 159,334 | |||
| Total assets | less | current liabilities | 180,860 | 169,644 | ||
| Net assets | 180,860 | 169,644 | ||||
| Funds ofthe charity | ||||||
| Unrestricted | funds | 180,860 | 169,644 | |||
| Total charity | funds | 20 | 180,860 | 168,644 |
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Funds | 2023 | Funds | 2022 | |||||||
| E | ||||||||||
| Donations | ||||||||||
| Donations | 2,721 | 2,721 | 4,404 | 4,404 | ||||||
| Grants | ||||||||||
| Government | grants | 5,824 | 5,824 | |||||||
| CCC grants | 4,000 | 4,000 | ||||||||
| 2,721 | 2,721 | 14,228 | 14,228 | |||||||
| 6. | Charitable | activities | ||||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||||||
| Funds | 2023 | Funds | 2022 | |||||||
| F | ||||||||||
| Sale ofgoods/services | as part ofdirect | |||||||||
| charitable | activities | 339,675 | 339,675 | 303,612 | 303,612 | |||||
| KSAS Vouchers | 14,100 | 14,100 | ||||||||
| 339,675 | 339,675 | 317,712 | 317,712 | |||||||
| 7. | Other trading activities | |||||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||||||
| Funds | 2023 | Funds | 2022 | |||||||
| E | ||||||||||
| Cycles and | computers | 665 | 665 | |||||||
| Other income | 973 | 973 | 3,584 | 3,584 | ||||||
| 973 | 973 | 4,249 | 4,249 | |||||||
| 8. | Investment | income | ||||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||||||
| Funds | 2023 | Funds | 2022 | |||||||
| E | E | |||||||||
| Bank interest | receivable | 841 | 841 | 10 | 10 | |||||
| 9. | Costs of | other trading | activities | |||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||||||
| Funds | 2023 | Funds | 2022 | |||||||
| P | F | |||||||||
| Costs of other trading | activities - Shop | |||||||||
| costs | 18,026 | 18,026 | 18,590 | 18,590 |
| 10. | Expenditure | on charitable | on charitable | on charitable | activities | activities | by fund | type | |||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||||||
| Funds | 2023 | Funds | 2022 | ||||||||
| F | |||||||||||
| Wages and overheads | 314,206 | 314,206 | 286,249 | 286,249 | |||||||
| 11. | Other expenditure | ||||||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||||||
| Funds | 2023 | Funds | 2022 | ||||||||
| E | F | ||||||||||
| Other expenditure | - bank charges | 762 | 762 | 859 | 859 | ||||||
| Bad debts written | off | 61 | 61 | ||||||||
| 762 | 762 | 920 | 920 | ||||||||
| 12. | Net income | ||||||||||
| Net income is stated after | charging/(crediting): | ||||||||||
| 2023 | 2022 | ||||||||||
| Depreciation | oftangible fixed assets | 5,451 | 4,938 | ||||||||
| 13. | Independent | examination | fees | ||||||||
| 2023 | 2022 | ||||||||||
| E | |||||||||||
| Fees payable to the independent | examiner for: | ||||||||||
| Independent | examination | ofthe financial statements | 950 | 950 |
| 16. | Tangible fixed assets | Tangible fixed assets | |||
|---|---|---|---|---|---|
| Fixtures and | Motor | ||||
| fittings | vehicles | Total | |||
| E | F | ||||
| Cost | |||||
| At 1 April 2022 | 5,230 | 18,014 | 23,244 | ||
| Additions | 29,837 | 29,837 | |||
| At 31 March 2023 | 5,230 | 47,851 | 53,081 | ||
| Depreciation | |||||
| At 1 April 2022 | 3,927 | 9,007 | 12,934 | ||
| Charge for the year | 326 | 5,125 | 5,451 | ||
| At 31 March 2023 | 4,253 | 14,132 | 18,385 | ||
| Carrying amount At 31 March 2023 |
977 | 33,719 | 34,696 | ||
| At 31 March 2022 | 1,303 | 9,007 | 10,310 | ||
| 17. | Debtors | ||||
| 2023 | 2022 | ||||
| Trade debtors | 812 | 677 | |||
| Prepayments and accrued income |
10,982 | 10,982 | |||
| Other debtors | 9,562 | 3,318 | |||
| 21,356 | 14,977 | ||||
| 18. | Creditors: amounts | falling due within one year | |||
| 2023 | 2022 | ||||
| K | E | ||||
| Bank loans and overdrafts | 62 | ||||
| Trade creditors | 10,039 | 10,663 | |||
| Accruals and deferred | income | 1,140 | 1,140 | ||
| Social security and other taxes | 12,687 | 10,030 | |||
| Other creditors | 14,501 | 18,655 | |||
| 38,367 | 40,550 |
| At | ||||||
|---|---|---|---|---|---|---|
| At | 31 March 202 | |||||
| 1 April 2022 | Income | Expenditure | 3 | |||
| E | F | E | ||||
| General | funds | 169,644 | 344,210 | (332,994) | 180,860 | |
| At | ||||||
| At | 31 March 202 | |||||
| 1 April 2021 | Income | Expenditure | 2 | |||
| F | F | |||||
| General | funds | 139,204 | 336,199 | (305,759i | 169,644 | |
| Analysis | ofnet assets between funds | |||||
| Unrestricted | Total Funds | |||||
| Funds | 2023 | |||||
| R | ||||||
| Tangible | fixed assets | 34,695 | 34,695 | |||
| Current assets | 184,530 | 184,530 | ||||
| Creditors | less than | 1 year | (38,365) | (38,365) | ||
| Net assets | 180,860 | 180,860 | ||||
| Unrestricted | Total Funds | |||||
| Funds | 2022 | |||||
| Tangible | fixed assets | 10,309 | 10,309 | |||
| Current | assets | 199,883 | 199,883 | |||
| Creditors | less than | 1 year | (40,548) | (40,548) | ||
| Creditors | greater than 1 year |
|||||
| Net assets | 169,644 | 169,644 |