ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2021
Kidz Klub Brighton & Hove Limited
(A company limited by guarantee) Charity registration number: 1126869 Company registration number: 6596828
Independent Examiners Ltd 2 Broadbridge Business Centre Delling Lane Bosham Chichester West Sussex PO18 8NF
KIDZ KLUB BRIGHTON & HOVE LIMITED
CONTENTS
| Legal and Administrative Information | 1 |
|---|---|
| Trustees' Report | 2 to 6 |
| Independent Examiner's Report | 7 |
| Statement of Financial Activities | 8 |
| Balance Sheet | 9 |
| Notes to the Financial Statements | 10 to 19 |
KIDZ KLUB BRIGHTON & HOVE LIMITED
LEGAL AND ADMINISTRATIVE INFORMATION
Charity Registration 1126869 Number Company Registration 6596828 Number Trustees David Etherton Pauline Ransom Connor Pope Ronald White Alan Tant (appointed 1 October 2020) Secretary Christopher Jarvis Registered address CityCoast Centre North Street Portslade Brighton BN41 1DG Bankers Co-operative Bank Delf House Southway Skelmersdale WN8 6WT Independent Examiner Independent Examiners Ltd 2 Broadbridge Business Centre Delling Lane Bosham Chichester West Sussex PO18 8NF
Page 1
KIDZ KLUB BRIGHTON & HOVE LIMITED
TRUSTEES' REPORT
The trustees, who are directors for the purposes of company law, present the annual report together with the financial statements of the charitable company for the year ended 31 August 2021.
Structure, governance and management
Nature of governing document
The company is registered as a charitable company limited by guarantee and was set up by a Memorandum of Association on 19/05/2008.
Recruitment and appointment of trustees
Trustees are appointed in line with the rules contained in the Memorandum and Articles of Association and must be in full agreement with the aims and objectives of the charity.
Due regard is taken of other charity experience and any specialist skills which may enhance the contribution of a candidate to the charity if elected. A DBS check is mandatory and all directors must sign a declaration which includes a conflict of interest clause.
Induction and training of trustees
New trustees are supplied with information published by the Charity Commission on the responsibilities and expectations of those appointed to charity work.
Latest accounts and statutory information are provided and whatever interview time the new appointee requires with other trustees or senior managers is made available.
Trustees are required to undertake training as and when the need arises in order to ensure that they are up to date with the legal requirements of the role.
Organisational structure
The charitable company is based in Brighton and Hove and works in the surrounding area.
The charity is governed by the trustees, supported by the staff (who are experienced youth workers employed by the charity) and volunteers.
The charity works in partnership with local churches helping youth groups to serve their local communities.
Risk management
The trustees are confident that risks are kept to a minimum through strict financial control with regular reviews and annual audit. The trustees consider that the main risk to the company would be a reduction in the size of the membership or its ability and desire to give. This risk is managed through regular reporting of giving trends and active development of the growing vision. As already reported, membership has increased and the trustees are confident that it will continue increasing at this time.
Page 2
KIDZ KLUB BRIGHTON & HOVE LIMITED
TRUSTEES' REPORT
Objectives and activities
Objects and aims
The Articles of Association define the objectives as being:
-
The advancement of education on the basis of the principles of the Christian Faith in Brighton and Hove and the surrounding area.
-
Fulfil such other purposes which are exclusively charitable according to the law of England and Wales and are connected with the charitable work of the company.
Public benefit
The trustees confirm that they have complied with the requirements of section 17 of the Charities Act 2011 to have due regard to the public benefit guidance published by the Charity Commission for England and Wales.
Achievements and performance
Review of activities
This school year began where the previous one had ended - with us being restricted, due to the pandemic, to offering only weekly online presentations to Kidz Klub children and their families across the city. This continued to be the pattern through the autumn and the winter.
Come the spring, everything changed! From mid-May we were allowed to return to running our 4 live weekly Kidz Klubs across the city! This was great news for many children, although we had to adopt a front-led style with all the children together, rather than mingling and huddling in activities throughout the buildings we use. Numbers returned to pre-pandemic levels quite quickly, to about 100 per week!
Debbie Jarvis and Tina Tant have continued to plan and run a brilliant programme which is used in all our Kidz Klubs across the city.
As restrictions were removed we were able to restart our much-loved Best Behaved Kid trips! They are something the children love and are a way to reward great behaviour and participation!
We were also able to take 17 young people to Dalesdown (West Sussex) for a fantastic youth weekend in May – although this had to be 2 day-trips, rather than a residential event.
Even more exciting, in August we were again able to run our incredibly popular annual youth holiday known as “The Time of Your Life!” Our young people were ecstatic!
