| Page | |||
|---|---|---|---|
| Report ofthe Trustees | 1 | to | 4 |
| Indepeadeat Examiner's Report |
|||
| Statement ofFinancial Activities | |||
| Balance Sheet | 7 | to | 8 |
| Notes to the Financial Statements | 9 | to | 15 |
| Detailed Statement ofFinancial Activities | 16 | to | 17 |
| 30/9/21 | 30/9/20 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| Notes | funds | funds | fundsf | fundsf | ||
| INCOME AND ENDOWMENTS FROM | ||||||
| Donations aud legacies |
102,802 | 1029802 | 144,755 | |||
| investment income |
2 | $2,435 | $2)435 | 5$,048 | ||
| Total | 185'37 | 185~7 | 202,803 | |||
| EXPENDITURE ON | ||||||
| Raising funds | 3 | 164,20$ | 1,704 | 165,912 | 180,126 | |
| NET INCOME/(EXPENDITURE) | 21,029 | (1,704) | 19425 | 22,677 | ||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought forward | 131454 | 16,124 | 147,478 | 124,801 | ||
| TOTAL FUNDS CARRIED FORWARD | 152@$3 | 14,420 | 166403 | 147,478 |
| 30/9/21 | 30/9/20 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| Notes | funds | funds | funds f |
funds | |
| FIXEDASSETS | |||||
| Tangible assets Investments |
6 7 |
33,058 97 |
9,574 | 42,632 97 |
48,908 97 |
| 33,155 | 9,574 | 42,729 | 49,005 | ||
| CURRENT ASSETS | |||||
| Stocks | 2,884 | 2,884 | 2,114 | ||
| Debtors | 11,200 | 11%200 | 18,103 | ||
| Cash at bank and in hand | 143,0$4 | 4g46 | 147,930 | 114,844 | |
| 157,168 | 4,846 | 162,014 | 135,061 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
10 | (25,667) | (25,667) | (21,483) | |
| NET CURRENT ASSETS | 131,501 | 4,846 | 136@47 | 113,57$ | |
| TOTAL ASSETSLESS CURRENT | |||||
| LIABILITIES | 164,656 | 14,420 | 179,076 | 162,583 | |
| CREDITORS | |||||
| Amounts falling due after more than one year |
11 | (12473) | (12,273) | (15,105) | |
| NET ASSETS | 152,3$3 | 14,420 | 166)803 | i47,478 |
| Balance Sheet - continued ~0e~tem r2021 |
||||||
|---|---|---|---|---|---|---|
| FUNDS | 13 | |||||
| Unrestricted funds: |
||||||
| General fund | 147,793 | 126,764 | ||||
| Disabled access fund | 462 | 462 | ||||
| Non-specific development |
fund | 4,12$ | 4,128 | |||
| 152@83 | 131,354 | |||||
| Restricted funds: | ||||||
| Ladies changing | room | fund | $,433 | 9,214 | ||
| Shower refurbishment | fund | |||||
| 5,045 | 5,787 | |||||
| Cricket bays funds | 942 | 1,123 | ||||
| 14,420 | 16,124 | |||||
| TGTAL FUNDS | 166,$03 | 147,478 |
| INVESTMENT IN | COME | |||||
|---|---|---|---|---|---|---|
| 30/9/21 | 30/9/20 | |||||
| Deposit account interest Government grants Sundry receipts |
103 82,332 |
205 54,188 3,655 |
||||
| 82,435 | 58,048 | |||||
| RAJSING FUNDS | ||||||
| Raising donations | and legacies | 30/9/21 | 30/9/20 | |||
| Support costs | 127,479 | 138,921 | ||||
| TRUSTEES' REMUNERATION | AND BENEFITS | |||||
| The following trustees provided |
administration | services during the year ata cost of: | ||||
| 2021 | 2020 | |||||
| JRedshaw | 1,550 | 1,163 |
| The averag | e monthly number ofemployees during |
the year was as follows: | |
|---|---|---|---|
| 30/9/21 | 30/9/20 | ||
| Employed | staff | 8 | 9 |
| 6. | TANGIBLE FIXEDASS | ETS | |||
|---|---|---|---|---|---|
| Fixtures | |||||
| Freehold | and | ||||
| property | fittings | Totals | |||
| COST | |||||
| At l October 2020 | 80,36I | 140)159 | 220,520 | ||
| Additions | 3,439 | 3,439 | |||
| At 30September 2021 | $0,361 | 143,598 | 223,959 | ||
| DEPRECIATION | |||||
| At 1October 2020 Charge foryear |
56,231 3)627 |
115,381 6,08$ |
