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
Company information 1
Trustees' report 2-4
Chartered Accountants' report 5
Statement offinancial activities 6
Balance sheet 7
Notes to the financial statements 8-10

Notes Notes Unrestricted Restricted 2023 2022
Funds
f
Funds
8
Total
8
Total
8
Incoming resources
Incoming
resources
from generating
funds .
Voluntary
income
CCC led activities
2
3
38,826 38,826 6,363
Hall hire 3 115,815 115,815 57,592
Other Income - Government grants 3,158
Miscellaneous
Income
1,351 1,351
Total incoming resources 117,166 38,826 155,992 67,113
Resources expended
Costs ofgenerating
voluntary
income ICCC 11,588 7,420 19,008
led activities costs:
Staff costs 35,623 31,406 67,029 30,008
Establishment
costs
Accountancy
fees
6,073
4,295
6,073
4,295
2,875
5,985
Legal and professional fees 180 - 180 291
Communications
snd
IT 3,251 3,251 837
Other office expenses 5,417 5,417 1,675
Telephone 1,573 1,573 999
Postage, packing and stationery 3,268 3,268 239
Service charges 26,405 26,405 26,405
Depreciation 3,477 3,477 559
Total resources expended 101,150 38,826 139,976 69,873
Net incoming
I(outgoing)
resources for thi 16,016 16,016 (2,760)
Total funds
brought
forward
96,341 96341 M 101
Total funds carried forward 112,357 112,357 96,341

3 Actlvites for generating funds Unrestricted Restricted 2023 2022
funils
2
fulids
E
Total
E
Total
E
Hall hire 115815 115815 57592
115815 115815 57592
4 Net Incoming I(outgoing) resources forthe year 2023 2022
E E
This is stated after charging:
Depreciation ofowned fixed assets 3,477 559
5 Employment costs 2023 2022
2 E
Salaries and wages
Other costs
67,029 28,819
1,189
Total ~67 029 ~30008

Tangible fixed assets
Fixtums,
fittings
&
equipment Total
2 6
Cost
At 1 April 2022 56,821 56,821
Additions
At 31 March 2023
12,233
69,054
12,233
69,054
Depreciation
At I April 2022 55,146 55,146
Charge for the period 3477
At 31 March 2023 58,623 58,623
Net book value
At 31 March 2023 10,431 10,431
At 31 March 2022 1,676 1,676

8
Debtors 2023 2022
6 8
Trade debtors
Other debtom
and Prepayments 39,066 10,957
39,066 10957
9 Credltom: amounts falling due within one year 2023 2022
8 8
Other taxes and social security 824 616
Other creditors
Accruals
Deferred income
3,285
3,031
63,349
3,540
9,217
70489 13,373
10 Analylsis of net assets between funds Unrestricted Restricted Total
funds funds 1unrls
E 6 8
Tangible fixed assets 10,431 10,431
Current assets 109,066 63,349 172,415
Current
liabilities
(7,140) (63,349) (70,489)
Net assets at 31 March 2023 112,357 112,357
11 Unrestricted funds At 1 April Incoming ~Outgoin At 31 Nlarch
2022 resources resources 2023
8 2 8 8
96,341 117,166 ~IOI,I50 ~tt2357
12 Restricted funds At1 April Incoming Outgoing At 31 March
6 2022 msources
8
resources
8
2023
8
38,826 ~38,826

Unrestricted Restricted 2023 2022
Funds Fulttls Total Total
6 6
Incoming resources
Incoming resources from generating funds.
Voluntary
income
CCC led activities
38,826 38,826 6,363
Hall hire
Giber Income - Government
Miscellaneous
Income
grants 115,815
I 351
115,815
1 351
57,592
3,158
Total Incoming resources 117,165 38,826 155,992 67,113
Resources expended
Costs ofgenerating
voluntary
income / CCC led activities costs 11,588 7,420 19,008
Staffcosts
Establishment
costs
Accountancy fees
Legal snd pmiessionai
fees
35,623
6,073
4,295
180
31,406 67,029
6,073
4,295
180
30,008
2,875
5,985
291
Communications
and IT
3,251 3,251 837
Other office expenses
Telephone
Postage, packing and stationery
Service charges
Depreciation
5,417
1,573
3,268
26,405
3,477
5,417
1,573
3,268
26,405
3,477
1,675
999
239
26,405
559
Total resources expended 101,150 38,826 139,976 69,873
Net incoming I(olrlgolng) resoumes for the year 16,016 16,016 (2,760)
Total funds brought forward 96341 96,341
Total funds carried forward 112357 112357
Unre entered Reetncmd 2023 2022
guilds Pinlrle Total Total
6 6 8 6
Incoming resoufcee
Incamug rescunns
from
genera5ng funds:
Voluntary
Income
38,826
CCC lsd aclnsgsc
Hall hire 115,015 115,815 57,502
Omar Income - Government gmnls 3,158
Miscellaneous
Income
1 351 1 351
Toml incoming resounds 117160 38826 155,992 67,113
Resources expended
coals ofgenerstlnp voluntary incomer cccled acdvltl 11,588 7,420
StIffcosts:
Wages and salaries S2,698 31,NX!
Tnntesc sxpences- 2,925
Olher
31,4$
Estahgshamnt
coster
Raise &Water 0
Repum and maintenance 2,123
liisurance 994
Cleaning 2,956
6,073
Motor and trsveglng expanses
Travel and sutuletsnce
Motor expenses
Accountancy fees 4,295
Legal and professional sosts:
Professional
other
180
Communlcagons
and 17
wensxe I ITservos chanle 3,251
Otlnif cglce sxpeimmi
hlicceianeouc
expemm
1,292
Ogics expenses 4i25
5.417
Telephone 1,573
I'ostsge, pacldng snd staamery
Pcslage 106
Stationery and pnnfing 3,162
3288
Seriilce chelgec 2S,405
Oeprecmtlon 3,477
Total resourmm
expended
101,150
Net Incoming
I(e et 0 sing) resources
Forlhe year 16,018