OpenCharities

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

2022-03-31-accounts

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