171,612 9,715 |
||
| At 30September 2021 | 59,858 | 121,469 | 181427 | ||
| NET BOOKVALUE | |||||
| At 30 September 2021 | 20,503 | 22,129 | 42,632 | ||
| At 30 September 2020 | 24,130 | 24,778 | 48,908 | ||
| 7. | FIXEDASSET1NVESTMKNTS | ||||
| Listed | |||||
| investments | |||||
| MARKET VALUE | |||||
| At 1 October 2020 and 30 | September 2021 | 97 | |||
| NET BOOKVALUE | |||||
| At 30September 2021 | 97 | ||||
| At 30September 2020 | 97 | ||||
| There were no investment | assets outside the UK. | ||||
| STOCKS | |||||
| 30/9/21 | 30/9/20 | ||||
| 8 | |||||
| Stocks | 2,$$4 | 2,114 |
| for the Y rEnded 30Se t mber 202 | for the Y rEnded 30Se t mber 202 | for the Y rEnded 30Se t mber 202 | 1 | ||||
|---|---|---|---|---|---|---|---|
| 9. | DEBTORS: | AMOUNTS FALLING DUE WITHIN ONE YEAR | |||||
| 30/9/21 | 10/9/20 | ||||||
| f | |||||||
| Trade debtors | 6,891 | 11,480 | |||||
| Other debtors | 4,309 | 6,623 | |||||
| 11,200 | 18,103 | ||||||
| 10. | CREDITORSt AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||
| 30/9/21 | 30/9/20 | ||||||
| f | |||||||
| Trade creditors | 12,421 | 5,914 | |||||
| Taxadon and | social security | 10,557 | 10,102 | ||||
| Other creditors | 2,689 | 5,467 | |||||
| 25,667 | 21,483 | ||||||
| 11. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN | ONE | YEAR | ||||
| 30/9/21 | 30/9/20 | ||||||
| f | |||||||
| Other creditors | 12473 | 15,l05 | |||||
| 12. | LOANS | ||||||
| An analysis ofthe maturity | ofloans is given below: | ||||||
| 30/9/21 | 30/9/20 | ||||||
| Amounts falling between one and two years: |
|||||||
| Other loans - | 1-2years | 12473 | 15,105 | ||||
| 13, | MOVEMKNT IN FUNDS | ||||||
| Net | |||||||
| At | movement | At | |||||
| I/10/20 f |
in funds | 30/9/21 f |
|||||
| Unrestricted | funds | ||||||
| General fund | 126,764 | 21,029 | 147,793 | ||||
| Disabled access fund | 462 | 462 | |||||
| Non-specitlc | development | fund | 4&128 | 4,128 | |||
| 131,354 | 21,029 | 152483 | |||||
| Restricted funds | |||||||
| Ladies changing room |
fund | 9,214 | (781) | 8,433 | |||
| Shower refurbishment | fund | ||||||
| 5,787 | (742) | 5,045 | |||||
| Cricket bays | funds | 1,123 | (181) | 942 | |||
| 16,124 | (1,704) | 14,420 | |||||
| TOTAL FUNDS | 147/78 | 19,325 | 166403 |
| Incoming | Resources | Movement | ||||
|---|---|---|---|---|---|---|
| resources | expended f |
in funds | ||||
| Unrestricted funds |
||||||
| General fund | 185,237 | (164,208) | 21,029 | |||
| Restricted funds | ||||||
| Ladies changing room | fund | (781) | (781) | |||
| Shower refurbishment | fund | |||||
| (742) | (742) | |||||
| Cricket bays funds | (181) | (181) | ||||
| (1,704) | (1,704) | |||||
| TOTAL FUNDS | 185/97 | (165,912) | 19,325 | |||
| Comparatives for movement |
in funds | |||||
| Net | ||||||
| Ar | movement | At | ||||
| 1/10/19 | in funds | 30/9/20 | ||||
| Unrestricted funds |
||||||
| General fund | 101,956 | 24,808 | 126,764 | |||
| Disabled access fund | 462 | 462 | ||||
| Non-specific development |
fund | 4,128 | 4,128 | |||
| 106,546 | 24,808 | 131,354 | ||||
| Restricted funds | ||||||
| I.adies changing room |
fund | 10,256 | (1,042) | 9,214 | ||
| Shower refurbishment | fund | |||||
| 6,663 | (876) | 5,787 | ||||
| Cricket bays funds | 1,336 | (213) | 1,123 | |||
| 18,255 | (2,131) | 16,124 | ||||
| TOTAL FUNDS | 124,801 | 22,677 | 147,478 |
| Comparative net move |
men | t in funds, included in |
the above are as follows: | ||
