| Reference and Administrative Details |
Reference and Administrative Details |
|
|---|---|---|
| Strategic Report | 2 to 3 | |
| Statement ofTrustees' | Responsibilities | |
| Independent Examiner's |
Report | |
| Statement ofFinancial | Activities | 7to 8 |
| Balance Sheet | ||
| Notes to the Financial | Statements | 10to 18 |
| Reference and Administrative | Reference and Administrative | Reference and Administrative | Details | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Trustees | David Graham | ||||||||
| Timothy Denning | Sparrow | ||||||||
| Anthony Allen |
|||||||||
| Geofl'rey Willingale | Crawford | (appointed | 16November | 2022) | |||||
| Linda Graham | |||||||||
| Michael Stanning | Tollit | ||||||||
| David Watson | |||||||||
| Principal | Office | Suite 1A | |||||||
| The Byre | |||||||||
| Hodore Farm | |||||||||
| Upper Hartfield | |||||||||
| East Sussex | |||||||||
| TN7 4AR | |||||||||
| Company | Registration | Number | 06438248 | ||||||
| Charity Registration | Number | 1126292 | |||||||
| Independent | Examiner | Jonathan Lynn MA |
FCA |
| Unrestricted | Total | ||||
|---|---|---|---|---|---|
| funds | 2022 | ||||
| Note | |||||
| Income and Endowments | from: | ||||
| Donations and legacies |
36,741 | 36,741 | |||
| Other trading activities | 78,455 | 78,455 | |||
| Investment income |
209 | 209 | |||
| Total Income | 115,405 | 115,405 | |||
| Expenditure on: |
|||||
| Wages and salaries | (55,110) | (55,110) | |||
| Staff training | (985) | (985) | |||
| Motor expenses | (31,389) | (31,389) | |||
| Depreciation ofmotor vehicles | (9,259) | (9,259) | |||
| Depreciation ofoffice equipment | (31) | (31) | |||
| Rent | (2,520) | (2,520) | |||
| Rates | (281) | (281) | |||
| Telephone and fax |
(520) | (520) | |||
| Printing, postage and stationery |
(172) | (172) | |||
| Sundry expenses | (1,807) | (1,807) | |||
| Cleaning | (119) | (119) | |||
| Light, heat and power | (617) | (617) | |||
| Insurance | (4,250) | (4,250) | |||
| Total Expenditure | (107,060) | (107,060 | |||
| Net income | 8,345 | 8,345 | |||
| Net movement in funds |
8,345 | 8,345 | |||
| Reconciliation offunds |
|||||
| Total funds brought | forward | 156,525 | 156,525 | ||
| Total funds carried | forward | 13 | 164,870 | 164,870 | |
| Unrestricted | Total | ||||
| funds | 2021 | ||||
| Note | |||||
| Income and Endowments | from: | ||||
| Donations and legacies |
21,864 | 21,864 | |||
| Other trading activities | 72,282 | 72,282 | |||
| Investment income |
322 | 322 | |||
| Total Income | 94,468 | 94,468 | |||
| Expenditure on: |
|||||
| Raising funds | (89,963) | (89,963) | |||
| Charitable activities |
(4,349) | (4,349) | |||
| Total Expenditure | ~94,312) | ~94,3) 2) | |||
| Net income | 156 | 156 |
| and Losses) | |||||
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| funds | 2021 | ||||
| Note | |||||
| Net movement | in funds | 156 | 156 | ||
| Reconciliation | offunds | ||||
| Total funds brought | forward | 156,369 | 156,369 | ||
| Total funds carried | forward | 13 | 156,525 | 156,525 |
| Balanc | e Sheet as at 30 | November 202 |
2 | |||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Note | ||||||
| Fixed assets | ||||||
| Tangible assets | 44,924 | 35,214 | ||||
| Current assets |
||||||
| Debtors | 6,109 | 489 | ||||
| Cash at bank | and in hand | 111,750 | 118,367 | |||
| 117,859 | 118,856 | |||||
| Creditors: Amounts | falling due within | one year | 12 | 2,087 | 2,455 | |
| Net current | assets | 119,946 | 121,311 | |||
| Net assets | 164,870 | 156,525 | ||||
| Funds ofthe | charity: | |||||
| Unrestricted | income | funds | ||||
| Unrestricted | funds | 164,870 | 156,525 | |||
