| Page | ||||
|---|---|---|---|---|
| Trustees' report |
1-4 | |||
| Independent | examiner's | report | ||
| Statement of |
financial | activities | ||
| Balance sheet | 8-9 | |||
| Notes to the | financial | statements | 10-23 | |
| Accountants | report | 23 |
| Reference | and administrative detai |
and administrative detai |
ls | ||||
|---|---|---|---|---|---|---|---|
| Company | number | 4157991 | |||||
| Charity number | 1092336 | ||||||
| Trustees | C Evans | ||||||
| M Thomas | |||||||
| GA Davies | |||||||
| M Morgans | |||||||
| P Fripp - resigned | 13/10/21 | ||||||
| JRees | |||||||
| JG Device | |||||||
| A Friar | |||||||
| BGri5ths | |||||||
| BWorrall - | resigned | ||||||
| ABiyce - appointed | 09/02/22 | ||||||
| R Moses- | appointed | 11/10/21 | |||||
| Management | Committee | GADevice | |||||
| C Evans | |||||||
| M Thomas | |||||||
| M Morgana | |||||||
| JRees | |||||||
| Secretary | P Fiipp- resigned | 13/10/21 | |||||
| BGrtmths - appointed | 11/10/21 | ||||||
| Registered | office | Cwmgarw | Road | ||||
| Brynamman | |||||||
| Ammanford | |||||||
| Camarthenshire | |||||||
| SA18 1BU | |||||||
| independent | examiners | Azets Audit | Sendices | ||||
| Ty Derw | |||||||
| Lime Tree | Court | ||||||
| Cardiff Gate Business | Park | ||||||
| Cardiff | |||||||
| CF23 8AB |
| Unrestricted | Restricted | Total Unrestricted | Total Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | |||
| Notes | 8 | 6 | 8 | F | 5 | 6 | ||
| Lnn;gEIILftgttL | ||||||||
| Donations and legacies |
3 | 341 | 341 | 1,177 | 1,177 | |||
| Charitable activities |
4 | 80,632 | 9,561 | 90,193 | 93,049 | 98,260 | 191,309 | |
| Investments | 5 | 42 | 42 | 334 | 334 | |||
| Total Income | 81,015 | 9,561 | 90,576 | 94,560 | 98,260 | 192,820 | ||
| mE~ed)fttttum; | ||||||||
| Raising funds | 299 | 299 | ||||||
| Charitable activities |
7 | 82,850 | 38,239 | 121,089 | 34,918 | 109,093 | 144,011 | |
| Total expenditure | 83,149 | 38,239 | 121,388 | 34,918 | 109,093 | 144,011 | ||
| Net (expenditure)/income | for | |||||||
| the year/ | ||||||||
| Net movement | in funds | (2,134) | (28,678) | (30,812) | 59,642 | (10,833) | 48,809 | |
| Fund balances | at 1 April | 2021 | 143,239 | 930,040 | 1,073,279 | 83,597 | 940,873 | 1,024,470 |
| Fund balances | at 31 March | |||||||
| 2022 | 141,105 | 901,362 | 1,042,467 | 143,239 | 930,040 | 1,073,279 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Notes | 6 | 6 | ||||
| Fixed assets | ||||||
| Tangible assets | 11 | 926,013 | 954,691 | |||
| Investments | 12 | 5,000 | 5,000 | |||
| 931,013 | 959,691 | |||||
| Current assets | ||||||
| Debtors | 13 | 8,844 | 24,040 | |||
| Cash at bank and in | hand | 111,356 | 96,348 | |||
| 120,200 | 120,388 | |||||
| Creditors: amounts | falling due within | |||||
| one year | 14 | (8,746) | (6,800) | |||
| Net current assets | 111,454 | 113,588 | ||||
| Total assets less current liabilities | 1,042,467 | 1,073,279 | ||||
| Income funds | ||||||
| Restricted funds | 16 | 901,362 | 930,040 | |||
| tiaraatrigtait1ltgrts | ||||||
| Designated funds |
17 | 43,151 | 43,151 | |||
| General unrestricted |
funds | 97,954 | 100,088 | |||
| 141,105 | 143,239 | |||||
| 1,042,467 | 1,073,279 |
| Unrestricted | Unrestricted |
|---|---|
| funds | funds |
| 2022 | 2021 |
| E | |
| 341 | 1,177 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| 5 | f | |||||||
| Centre income | 31,753 | 29,049 | ||||||
