| Page | |||
|---|---|---|---|
| Chair's report | |||
| Trustees' report |
2-4 | ||
| Independent examiner's |
report | ||
| Statement of financial |
activities | ||
| Balance sheet | |||
| Notes to the financial | statements | e-te |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||||
| Notes | 2022 f |
2022f | 2022 f |
2021 f |
2021 | 2021 | ||||
| Inc m n |
n | m nts from | ||||||||
| Donations and |
legacies | 23,469 | 16,750 | 40,219 | 37,986 | 37,986 | ||||
| Charitable activities |
51,477 | 51,477 | 23,115 | 23,115 | ||||||
| Investments | 7 | 7 | 32 | 32 | ||||||
| Other income | 34,811 | 34,811 | 58,077 | 58,077 | ||||||
| Total income | 109,764 | 16,750 | 126,514 | 119,210 | 119,210 | |||||
| ~E* | ||||||||||
| Charitable activities |
100,538 | 2,335 | 102,873 | 94,161 | 94,161 | |||||
| Net income for | the year/ | |||||||||
| Net movement | in funds | 9,226 | 14,415 | 23,641 | 25,049 | 25,049 | ||||
| Fund balances | at 1 | April | 2021 | 251,676 | 20,000 | 271,676 | 226,627 | 20,000 | 246,627 | |
| Fund balances | at 31 March | |||||||||
| 2022 | 260,902 | 34,415 | 295,317 | 251,676 | 20,000 | 271,676 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 8 | ||||||
| Fixed assets | |||||||
| Tangible assets | 2,604 | 3,375 | |||||
| Current assets | |||||||
| Debtors | 10 | 6,373 | 5,227 | ||||
| Cash at bank and | in | hand | 290,547 | 268,479 | |||
| 296,920 | 273,706 | ||||||
| Creditors: amounts | falling due within | ||||||
| one year | (4,207) | (5,405) | |||||
| Net current assets | 292,713 | 268,301 | |||||
| Total assets less | current liabilities | 295,317 | 271,676 | ||||
| Income funds | |||||||
| Restricted funds | 34,415 | 20,000 | |||||
| Unrestricted funds |
260,902 | 251,676 | |||||
| 295,317 | 271,676 |
| Unrestricted | Restricted | Total | Unrestricted | |||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | ||||||
| 2022f | 2022 | 2022f | 2021 f |
|||||
| Donations | and gifts | 2,845 | 2,845 | 629 | ||||
| Grants | received | 20,624 | 16,750 | 37,374 | 37,357 | |||
| 23,469 | 16,750 | 40,219 | 37,986 | |||||
| Grants receivable | for core activities | |||||||
| North | Northants | Council | 17,200 | 17,200 | 17,200 | |||
| Defra | and | NCF | 15,000 | |||||
| Northamptonshire | Police | 10,000 | 10,000 | |||||
| Others | 3,424 | 6,750 | 10,174 | 5,157 | ||||
| 20,624 | 16,750 | 37,374 | 37,357 |
| Kingswood | Corby Old | Total | Kingswood | Corby Old | Total | |
|---|---|---|---|---|---|---|
| Community | Village | 2022 | Community | Village | 2021 | |
| Centre | Community | Centre | Community | |||
| Centre | Centre | |||||
| 2022 | 2022 | 2021 | 2021 | |||
| 2 | 2 | 2 | f | |||
| Cafe sales | 6,175 | 6,175 | 3,056 | 3,056 | ||
| Income from facilities | 28,866 | 16,436 | 45,302 | 15,908 | 15,908 | |
| Other income | 4,151 | 4,151 | ||||
| 35,041 | 16,436 | 51,477 | 18,964 | 4,151 | 23,115 | |
| Investments | ||||||
| Unrestricted | Unrestricted | |||||
| funds | funds | |||||
| 2022 | 2021 | |||||
| f | f | |||||
| Intrtreceivable | 32 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2022 | 2021 | ||
| 6 | 6 | ||
| HMRC JRS grants | 13,474 | 33,950 | |
| Local authority | COVID-19 grants | 21,337 | 24,127 |
| 34,811 | 58,077 |
| Kingswood | Corby Old | Total | Kingswood | Corby Old | Total | ||||
|---|---|---|---|---|---|---|---|---|---|
| Community | Village | 2022 | Community | Village | 2021 | ||||
| Centre | Community | Centre | Community | ||||||
| Centre | Centre | ||||||||
| 2022 | 2022 | 2021 | 2021 | ||||||
| 6 | 6 | 6 | |||||||
| Activities | undertaken | ||||||||
| directly | 41,053 | 41,053 | 36,560 | 36,560 | |||||
| Share of | support costs (see | ||||||||
| note 7) | 26,791 | 26,791 | 25,799 | 25,799 | |||||
| Share of | governance | costs | |||||||
| (see note | 7) | 26,956 | 8,073 | 35,029 | 22,638 | 9,164 | 31,802 | ||
| 94,800 | 8,073 | 102,873 | 84,997 | 9,164 | 94,161 | ||||
| Analysis | by | fund | |||||||
| Unrestricted | funds | 92,465 | 8,073 | 100,538 | 84,997 | 9,164 | 94,161 | ||
| Restricted | funds | 2,335 | 2,335 | ||||||
