OpenCharities

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

2023-03-31-accounts

Page
Trustees'
report
1-4
Statement oftrustees' responsibilities
Independent
examiner's
report
Statement offinancial activities
Balance sheet
Notes to the financial statements 9-20

Current financi al year
Unrestricted Restricted Total Total
funds funds
2023 2023 2023 2022
Jill Notes F. E E E
Grants and donations 2 38,011 41,123 79,134 96,947
Charitable
activities
3 102,098 102,098 126,369
Other trading
activities- fundraising
4 67,149 67,149 22,836
Total Incoine 207,258 41,123 248,381 246,152
~Edll
Raising funds 6 15,987 16,987 24,42I
Charitable
activities
Fitness, health and wellbeing 6 178,399 52,398 230,797 247,416
Total charitable expenditure 178,399 52,398 230,797 247,416
Total expenditure 194,386 52,398 246,784 271,843
Net Income/(expenditure) for the year/
Net movement in funds 12,872 (11,275) 1,597 (25,691)
Fund balances at 1 April 2022 29,912 13,861 43,773 69,464
Fund balances at 31 March 2023 42,784 2,586 45,370 43,773

Prior financial year - as restated year - as restated
Unrestricted Restricted Total
funds funds
2022 2022 2022
Notes 8 8 6
Grants and donations 91,947 5,000 96,947
Charitable
activities
106,604 19,765 126,369
Other trading
activities- fundraising
22,836 22,836
Total income 221,387 24,765 246,152
~Edt
Raising funds 5 24,427 24,427
Charitable
activities
Fitness, health and wellbeing 6 233,926 13,490 247,416
Total charitable expenditure 233,926 13,490 247,416
Tots I expenditure 258,353 13,490 271,843
Net Income/(expenditure) for the year/
Net movement in funds (36,966) 11,275 (25,691)
Fund balances at 1 April 2021 66,878 2,586 69,464
Fund balances at 31 March 2022 29,912 13,861 43,773
2023 =—2022
Notes, =- -' . —-f.==
1btt't"%sebi —
='-- ---.::--':.
=-' ' . = 12=-
ant asttets-
lors=
=-~;:--'=9'eb
13 —
—.—
=--277280 31,682
hei lfettk and tohttrid ' 53,071 32,143
80,351 63,825
%4ltors;-timounts
==,.Nrte.year:=:,'
fatllrigdue within = 14 (34981) (20,052)
~..--.34etcurry'tassets --: ,45,370 43,773
:.:---.jn'come-funds-
:.
=':-"-,":.''Rastttqted&Lids'
M
=,=-: Tjnissitricted
funds
.:.—.
==',
==
.
,
17 2,586
42,784
13,861
29,912
—45,370 43,773

Unrestricted Restricted Total Unrestrided Restricted Total
funds funds funds funds
2023 2023 2023 2022 2022 2022
E E E
Grants and donations 38,011 41,123 79,134 91,947 5,000 96,947
Grants and donations
receivable for core
activities
City of London 34,953 34,953 41,102 41,102
Action for Bow 6,170 6,170
CJRS-furlough 21,742 21,742
Individual donation 20,000 20,000 20,000 20,000
Wakefield and Tetley 5000 5000
Individuals and Trusts
under E5,000 and Gift Aid 18,011 18,011 9,103 9,103
38,011 41,123 79,134 91,947 5,000 96,947

3 Charitable
activities
Charitable
activities
2023 2022
f. f
Gym fees 20,983 17,946
Commissioned
community
dasses 632
Performance
related grants
81,115 107,791
102,098 126,36$
Analysis
by fund
Unrestricted
funds
102,098
For the year ended 31 llilarch 2022
Unrestricted
funds
106,604
Restricted
funds
19,765
126,369
2023f 2022f
PerformanCe
related grants
City & Hackney
Nl-IS
39,026 39,026
Active London Funders 8,490
LBTower Hamlets Positive Steps 11,275
LBTower Hamlets CCG 65,489 49,000
81,115 107,791
4 Other trading
activities- fundraislng
2023 2022
Fundraising
events
67,149 22,836

5 Ralslng funds Ralslng funds
2023 2022
Fundraisin and ubliclt
Staging fundralsing events 15,987 24,427
6 Charitable activities
Fitness, Fitness,
health and health and
wellbeing welibelng
2023 2022
6 8
Staff costs 144,201 161,821
Depreciation and impairment 683
Freelance staff costs 15,465 13,238
Training 220 597
Consumables 1,330 179
Printing-class leaflets 204 419
Insurance,
licences
and rentals 3,116 3,022
164536 179959
Share of support costs (see note 8) 64,268 64,657
Share ofgovernance costs (see note 8) 1,993 2,800
230,797 247,416
Analysis
by
fund
Unrestricted funds 178,399 233,926
Restricted
funds
52,398 13,490
230,797 247,416

8 Supportcosts
Supportcosts Governance 2023 2022
costs
E
Staff costs 13,271 13,271 12,290
Premises 37,217 37,217 45,724
Communications cost 2,102 2,102 2,937
Professional
expenses
8,926 8,926 1,508
Other expenses 2,752 2,752 2,198
Independent
examiners fees
1,980 1,980 1,980
Meeting costs 13 13 820
64,268 1,993 66,261 67,457
Analysed
between
Charitable
activities
64,268 1,993 66,261 67,457

2023 2022
Number Number
Direct staff
Administration staff
Employment costs 2023f 2022
f
Wages and salaries 145,735 160,817
Social security costs e,699 10,599
Other pension costs 3,038 2,695
157,472 174,111
2023f 2022f
Aggregate compensation including employer's pension contributions 62,286 61,900

12 Tangible fixed assets
Leasehold Fixtures, Total
Improvements fittings a
equipment
6
Cost
At 1 April 2022 4,700 120,703 125,403
At 31 March 2023 4,700 120,703 125,403
Depreciation
and Impairment
At 1 April 2022 4,700 120,703 125,403
At 31 March 2023 4,700 120,703 125,403
Carrying
amount
At 31 March 2023
At 31 March 2022
13 Debtors
2023 2022
Amounts
falling due
within one year: 6 f
Other debtors 21,102 23,012
Prepayments
and accrued income
6,178 8,670
27,280 31,682
14 Creditors: amounts falling due within one year
2023 2822
Notes 6 6
Other taxation and social security 3,468 3,104
Government
grants
16 23,400
Trade creditors 432 396
Accruals 7,681 16,552
34,981 20,052

18 Analysis of net assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2023 2023 2023 2022 2022 2022
f f f f f f
Fund balances at 31
March 2023 are
represented by:
Current
assets/(liabilities)
42,784 2,586 45,370 29,912 13,861 43,773
42,784 2,586 45,370 29,912 13,861 43,773