| Contents | |||||||
|---|---|---|---|---|---|---|---|
| Page | |||||||
| Charity Reference and | Administrative | Details | |||||
| Trustees' Annual Report (Including |
Directors' | Report) | 4-6 | ||||
| independent Examiner's |
Report | ||||||
| Statement of Financial |
Activities | (including | Income 8 Expenditure | Account) | |||
| Balance Sheet | |||||||
| Notes to the Financial Statements | 10-17 |
| 2022 | |||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | 2021 | |||||
| funds | funds | Total | Total | ||||
| Note | E | E | |||||
| Income and endowments | from: | ||||||
| Donations 8 grants Charitable activities Other |
2 3 4 |
113,390 29,041 521 |
2,822 | 116,212 29,041 521 |
89,071 13,839 280 |
||
| Total income and | endowments | 142,952 | 2,822 | 145,774 | 103,190 | ||
| Expenditure on: |
|||||||
| Raising funds | |||||||
| Charitable activities |
5 | 82,382 | 'I1,567 | 93,949 | 28,650 | ||
| Administrative costs |
6 | 14,746 | 966 | 15,712 | 42,814 | ||
| Total expenditure | 97,128 | 12,533 | 109,661 | 71,464 | |||
| Net income I(expenditure) | 45,824 | (9,711) | 36,113 | 31,726 | |||
| Transfers between |
funds | ||||||
| Other recognised | gains I(losses): | ||||||
| Net movement in funds |
17 | 45,824 | (9,711) | 36,113 | 31,726 | ||
| Reconciliation offunds: |
|||||||
| Total funds brought |
forward | 17 | 34,361 | 71,369 | 105,730 | 74,004 | |
| Total funds carried | forward | 17 | f80,185 | 261,658 | f141,843 | f105,730 |
| Year Ended 31" | M | arch 2022 | |||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Note | |||||
| Fixed assets | |||||
| Tangible assets | 11 | 54,378 | 64,169 | ||
| Current assets | 54,378 | 64,169 | |||
| Stocks Debtors Cash at bank and |
in | hand | 12 13 |
450 1,958 89,398 |
220 1,875 45,410 |
| Liabilities | 91,806 | 47,505 | |||
| Creditors: amounts | falling due within one year | 14 | (4,341) | (5,944) | |
| Net current assets | 87,465 | 41,561 | |||
| Total assets less | current liabilities |
141,843 | 105,730 | ||
| Provisions 8 Creditors due after one year |
|||||
| Net assets | 2141,843 | f105,730 | |||
| Charity Funds | |||||
| Restricted funds Unrestricted funds |
17 17 |
61,658 80,185 |
71,369 34,361 |
||
| Total charity funds | / (deficit) | 17 | f141,843 | 6105,730 | |
| In preparing these financial statements: |
| note | Unrestricted f |
Restricted E |
2022 | 2021 E |
|||
|---|---|---|---|---|---|---|---|
| Wages 8 salaries | (10) | 9,832 | 320 | 10,152 | 9,301 | ||
| Coaching 8 tutor | costs | 960 | 960 | 1,117 | |||
| Hire of equipment | 1,?36 | ||||||
| Rent 8 rates | 629 | 629 | 462 | ||||
| Light 8 heat | 3,098 | 3,098 | 1,147 | ||||
| Repairs | 62,892 | 681 | 63,573 | 2,022 | |||
| Insurance | 1,031 | 1,031 | 921 | ||||
| Bank charges | 58 | 58 | 36 | ||||
| Depreciation Profit on disposal |
3,946 64 |
10,556 10 |
14,502 ~54 |
11,908 | |||
| 82,382 | 11,567 | 93,949 | 28,650 | ||||
| dministrative costs |
|||||||
| Unrestricted | Restricted | 2022 | 2021 | ||||
| E | E | E | |||||
| Office equipment | hire | 24 | 24 | 211 | |||
| Printing, postage |
8 stationery | 126 | 126 | 163 | |||