| 94,800 | 8,073 | 102,873 | 84,997 | 9,164 | 94,161 |
| Support costs | ||||||
|---|---|---|---|---|---|---|
| Support | Governance | 2022 | Support | Governance | 2021 | |
| costs | costs | costs | costs | |||
| f | f | f | f | f | ||
| Trustee salaries | ||||||
| (Kingswood Community |
||||||
| Centre) | 26,791 | 26,791 | 25,799 | 25,799 | ||
| Depreciation | 1,171 | 1,171 | 851 | 851 | ||
| Rates (Kingswood | ||||||
| Community Centre) |
1,265 | 1,265 | 1,951 | 1,951 | ||
| Light and heat | ||||||
| (Kingswood Community |
||||||
| Centre) | 5,407 | 5,407 | 4,044 | 4,044 | ||
| Insurance (Kingswood |
||||||
| Community Centre) |
1,001 | 1,001 | 762 | 762 | ||
| Repairs and | ||||||
| maintenance (Kingswood |
||||||
| Community Centre) |
10,557 | 10,557 | 7,106 | 7,106 | ||
| Cleaning costs | ||||||
| (Kingswood Community |
||||||
| Centre) | 240 | 240 | 1,417 | 1,417 | ||
| Telephone (Kingswood |
||||||
| Community Centre) |
458 | 458 | 815 | 815 | ||
| Printing, postage and |
||||||
| stationery (Kingswood |
||||||
| Community Centre) |
10 | 10 | 72 | 72 | ||
| Sundry expenses | ||||||
| (Kingswood Community |
||||||
| Centre) | 467 | 467 | 2,544 | 2,544 | ||
| Bank charges | ||||||
| (Kingswood Community |
||||||
| Centre) | 64 | 64 | 64 | 64 | ||
| Accountancy (Kingswood |
||||||
| Community Centre) |
1,560 | 1,560 | 1,560 | 1,560 | ||
| Bookkeeping and payroll |
||||||
| (Kingswood Community |
||||||
| Centre) | 1,301 | 1,301 | 690 | 690 | ||
| Software and licences | ||||||
| (Kingswood Community |
||||||
| Centre) | 498 | 498 | 288 | 288 | ||
| Bad debts written off |
||||||
| (Kingswood Community |
||||||
| Centre) | 2,958 | 2,958 | 474 | 474 | ||
| Rates, light and heat, | ||||||
| and insurance (Corby |
||||||
| Old Village Community | ||||||
| Centre) | 5,225 | 5,225 | 6,015 | 6,015 | ||
| Repairs and | ||||||
| maintenance (Corby Old |
||||||
| Village Community | ||||||
| Centre) | 2,606 | 2,606 | 2,862 | 2,862 | ||
| Cleaning costs (Corby | ||||||
| Old Village Community | ||||||
| Centre) | 241 | 241 | 287 | 287 | ||
| 26,791 | 35,029 | 61,820 | 25,799 | 31,802 | 57,601 |
| Analysed | between | ||||||
|---|---|---|---|---|---|---|---|
| Charitable | activities | 26,791 | 35,029 | 61,820 | 25,799 | 31,802 | 57,601 |
| The average | monthly number of employees during th |
e year was: | |
|---|---|---|---|
| 2022 | 2021 | ||
| Number | Number | ||
| Employment | costs | 2022 f |
2021 f |
| Wages and | salaries | 26,791 | 25,799 |
| Tangible fix | ed asset | s | |||
|---|---|---|---|---|---|
| Fixtures and | Computers | Total | |||
| flttlnas | |||||
| Cost | |||||
| At 1 April 2021 | 1,120 | 9,175 | 10,295 | ||
| Additions | 400 | 400 | |||
| At 31 March | 2022 | 1,520 | 9,175 | 10,695 | |
| Depreciation | and impairment | ||||
| At 1 April 2021 | 1,095 | 5,825 | 6,920 | ||
| Depreciation | charged | in the year | 65 | 1,106 | 1,171 |
| At 31 March | 2022 | 1,160 | 6,931 | 8,091 | |
| Carrying amount |
|||||
| At 31 March | 2022 | 360 | 2,244 | 2,604 | |
| At 31 March | 2021 | 25 | 3,350 | 3,375 |
| 10 | Debtors | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||
| Amounts falling due |
within | one | year: | f | f | |||||
| Trade debtors | 5,744 | 4,693 | ||||||||
| Prepayments | and accrued income | 629 | 534 | |||||||
| 6,373 | 5,227 | |||||||||
| 11 | Creditors: amounts | falling due within | one year | |||||||
| 2022 | 2021 | |||||||||
| f | f | |||||||||
| Other creditors | 2,647 | 3,845 | ||||||||
| Accruals and | deferred | income | 1,560 | 1,560 | ||||||
| 4,207 | 5,405 | |||||||||
| 12 | Analysis of | net assets between | funds | |||||||
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||||
| funds | funds | funds | funds | |||||||
| 2022 f |
2022 f |
2022f | 2021 f |
2021 f |
2021 f |
|||||
| Fund balances at 31 | ||||||||||
| March 2022 | are | |||||||||
| represented | by: | |||||||||
| Tangible assets | 2,604 | 2,604 | 3,375 | 3,375 | ||||||
| Current assets/(liabilities) |
258,298 | 34,415 | 292,713 | 248,301 | 20,000 | 268,301 | ||||
| 260,902 | 34,415 | 295,317 | 251,676 | 20,000 | 271,676 |