| Grants | 58,440 | 162,260 | ||||||
| 90,193 | 191,309 | |||||||
| Analysis by |
fund | |||||||
| Unrestricted | funds | 80,632 | 93,049 | |||||
| Restricted | funds | 9,561 | 98,260 | |||||
| 90,193 | 191,309 | |||||||
| Grants | ||||||||
| Celtic Energy | 4,800 | |||||||
| Quarter Bach Community | Council | 10,000 | ||||||
| Moondance | Foundation | 10,000 | 6,000 | |||||
| Milllenium | Stadium | Charitable | Trust | 2,500 | ||||
| Carmarthen | County | Council | 21,879 | 45,000 | ||||
| Coronavirus | Job Retention | Scheme | 9,561 | 66,460 | ||||
| Awards for | All | 10,000 | ||||||
| Community | Foundation | Wales | 6,000 | |||||
| Nlilliams Brownhill |
2,500 | |||||||
| Welsh Government | 17,000 | 9,000 | ||||||
| 58,440 | 162,260 |
| 5 | Investments |
|---|---|
| Interest receivable |
| Unrestricted | Unrestricted |
|---|---|
| funds | funds |
| 2022 | 2021 |
| 5 | 8 |
| 42 |
| Unrestricted | Total | |||
|---|---|---|---|---|
| funds | ||||
| 2022 | 2021 | |||
| 6 | F | |||
| Fundraising | and | sundry | 299 | |
| 299 |
| 2022 | 2021 | ||
|---|---|---|---|
| 8 | 8 | ||
| Staff costs | 48,073 | 76,048 | |
| Depreciation and impairment |
28,678 | 29,333 | |
| Repairs and renewals | 11,081 | 16,540 | |
| Light and heat | 19,087 | 9,849 | |
| Telecoms and computer costs | 2,383 | 2,086 | |
| Insurances and licenses |
4,183 | 3,117 | |
| Rates and water | 198 | 1,160 | |
| Stationery and other | offfce costs | 770 | 187 |
| Printing and advertising |
536 | 173 | |
| Cleaning | 1,890 | 1,552 | |
| Crafts | 883 | 122 | |
| Sundry expenses | 1,112 | 1,639 | |
| Cafe purchases | 155 | ||
| 118,834 | 141,961 | ||
| Share ofgovernance | costs (see note 8) | 2,255 | 2,050 |
| 121,089 | 144,011 | ||
| Analysis by fund |
|||
| Unrestricted funds |
82,850 | 34,918 | |
| Restricted funds | 38,239 | 109,093 | |
| 121,089 | 144,011 |
| 8 | Supportcosts | Supportcosts | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Support | Governance | 2022 | Support | costs | Governance | 2021 | |||
| costs | costs | costs | |||||||
| 6 | 8 | 8 | f | 5 | 5 | ||||
| Accountancy | 2,255 | 2,255 | 2,050 | 2,050 | |||||
| 2,255 | 2,255 | 2,050 | 2,050 | ||||||
| Analysed | between | ||||||||
| Charitable | activities | 2,255 | 2,255 | 2,050 | 2,050 |
| The average monthly number ofemployees during th |
e year was: | |
|---|---|---|
| 2022 | 2021 | |
| Number | Number | |
| Employment costs |
2022 | 2021 |
| 6 | 6 | |
| Wages and salaries | 43,778 | 69,267 |
| Social security costs | 2,808 | 5,760 |
| Other pension costs | 1,487 | 1,021 |
| 48,073 | 76,048 |
| 11 | Tangible fixed assets | Tangible fixed assets | |||||
|---|---|---|---|---|---|---|---|
| Fmehold lend |
Equipment | Fixtures end | Total | ||||
| snd buildings | fittings | ||||||
| E | 6 | E | |||||
| Cost | |||||||
| At 1 April 2021 | 1,335,707 | 135,754 | 80,641 | 1,552,102 | |||
| At 31 March | 2022 | 1,335,707 | 135,754 | 80,641 | 1,552,102 | ||
| Depreciation | and Impairment | ||||||
| At 1 April 2021 | 388,872 | 130,711 | 77,828 | 597,411 | |||
| Depreciation | charged | in the year | 26,714 | 1,261 | 703 | 28,678 | |
| At 31 March | 2022 | 415,586 | 131,972 | 78,531 | 626,089 | ||
| Carrying amount |
|||||||
| At 31 March | 2022 | 920,121 | 3,782 | 2,110 | 926,013 | ||
| At 31 March | 2021 | 946,835 | 5,043 | 2,813 | 954,691 |
| Unlisted | ||||
|---|---|---|---|---|
| investments | ||||
| 6 | ||||
| Cost or | valuation | |||
