OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-03-31-accounts

Page
Trustees'
annual
report (incorporating
the
director's report)
Independent
examiner's
report
to the trustees
Statement
offinancial
activities (including income and
expenditure
account)
Statement
offinancial
position
Notes to the financial statements 10
The following
pages
do not form part ofthe financial statements
Detailed statement
offinancial
activities 21
Notes to the detailed statement offinancial activities 23

31 March 20 21
2021 2020
Unrestricted Restricted
funds funds Total funds Total funds
Note K
Income and endowments
Donations
and legacies
5 157,289 44,152 201,441 116,902
Investment income 6 58 58
Other income 7 102,464 102,464 219,044
Total income 259,811 44,152 303,963 335,946
Expenditure
Expenditure on charitable activities 8,9 215,178 101,079 316,257 343,448
Total expenditure 215,178 101,079 316,257 343,448
Net expenditure and net movement in
funds 44,633 (56,927) (12,294) (7,502)
Reconciliation offunds
Total funds brought forward 34,625 831,184 865,809 873,311
Total funds carried forward 79,258 774,257 853,515 865,809

31 March 2021
2021 2020
Fixed assets
Tangible fixed assets 15 644,263 682,543
Investments 16 100 100
644,363 682,643
Current assets
Debtors 18 67,326 19,192
Cash at bank and in hand 209,484 173,320
276,810 192,512
Creditors: amounts falling due within one year 19 67,658 9,346
Net current assets 209,152 183,166
Total assets less current liabilities 853,515 865,809
Net assets 853,515 865,809
Funds ofthe charity
Restricted funds 774,257 831,184
Unrestricted funds 79,258 34,625
Total charity funds 22 853,515 865,809

Unrestricted Restricted Total Funds
Funds Funds 2021
F R
Donations
General Donations 200 500 700
Donations from subsidiary 44,476 44,476
Grants
Grants receivable 43,652 43,652
BVT 9,947 9,947
Sports England 10,000 10,000
Government grant income 92,666 92,666
157,289 44,152 201,441
Unrestricted Restricted Total Funds
Funds Funds 2020
f. F
Donations
General Donations
Donations from subsidiary
Grants
Grants receivable 90,062 90,062
BVT 17,040 9,800 26,840
Sports England
Government grant income
17,040 99,862 116,902

Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
f E F
Bank interest receivable 58 58
7. Other income
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
Hire of Grounds and Rooms 84,441 84,441 178,750 178,750
Community Events 18,023 18,023 33,814 33,814
Management fees 383 383
Miscellaneous income 6,097 6,097
102,464 102,464 219,044 219,044
8. Expenditure on charitable activities by fund type
Unrestricted Restricted Total Funds
Funds Funds 2021
E
Community Hail and Lettings 192,522 38,280 230,802
Playing Fields 21,256 21,256
Woodland Trail 62,799 62,799
Support costs 1,400 1,400
215,178 101,079 316,257
Unrestricted Restricted Total Funds
Funds Funds 2020
f
Community Hail and Lettings 239,217 101,810 341,027
Playing Fields
Woodland Trail
Support costs 2,421 2,421
241,638 1O1,81O 343,448

9. Expenditure on charita ble activi ties by activity type
Activities
undertaken Support Total funds Total fund
directly costs 2021
f
2020
Community Hall and Lettings 230,802 230,802 341,027
Playing Fields 21,256 21,256
Woodland
Trail
62,799 62,799
Governance costs 1,400 1,400 2,421
314,857 1,400 316,257 343,448
10. Analysis of support costs
Analysis of
support costs
activity 1 Total 2021 Total 2020
Governance costs 1,400 1,400 2,421
11. Net expenditure
Net expenditure is stated after charging/(crediting):
2021 2020
E
Depreciation of tangible fixed assets 38,280 50,045
12. Independent examination fees
2021 2020
R
Fees payable
to the independent
examiner for:
Independent examination
ofthe financial statements
1,440 1,440
13. Staffcosts
The total staff costs and employee benefits for the reporting period are analysed as follows:
2021 2020
Wages and salaries 125,428 138,770
Social security costs 8,657 2,067
Employer
contributions
to pension plans 2,191 5,705
136,276 146,542

Staff costs (continued) Staff costs (continued) Staff costs (continued)
The average head count ofemployees during the year was 10(2020: Nil). The average number of
full-time
equivalent
employees during the year is analysed as follows:
2020
No,
Management 1
Charitable
activities
15
16

No trustee expenses
have been incurred.
Tangible fixed assets
Long
leasehold Fixtures and
property fittings Total
Cost
At 1 April 2020 and 31 March 2021 995,173 86,214 1,081,387
Depreciation
At 1 April 2020 313,732 85,112 398,844
Charge for the year 37,178 1,102 38,280
At 31 March 2021 350,910 86,214 437,124
Carrying
amount
At 31 March 2021 644,263 644,263
At 31 March 2020 681,441 1,102 682,543

Investments
Shares in
group
undertaking
s
Cost or valuation
At 1 April 2020 and 31 March 2021 100
Impairment
At 1 April 2020 and 31 March 2021
Carrying
amount
At 31 March 2021 100
At 31 March 2020 100
are not prepared
and a summary
of the results
a
below.
nd financial
position of the subsidiar
y
is shown
2021 2020
Turnover 310,703 438,512
Other income 41,296
Expenses and other costs (349,569) (440,214)
Net result 2,430 (1,702)
Net Assets/liabilities 100 (2,430)

18. Debtors
2021 2020
F
Trade debtors 23,490 19,192
Amounts
owed by group undertakings
and undertakings in which
the charity has a participating interest 42,351
Other debtors 1,485
67,326 19,192
19. Creditors: amounts falling due within one year
2021 2020
F.
Bank loans and overdrafts 50,000
Trade creditors 3,725 1,127
Social security and other taxes 5,776 2,610
Other creditors 8,157 5,609
67,658 9,346

At
At 31 March 20
1 April 2020 Income Expenditure Transfers 21
F
General funds 34,625 259,811 (215,178) 79,258

Restricted funds
At
At 31 March 20
1 April 2020
E
Income Expendituref Transfers 21
Life and Play-Capital
Fund 691,777 (38,280) 47,681 701,178
BCCGrant-Capital Fund 47,681 (47,681)
Property Improvement 43,588 44,152 (62,799) 43,993 68,934
Youth and Community 4,145 4,145
Woodland Trail 6,619 (6,619)
Other operational
projects 37,374 (37,374)
831,184 44,152 (101,079) 774,257
Analysis ofnet assets between funds
Unrestricted Restricted Total Funds Total Funds
Funds Funds 2021
R
2020
f
Tangible fixed assets 644,263 644,263 682,543
Investments 100 100 100
Current assets 146,816 129,994 276,810 182,266
Creditors less than 1 year (67,658) (67,658)
Net assets 79,258 774,257 853,515 864,909