| Total funds | 13 | 164,870 | 156,525 |
| Unrestricted | |||||||
|---|---|---|---|---|---|---|---|
| funds | |||||||
| Total | Total | ||||||
| General | 2022 | 2021 | |||||
| Donations and legacies; |
|||||||
| ' | |||||||
| Donations | from | individuals | 3,310 | 3,310 | 7,781 | ||
| Grants, including | capital grants; | ||||||
| Government | grants | 19,791 | 19,791 | 5,500 | |||
| Regular giving and capital donations | 13,640 | 13,640 | 8,583 | ||||
| 36,741 | 36,741 | 21,864 | |||||
| 4 | Income from | other trading | activities | ||||
| Unrestricted | |||||||
| funds | |||||||
| Total | Total | ||||||
| General | 2022 | 2021 | |||||
| Trading income; | |||||||
| Income from provision ofbus | services | 77,554 | 77,554 | 71,381 | |||
| Bus Service Operator Grant | 901 | 901 | 901 | ||||
| 78,455 | 78,455 | 72,282 |
| Unrestricted | Unrestricted | |||||||
|---|---|---|---|---|---|---|---|---|
| funds | ||||||||
| Total | Total | |||||||
| General | 2022 | 2021 | ||||||
| Interest receivable | and similar income; | |||||||
| Interest receivable on bank deposits | 209 | 209 | 322 | |||||
| 6 Expenditure |
on charitable activities |
|||||||
| Unrestricted | ||||||||
| funds | ||||||||
| Total | Total | |||||||
| General | 2022 | 2021 | ||||||
| Note | ||||||||
| Governance costs |
4,867 | 4,867 | 4,349 | |||||
| 7 Net incoming/outgoing |
resources | |||||||
| Net incoming resources for the year |
include: | |||||||
| 2022 | 2021 | |||||||
| Profit on disposal | offixed assets held for the | charity's | own use | (4,500) | ||||
| Depreciation offixed assets | 9,290 | 11,991 | ||||||
| 8 Trustees remuneration |
and expenses | |||||||
| 9 Staff costs |
||||||||
| The aggregate payroll costs |
were as | follows: | ||||||
| 2022 | 2021 | |||||||
| Staffcosts during | the year | were: | ||||||
| Wages and salaries | 55,110 | 48,963 | ||||||
| No employee received emoluments |
ofmore | than K60,000 during | the year. |
| ll Tangible | fixed assets | fixed assets | fixed assets | ||||
|---|---|---|---|---|---|---|---|
| Motor | Computer | ||||||
| vehicles | equipment | Total | |||||
| Cost | |||||||
| At 1 December |
2021 | 208,896 | 13,768 | 222,664 | |||
| Additions | 19,000 | 19,000 | |||||
| At 30November | 2022 | 227,896 | 13,768 | 241,664 | |||
| Depreciation | |||||||
| At 1 December | 2021 | 173,713 | 13,737 | 187,450 | |||
| Charge for the year | 9,259 | 31 | 9,290 | ||||
| At 30November | 2022 | 182,972 | 13,768 | 196,740 | |||
| Net book value | |||||||
| At 30November | 2022 | 44,924 | 44,924 | ||||
| At 30November | 2021 | 35,183 | 31 | 35,214 | |||
| 12 Creditors: | amounts | falling due within | one year | ||||
| 2022 | 2021 | ||||||
| VAT grant repayable | (2,087) | (2,455 | |||||
| 13 Funds | |||||||
| Balance at 1 | Balance at30 | ||||||
| December | Incoming | Resources | November | ||||
| 2021 | resources | expended | 2022 | ||||
| Unrestricted | funds | ||||||
| General | (156,525) | (115,405) | 107,060 | (164,870) | |||
| Balance at 1 | Balance at 30 | ||||||
| December | Incoming | Resources | November | ||||
| 2020 | resources | expended | 2021 | ||||
| Unrestricted | funds | ||||||
| General | (156,369) | (94,468) | 94,312 | (156,525) |
| Tangible | fixed assets |
|---|---|
| Current | assets |
| Current | liabilities |
| Total net assets |
| Unrestricted | ||
|---|---|---|
| funds | ||
| General | Total | funds |
| 44,924 | 44,924 | |
| 112,462 | 112,462 | |
| 2,087 | 2,087 | |
| 159,473 | 159,473 |
| At | 1 | December | At | 30 | November | |
|---|---|---|---|---|---|---|
| 2021 | Cash | flow | 2022 | |||
| f | ||||||
| 118,367 | (6,617) | 111,750 | ||||
| 118,367 | (6,617) | 111,750 |