| At 1April | 2021 &31 March 2022 | 5,000 | ||
| Carrying | amount | |||
| At 31 March 2022 | 5,000 | |||
| At 31 March 2021 | 5,000 | |||
| 13 | Debtors | |||
| 2022 | 2021 | |||
| Amounts | falling due within one year: | E | E | |
| Trade debtors | 2,717 | 3,417 | ||
| Amounts | owed by subsidiary undertakings |
4,628 | 14,816 | |
| Other debtors | 1,499 | |||
| Prepayments and accrued income |
5,807 | |||
| 8,844 | 24,040 |
| 2022 | 2021 | ||
|---|---|---|---|
| E | E | ||
| Other taxation and social security | 1,669 | 3,678 | |
| Trade creditors | 205 | 222 | |
| Other creditors | 1,723 | 227 | |
| Accruals and deferred | income | 5,149 | 2,673 |
| 8,746 | 6,800 |
| N 0 N 0 N O0 Cg Cl |
CIC | N CO N CO |
O O IA N |
O O O O |
O ' O O Cl |
44 EO EEC CI |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| I4 | Cl | CO | Ol | ||||||||||||
| ID fo |
Clg | ||||||||||||||
| K O I0e CL |
4I C |
O'g 8'0 C 0a Cl CC 0 |
Ol | CO IO 40 N |
|||||||||||
| 44 | C | ||||||||||||||
| e2 C0'00 E4 C Ioh0C |
C0 E 0 4I |
ol CI C 4I OO COO 4I eN o0 0 N 0 I4 ' E |
I 44a | Oi oi |
O IA |
I ID IA CO OOO'O OOOZ NOCO0 Co Ol |
|||||||||
| oleC0 e 00 40 |
I4DC | SD 4I CI 0 00 O a Cg |
CI! | OlN | OO CO |
O CO CD EO |
0 OO CO |
OO IA N |
Co O OlO |
||||||
| Vl0 OI ol 4! 4)'0 4I |
E C 4l E Cl 0 |
C4 IC —."I |
CCC | OOO O Cl O 40 'ct O 'ct EO IO EO |
O O IA N |
O O O O |
O O OO O IA CD N |
O EO N CO AE |
|||||||
| I-Z | ColO. K 4IC |
%0 II 0 |
IIC | Co CO Cl |
|||||||||||
| 0 | OlC | CI IC a 04e |
|||||||||||||
| Z 8ZD0K V0c( IO zI- |
Ci IU ZI-Z0 O NI-Z IUX IUI- |
44Io 0 |
00e OlC I4a E Oe0 O Cl0 Cl 10 |
||||||||||||
| D CI O Z Z 0 O |
N OZ Z UlzI-0I- N IUI-0Z |
I 0 0 0 |
ol 'D C CI 4IK |
OC e O0 0 E4 IPE 00 L 0 I- |
Cl E O CO 0 Ce ClK 0 p e e 2) 9 o cec 'n. 2 I4 0 0 VOO |
ol I-e T\ C4 e Cou e E C ol 0 Cl CA 0 E O ~g |
4l 0 ec 0 Io E= &oN |
| Movement | ||||||||
|---|---|---|---|---|---|---|---|---|
| in funds | ||||||||
| Balance at | Transfers | Balance at | Incomlns | Balance at | ||||
| 1April 2020 f |
k | 1April 2021 6 |
resources | 31 | March 2022 5 |
|||
| Future | committment | reserve | 40,446 | (40,446) | ||||
| Fixed | asset fund | 43,151 | 43,151 | 43,151 | ||||
| 40,446 | 2,705 | 43,151 | 43,151 |
| C0 | N CI N |
4l | CD CD |
O O O |
Cb I |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| CI | |||||||||||
| N CI |
Ccl | O 'CC IA |
Cl CI IA |
CI CI |
|||||||
| CO | CI | ||||||||||
| Ol | DI | ||||||||||
| 10 IO 4! |
NON | OI | IA 00 |
||||||||
| OI | |||||||||||
| N | |||||||||||
| IO | |||||||||||
| CI | |||||||||||
| '0 4! CJ |
Cl '0 C |
ON | OI | O O O IA |
CO CO O IA |
CO CO Ct |
|||||
| N8 | Ol | CI | |||||||||
| L | |||||||||||
| Yl0 | N 04 CI N |
OI | O CD N Ol |
OO O IA |
CO N O |
||||||
| '0 Cl 'C |
IO 'Q C c |
N CVON |
OI | N CO 40 N CO |
' | O O IA 00 |
N CD |
||||
| CO | Dl | ||||||||||
| 4IL | |||||||||||
| 40 Cl CC |
N '0 C v |
N C4 CI N |
Ol | ||||||||
| CD | |||||||||||
| IO | |||||||||||
| Ol | |||||||||||
| CI | |||||||||||
| 0 IU ZI-z0O |
TCCI Cl 'Q C 0 'C v- |
C4 Ol CI N |
OI | CIOO IA |
|||||||
| ChI-Z IU |
CCI | IO C Ol |
|||||||||
| Cl | |||||||||||
| OI | |||||||||||
| IU | 0 | Ol 'ClC |
OC Cl Cl |
||||||||
| IO | CO | ||||||||||
| 4I | N Cl |
||||||||||
| Oz z |
Ci 0 |
8 N |
0 N |
||||||||
| Ol | CO | ||||||||||
| Ol | 0! | ||||||||||
| IUXI- I-0 |
LU | ClC 0 IO IO |
IC 4l0 4! C Cl |
IO ul Cl N N C —E N |
Cl IO NC C 4l |
||||||
| M IUI-0z |
0 | Yl | C II |
4I I-CO |