There were still restrictions, however. Instead of taking our usual number of around 75 young people, we were limited to just 30. So we took 30 younger youth for 4 days, then brought them home, then took 30 older youth for the next 4 days. That meant that double the number of young people were able to benefit from this fantastic experience!
Page 3
KIDZ KLUB BRIGHTON & HOVE LIMITED
TRUSTEES' REPORT
There have been exciting developments on the staff front too. Connor Pope, who has been coming to Kidz Klub since he was 8 (he’s now 27) and is our youngest trustee, joined the full-time staff in November. Connor took on the 3-fold role of technical director, youth leader and fundraiser.
We are about to take on a 4th staff member from September. We have longed for this appointment to be possible and, thankfully, it now is.
Alan Tant (husband of Tina, our office manager) is coming on board as our CEO. Alan will be concentrating on the more business areas of the charity – which he is extremely well qualified to do. This will really help develop the charity and give it more credibility in the eyes of major potential funders.
We have moved offices! Towards the end of 2020, we were given notice that the building (where we have had an office since 2008) was being sold and we had to leave by the end of January 2021.
Things moved fast and within a few days we had secured not one, but 3 great offices at the nearby CityCoast Centre in Portslade, with parking space for our rather large 17-seater minibus!
The response from our supporters was equally staggering! Within 3 weeks they had kindly and generously provided finance for the entire rent for the whole of the first 12 months!
We’re really looking forward to opening our 5th Klub in September ’21 at Church of the Good Shepherd, Dyke Road.
As we consider the future, we are very excited about the prospect of more Kidz Klubs being launched – in partnership with local churches who are very keen to take on board our Kidz Klub model in order to reach and positively impact their community.
We will also be commencing our long-awaited leaders training programme which, we trust, will help secure the ongoing expansion of the charity for years to come.
Financial review
Income for the year amounted to £129,727 (2020: £116,907) and expenditure £131,698 (2020: £99,701). The deficit reduced funds brought forward resulting in £25,806 unrestricted funds and £24,948 restricted funds at the year end.
Policy on reserves
The charitable company carries out a variety of projects. The directors consider that it would be desirable to have a working reserve equivalent to 3 months expenditure. At the present time funds are fully utilised as they become available. The policy will be reviewed regularly.
Page 4
KIDZ KLUB BRIGHTON & HOVE LIMITED
TRUSTEES' REPORT
Investment policy and objectives
The directors have power to make investments as they see fit.
As all funds are used as they become available there are no funds available for investment.
Going concern
After making appropriate enquiries, the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. For this reason they continue to adopt the going concern basis in preparing the financial statements.
Page 5
KIDZ KLUB BRIGHTON & HOVE LIMITED
TRUSTEES' REPORT
Statement of Trustees' Responsibilities
The trustees (who are also the directors of Kidz Klub Brighton & Hove Limited for the purposes of company law) are responsible for preparing the trustees' report and the financial statements in accordance with the United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice) and applicable law and regulations.
Company law requires the trustees to prepare financial statements for each financial year. Under company law the trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the charitable company and of its incoming resources and application of resources, including its income and expenditure, for that period. In preparing these financial statements, the trustees are required to:
-
select suitable accounting policies and apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgements and estimates that are reasonable and prudent;
-
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable company will continue in business.
The trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the charitable company's transactions and disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The annual report was approved by the trustees of the charity on 2 March 2022 and signed on its behalf by:
......................................... David Etherton Trustee
Page 6
KIDZ KLUB BRIGHTON & HOVE LIMITED
INDEPENDENT EXAMINER'S REPORT
I report to the charity trustees on my examination of the accounts of the charity for the year ended 31 August 2021 which are set out on pages 8 to 19.
Respective responsibilities of trustees and examiner
As the charity’s trustees of Kidz Klub Brighton & Hove Limited (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’).
Having satisfied myself that the accounts of Kidz Klub Brighton & Hove Limited are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.
Independent examiner’s statement
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
-
accounting records were not kept in respect of Kidz Klub Brighton & Hove Limited as required by section 386 of the 2006 Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair view' which is not a matter considered as part of an independent examination; or
-
the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities [applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)].
