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

~Pa e
Trustees Report
Independent
Examiner's
Report
Balance Sheet
Statement ofFinancial Activities

Strengths: Strengths: Areas for Development:
~ Good cfsted rating ~ To continue to attract new parents in joining the
~ Strong staff team and low staff turnover committee
every year.
~ Good links with Dallow Primary School. ~ Building repairs and maintenance constant on
~ Healthy
eating award.
ageing premises
~ Excellent indoor/outdoor facilities ~ To attract more male employees/committee
~ Additional
large outdoor
play area members
~ To work with children
in attaining
higher
levels
in Maths and Literae
which are
currentl low.
Opportunities: Challenges:
~ New housing development
to bring more
~ Several childcare providers in the area
families/children into the area. ~ The setting is situated
in a deprived
area
~ We plan in future to rebuild the setting where majority ofparents are unable to
with brick and extend the size to create afford childcare fees
more spaces for children. This would be ~ Increase in national
living wage means
subject to planning permission. staff pay scales will need to be amended to
accommodate
this

DALLOW COMMUNITY NURSERY DALLOW COMMUNITY NURSERY
BALANCE SHEET
AS AT 31MARCH 2022
Note 2022 2021
Fixed assets
Tangible assets
Current Assets
Cash at Bank and in Hand 289,597 257,641
289,597 257,641
Creditors
Amounts
falling due within
one year 7 37,794 25,614
Net Current Assets 251,803 232,027
Total assets less current liabilities 251,803 232,027
Net assets 251,803 232,027
~Citd f d
Resnicted funds
Unrestricted Funds
Designated Funds 140,000
General Reserves 111,803
251,803 232,027
Total funds 251,803 232,027

Unrestricte
Restricted d Total Total
Fund Fund Fund Fund
Note 2022 2021
Incomin
Resources
Iucomin
Resources Irom
Generated
Funds
Voluntary
Income
Grant Income 314,776 314,776 306,352
Investment
Income
90
Incomin
Resources &om
Charitable
Activities
Nursery Fees 18,229 18,229 8,381
Other Incomin
Resources
Milk Refund 979 979 513
Apprentice
Payment
2500
School trip 1,429 1,429 795
School Photographs
Sundry Income 156 156
Total Incomin
Resources
314,776 20,793 335,569 318,714
Resources Ex ended
Charitable
Activities
314,776 1,017 315,793 313,842
Total Resources Ex ended 314,776 1,017 315,793 313,842
Net movement
in funds
19,776 19,776 4,872
Total funds brou ht forward 232,027 232,027 227,155
Total funds carried forward 251,803 251,803 232,027

Restricted Unrestricted Total Total
Fund Fund Fund Fund
2022 2021
g
Nursery Education Grant 295,379 295,379 268,314
Early years funding 19,397 19,397 37,516
Other small grants 0 0 522
314,776 314,776 306,352

Restricted Unrestricted Total Total
Fund Fund Fund Fund
2022 2021
Wages 256,108 0 256,108 260,429
Employers NIC 9,652 0 9,652 9,347
StaffPensions 3,733 0 3,733 3,811
Canteen Expenses 3,456 0 3,456 3,142
Milk 1,001 0 1,001 590
School Trips 0 0 0 0
Training Costs 774 0 774 98
Education Resources 6,768 167 6,935 4,489
Payroll Service 2,273 0 2,273 2,320
Light and heat 880 24 904 870
Insurance 4,306 119 4,425 2,724
Major Renovations 0 0 0 0
Repairs to Premises 7,454 204 7,659 6,936
ITcosts &maintenance 0 0 0 455
Telephone 1,498 41 1,539 1,907
Postage and Stationery 3,312 91 3,402 3,270
Storage 2,831 77 2,909 2,741
Cleaning 3,260 89 3,349 2,965
Accountancy
and Audit
3,319 91 3,410 1,921
Outgoing
Gifts
1,174 33 1,206 1,076
Sundry Expenses 2,891 79 2,970 4,665
Bank Charges 86 2 88 86
314,776 1,017 315,793 313,842

6. Tan
'hie fixed assets
~Ct ~Et Total
Cost:
As atIApril 2021 7,981 36,340 44,321
Additions
As at31March 2022 7,981 36,340 44,321
~E' t'
As at I April 2021 7,981 36,340 44,321
Charge for the period
As at 31March 2022 7,981 36,340 44,321
Net BookValue:
As at 31March 2022
As at 31March 2021
7. Creditors
Amounts
falling due within one year:-
2022 2021
x
Deferred Income 32,206 19,267
Tax and Social Security 2,094 2,626
Accruals 2,520 2,520
Pensions 974 1,201
37,794 25,614

Anal
sis ofNe
t Assets bet ween Funds
Restricted Unrestricted Total Total
Fund Fund Fund Fund
2022 2021
a g
Tangible Fixed Assets
Current Assets 10,997 278,600 289,597 257,641
Current Liabilities ~16,997 ~26,797 37,794 (25,614
251,803 251,803 232,027
9~2i
9 df
d
3months costs 95,000
Asset replacement:
Computers 5,000
Equipment 30,000
Repairs and Maintenance 5,000
Lease renewal 5,000
140,000
Restrict ed Funds
Balance Income Expenditure Balance
B/F in year in year C/F
Nursery Education Grant 295,379 295.379
Early Years Funding 19,397 19,397
Other small grants 0 0
314,773 314,773