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| Unrestricted funds |
|||||
| General fund | 202,803 | (177,995) | 24,808 | ||
| Restricted funds | |||||
| Ladies changing room |
fund | (1,042) | (1,042) | ||
| Shower refurbishment | fund | ||||
| (876) | (876) | ||||
| Cricket bays funds | (213) | (213) | |||
| (2,131) | (2,131) | ||||
| TOTAL FUNDS | 202,803 | (180,126) | 22,677 | ||
| A current year 12months | and prior year 12months combined position is as follows: | ||||
| Net | |||||
| At | movement | At | |||
| I/I 0/I 9 | in funds | 30/9/21 | |||
| Unrestricted funds |
|||||
| General fund |
101,956 | 45,837 | 147,793 | ||
| Disabled access fund | 462 | 462 | |||
| Non-specific development |
fund | 4,128 | 4,128 | ||
| 106,546 | 45,837 | 152,383 | |||
| Restricted funds | |||||
| Ladies changing room |
fund | 10,256 | (1,823) | 8,433 | |
| Shower refurbishment | fund | ||||
| 6,663 | (1,618) | 5,045 | |||
| Cricket bays funds | 1,336 | (394) | 942 | ||
| 18,255 | (3,835) | 14,420 | |||
| TOTAL FUNDS | 124,801 | 42,002 | 166,S03 |
| A current ye as follows: |
ar 1 | 2mon | ths and prior year 12mo |
nths combined net movement in |
funds, included i |
n the above a |
|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| Unrestricted | funds | |||||
| General fund | 388,040 | (342,203) | 45,837 | |||
| Restricted funds | ||||||
| Ladies changing | room | fund | (1,823) | (1,823) | ||
| Shower refurbishment | fund | |||||
| (1,618) | (1,618) | |||||
| Cricket bays | funds | (394) | (394) | |||
| (3,835) | (3,835) | |||||
| TOTAL FUNDS | 388,040 | (346,038) | 42,002 |
| The Hull dk tRidin S rts |
The Hull dk tRidin S rts |
ub | ||||
|---|---|---|---|---|---|---|
| Detailed Statement ofIrinanctat | A | ' ' i | ||||
| for the Y rEnded 30Se | m | r2021 | ||||
| 30/9/21I | 30/9/20 | |||||
| INCOME AND ENDOWMENTS | ||||||
| Donations and legacies Bartakings Tenet club rents |
51,602 24,675 |
59,251 35,193 |
||||
| Gaining machines Pool takings Subscripti one Catering income Donations |
1,033 14446 |
1,792 67 5,425 28,923 3,265 |
||||
| Physio rental Flat income |
7,462 | 120 5,816 |
||||
| Light and heat recharge | 3,484 | 4,903 | ||||
| 102,802 | 144,755 | |||||
| Investment income |
||||||
| Deposit account interest Government grants |
103 82432 |
205 54,188 |
||||
| Sundry receipts | 3,655 | |||||
| 82,435 | 58,048 | |||||
| Total incoming resources | 185)237 | 202,803 | ||||
| EXPENDITURE | ||||||
| Other trading activities Purchases |
37,164 | 38,710 | ||||
| Sky subscriptions | 1,269 | 2,495 | ||||
| 38,433 | 41,205 | |||||
| Support costs | ||||||
| Management Wages Social security |
7$,004 3,261 |
76,569 2,463 |
||||
| Pensions | 1,806 | 1,553 | ||||
| Rent, rates and water | 4,512 | 5,227 | ||||
| Insurance | 7,747 | 6,627 | ||||
| Light and heat Telephone Postage and stationery Adverti sing Sundries |
10,426 353 653 3,236 |
18,476 107 795 2,459 |
||||
| Cleaning | 1,890 | 2,417 | ||||
| 111,88$ | 116,693 |
| f h Year Ended 30S |
e m 2021 |
||
|---|---|---|---|
| 30/9/21 | 30/9/20 | ||
| 5 | |||
| Management | |||
| Finance | |||
| Bank charges Depreciation |
oftangible fixed assets | 807 9,715 |
1,106 11,640 |
| 10%22 | 12,746 | ||
| Information technology Repairs and renewals Computer expenses |
2,591 743 |
6,864 495 |
|
| 3,334 | 7,359 | ||
| Governance | costs | ||
| Accountancy | and legal fees | 1,735 | 2, 123 |
| Total resources | expended | 1659912 | 180,126 |
| Net income | 19,325 | 22,677 |