| Advertising | 424 | 966 | 1,390 | 75 | |||
| Communication 8 |
engagement | 1,672 | |||||
| Phone 8 broadband | 603 | 603 | 539 | ||||
| Bookkeeping 8 administration |
11,055 | 11,055 | 7,351 | ||||
| Accountancy | 1,790 | 1,790 | 809 | ||||
| Consultancy | 31,628 | ||||||
| Legal 8 professional | 373 | 373 | |||||
| Sundry | 31 | 31 | '18 | ||||
| Subscriptions | 320 | 320 | 348 | ||||
| 14,746 | 966 | 15,712 | 42,814 | ||||
| ncome / (expenditure) |
for the year | ||||||
| et income / (expenditure) |
is stated after | charging: | |||||
| 2022 | 2021 | ||||||
| Depreciation oftan |
gible | fixed assets | 14502 | 11908 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| E | ||||
| Wages Social |
and salaries security |
10,039 | 9,198 | |
| Defined | contribution | pension costs (auto enrolment) | 113 | 103 |
| 10,152 | 9,301 |
| Tangible fixed assets | |||
|---|---|---|---|
| Leasehold | |||
| Land and | Plant and | ||
| buildings | machinery | Total | |
| Cost or valuation: | |||
| pri | 212,527 | 29,841 | 242,368 |
| Additions Disposals At31"March 2022 |
212,527 | 4,758 (1,956) 32,643 |
4,758 (1,956) 245,170 |
| Depreciation: At 1"April 2021 Charge for the year |
157,884 11,053 |
20,315 3,449 |
178,199 14,502 |
| Impairment | |||
| Eliminated on disposals At31"March 2022 |
168,937 | (1,909) 21,855 |
(1,909) 190,792 |
| Net book value: At 31 March 2022 |
43,590 | 10,788 | 54,378 |
| At31"March 2021 | 54,643 | 9,526 | 64,169 |
| tocks | |||
|---|---|---|---|
| 2022 | 2021 | ||
| E | F | ||
| Heating | Oil | 325 | 175 |
| Gym consumables | 110 | 25 | |
| Other | 15 | 20 | |
| 450 | 220 |
| 2022 | 2021 | ||
|---|---|---|---|
| Trade debtors | 798 | 643 | |
| Prepayments | and accrued income | 1,160 | 1,232 |
| 1,958 | 1,875 |
| note | 2022 | 2021 | |
|---|---|---|---|
| Bank loans and overdrafts | |||
| Trade creditors | 1,264 | 1,949 | |
| Payments on account |
1,015 | 825 | |
| PAYE and social security | 440 | ||
| Accruals | 862 | 1,530 | |
| Deferred income |
(16) | 1,200 | 1,200 |
| 4,341 | 5,944 |
| 2022 | 2021 | ||
|---|---|---|---|
| E | |||
| Not later than one year | 44 | ||
| Later than one and not later than five years | |||
| 44 |
| Under | 1 year | over 1 year | over 1 year | Total | |||
|---|---|---|---|---|---|---|---|
| E | E | E | |||||
| At 1"April | 2021 | 1,200 | 1,200 | ||||
| Additions | during the year | ||||||
| Amounts | released | to income | |||||
| At 31"March 2022 | 1,200 | 1,200 |
| nrestricted fu |
nds | |||||||
|---|---|---|---|---|---|---|---|---|
| Balance | at | Gains | / | Balance at | ||||
| 2021 | Income | Expenditure | Transfers | (losses) | 2022 | |||
| E | E | E | E | E | E | |||
| Unrestricted | 34,361 | 142,952 | 97,128 | E80,185 |
| estricted | funds | ||||||
|---|---|---|---|---|---|---|---|
| Balance at | Gains I | Balance | |||||
| 2021 E |
Income E |
Expenditure | Transfers f |
(losses) E |
at 2022 | ||
| MUGA fund | 63,458 | 9,603 | 53,855 | ||||
| Equipment | fund | 7,911 | 584 | 963 | 7,532 | ||
| Re-start Activities | 1,272 | 1,001 | 271 | ||||
| Marketing | Grant | 966 | 966 | ||||
| 71,369 | 2,822 | 12,533 | 61,658 |