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

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