| Page | |||
|---|---|---|---|
| Report ofthe | Trustees | 3 —10 | |
| Independent | Examiner's | Report | |
| Statement of | Financial | Activities | |
| Balance Sheet | 13—14 | ||
| Notes to the | Financial Statements | 15—18 | |
| Detailed Statement of Financial Activities |
| 31.3.22 | 31.3.21 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| Notes | Funds f |
Fundsf | Funds | Fundsf | ||
| INCOME AND | ||||||
| ENDOWMENTS | ||||||
| FROM: | ||||||
| Donations and Legacies |
12,343 | 12,343 | 13,772 | |||
| Charitable Activities |
40,867 | 40,867 | 5,367 | |||
| Events | 9934 | 9,934 | 2,068 | |||
| Promotional | 1,190 | 1,190 | 292 | |||
| Investment Income |
40 | 40 | 35 | |||
| Total | 23,507 | 40,867 | 64,374 | 21,534 | ||
| EXPENDITURE ON | ||||||
| Charitable Activities |
||||||
| Events 82 Operations |
3 | 18,841 | 25,374 | 44,215 | 15,676 | |
| Promotional | 3 | 91 | 91 | 56 | ||
| Total | 18,932 | 25,374 | 44,306 | 15,732 | ||
| 4,575 | 15,493 | 20,068 | 5,802 | |||
| INCOME/(EXPENDITURE) | ||||||
| RECONCILIATION OF |
||||||
| FUNDS | ||||||
| Total funds brought | 37,210 | 6,817 | 44,027 | 38,225 | ||
| forward | ||||||
| TDTALFURDSTARRI6 ~ FDRWARD | ~1785 | 2231D | 64095 | 44027 | ||
| CONTINUING OPERATIONS |
| 31.3.22 | 31.3.21 | 31.3.21 | |||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||||
| Funds | Funds | Funds | Total | ||||
| Notes | E | E | E | Funds | |||
| FIXED A55ETS | E | ||||||
| Equipment | 8 | 1,172 | 1,172 | 880 | |||
| CURRENT ASSETS | |||||||
| Debtors | 63 | 63 | 63 | ||||
| Cash at Bank and in hand | 41,385 | 22,310 | 63,695 | 43,134 | |||
| CURRENT ASSETS | 41,448 | 22,310 | 63,758 | 43, | 197 | ||
| CREDITORS | |||||||
| Amounts falling due within |
10 | 835 | 835 | 50 | |||
| one year | |||||||
| NET CURRENT ASSETS | 40,613 | 22,310 | 62.923 | 48, | 147 | ||
| TOTAL ASSETS LESSCURRENT | 41,785 | 22,310 | 64,095 | 44,027 | |||
| LIABILITIES | |||||||
| NET ASSETS | 41,785 | 22,310 | 64,095 | 44,027 | |||
| FUNDS | |||||||
| Unrestricted Funds |
41,785 | 41,785 | 37,210 | ||||
| Restricted Funds |
22,310 | 22,310 | 6,817 | ||||
| TOTAL FUNDS | 41,785 | 22,310 | 64,095 | 44,027 |
| One m | ember ofstaff commenced employme |
nt in October 2021(2021:none}. |
|
|---|---|---|---|
| 31.3.22 | 31.3.21 | ||
| Wages | and salaries | 111738 | |
| Social | security costs | ||
| ~78 |
| Plant & | ||||
|---|---|---|---|---|
| Machinery | ||||
| COST | ||||
| At 1.4.21 | 1,760 | |||
| Additions: | 732 | |||
| Disposa Is: | ||||
| At 31.3.22 | 2,492 | |||
| DEPRECIATION | ||||
| At 1.4.21 | 880 | |||
| Chargeforthe | year: | 440 | ||
| At31.3.22 | 1,320 | |||
| NET BOOK VALUE | ||||
| At 313L22 | 1172 | |||
| At 31.3.21 | ||||
| 9.DEBTORS | 31.3.22 | 31.3.21 | ||
| f | f | |||
| Rent Deposit | 63 | 63 | ||
| 10.CREDITORS | 31.3.22 | 31.3.21 | ||
| f | f | |||
| Trade Creditor | 50 | |||
| Tax and Social | 835 | |||
| Security | ||||
| Total | aas | so |
| 11.MOVEMENT IN FUNDS |
|||
|---|---|---|---|
| At | Net movement In funds |
At | |
| 1.4.21 | 31.3.22 | ||
| Unrestricted funds |
f | f | |
| General Fund |
37,210 | 4,575 | 41,785 |
| Restricted Funds |
|||
| Surrey Hills Champions Inspiring Views Surrey Hills Trust Fund Waverley Borough Council Tandridge Together Volunteer Co-Ordinator Send Prison Artwork Farming in a Protected Landscape TOTAL FUNDS |
1,440 10 500 900 3,967 44,027 |
349 480 (250) (900) 11,998 600 3,216 20,068 |
349 1,920 10 250 15,965 600 3,216 64,095 |
| Detailed statement | offinancial activities for the year |
ended 31March 2022 | |
|---|---|---|---|
| 31.3.22 | 31.3.21 | ||
| INCONIE AND | f | f | |
| ENDOWMENTS | |||
| Donations and Legacies | |||
| Donations Gift Aid Subscriptions Other Income Restricted Activities Total- Income and Endowments |
421 64 10,298 1,560 40,867 55.216 |
418 1,665 10,480 1,209 5,367 19,139 |
|
| Investment Income |
|||
| Bank Interest | 40 | ||
| Charitable Activities |
|||
| Event Income Promotional sales Gift Packs Total- Charitable Activities |
9,934 681 509 11,124 |
2,068 227 65 2,360 |
|
| Total Incoming Resources | 64,374 | 21.534 | |
| EXPENDITURE | |||
| Charitable Activities |
|||
| Attendance at Shows |
91 | ||
| Direct Clothing Costs Direct Event Casts Other merchandising |
costs | 129 5,463 200 |
56 1,810 |
| Restricted Activities Total Expendi ture —Charitable Activities |
25,374 31,257 |
2,413 4,279 |
|
| Support Costs | |||
| Management | |||
| Insurance | 586 | 544 | |
| Printing Postage and Stationery Sundries |
652 299 |
625 605 326 |
|
| Consultancy Fees Technology and IT Archive Rent Bank & Card charges |
6,407 1,097 1,236 378 |
5,389 2,104 1,236 184 |
|
| Depreciation Total Expenditure -Support Costs |
440 11,095 |
440 11,453 |
|
| Other | |||
| Donations | 1,954 | ||
| Total Resources Expended | 44,306 | 15,732 | |
| Net income/ (Expenditure) |
20,068 | 5,802 |