OpenCharities

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

2022-11-30-accounts

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