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
...................................... G W Schulz ACMA
Independent Examiners Ltd 2 Broadbridge Business Centre Delling Lane Bosham Chichester West Sussex PO18 8NF
2 March 2022
Page 7
KIDZ KLUB BRIGHTON & HOVE LIMITED
STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 AUGUST 2021
| Note Unrestricted funds £ Income and Endowments from: Donations and legacies 3 94,620 Charitable activities 4 7,071 Investment income 5 36 Total income 101,727 Expenditure on: Charitable activities 6 95,176 Total expenditure 95,176 Net income/(expenditure) 6,551 Net movement in funds 6,551 Reconciliation of funds Total funds brought forward 19,225 Total funds carried forward 13 25,776 |
Restricted funds £ 28,000 - - 28,000 36,552 36,552 (8,552) (8,552) 33,500 24,948 |
Total 2021 £ 122,620 7,071 36 129,727 131,728 131,728 (2,001) (2,001) 52,725 50,724 |
Total 2020 £ 113,668 3,110 129 |
|---|---|---|---|
| 116,907 | |||
| 99,701 | |||
| 99,701 | |||
| 17,206 | |||
| 17,206 35,519 |
|||
| 52,725 |
The notes on pages 10 to 19 form an integral part of these financial statements. Page 8
KIDZ KLUB BRIGHTON & HOVE LIMITED
REGISTERED NUMBER: 6596828
BALANCE SHEET AS AT 31 AUGUST 2021
| Note Fixed assets Tangible assets 9 Current assets Debtors 10 Cash at bank and in hand Creditors: Amounts falling due within one year 11 Net current assets Net assets Funds of the charity: Restricted income funds Restricted funds Unrestricted income funds Unrestricted funds Total funds 13 |
2021 £ 4,035 5,453 42,871 48,324 (1,635) 46,689 50,724 24,948 25,776 50,724 |
2020 £ 4,281 4,842 45,428 |
|---|---|---|
| 50,270 (1,826) |
||
| 48,444 | ||
| 52,725 | ||
| 33,500 19,225 |
||
| 52,725 |
For the financial year ending 31 August 2021 the charity was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
-
The members have not required the charity to obtain an audit of its accounts for the year in question in accordance with section 476; and
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements on pages 8 to 19 were approved by the trustees, and authorised for issue on 2 March 2022 and signed on their behalf by:
......................................... David Etherton Trustee
The notes on pages 10 to 19 form an integral part of these financial statements. Page 9
KIDZ KLUB BRIGHTON & HOVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR YEAR ENDED 31 AUGUST 2021
1 Charity status
The charity is limited by guarantee, incorporated in England, and consequently does not have share capital. Each of the trustees is liable to contribute an amount not exceeding £1 towards the assets of the charity in the event of liquidation.
2 Accounting policies
Summary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
Statement of compliance
The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102). They also comply with the Companies Act 2006 and Charities Act 2011.
Basis of preparation
Kidz Klub Brighton & Hove Limited meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy notes.
Going concern
The trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern nor any significant areas of uncertainty that affect the carrying value of assets held by the charity.
Income and endowments
All income is recognised once the charity has entitlement to the income, it is probable that the income will be received and the amount of the income receivable can be measured reliably.
Page 10
KIDZ KLUB BRIGHTON & HOVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR YEAR ENDED 31 AUGUST 2021
Donations and legacies
Donations are recognised when the charity has been notified in writing of both the amount and settlement date. In the event that a donation is subject to conditions that require a level of performance by the charity before the charity is entitled to the funds, the income is deferred and not recognised until either those conditions are fully met, or the fulfilment of those conditions is wholly within the control of the charity and it is probable that these conditions will be fulfilled in the reporting period.
Gift aid
Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation
Interest receivable
Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the company; this is normally upon notification of the interest paid or payable by the Bank.
Expenditure
All expenditure is recognised once there is a legal or constructive obligation to that expenditure, it is probable settlement is required and the amount can be measured reliably. All costs are allocated to the applicable expenditure heading that aggregate similar costs to that category.
Charitable activities
Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them.
Taxation
The charity is considered to pass the tests set out in Paragraph 1 Schedule 6 of the Finance Act 2010 and therefore it meets the definition of a charitable company for UK corporation tax purposes. Accordingly, the charity is potentially exempt from taxation in respect of income or capital gains received within categories covered by Chapter 3 Part 11 of the Corporation Tax Act 2010 or Section 256 of the Taxation of Chargeable Gains Act 1992, to the extent that such income or gains are applied exclusively to charitable purposes.
Page 11
KIDZ KLUB BRIGHTON & HOVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR YEAR ENDED 31 AUGUST 2021
Tangible fixed assets
Individual fixed assets costing £500.00 or more are initially recorded at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
Depreciation and amortisation
Depreciation is provided on tangible fixed assets so as to write off the cost or valuation, less any estimated residual value, over their expected useful economic life as follows:
Asset class Depreciation method and rate Furniture and equipment 25% on reducing balance Computer equipment 33% on cost
Trade debtors
Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the charity will not be able to collect all amounts due according to the original terms of the receivables.
Debtors
Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.
Trade creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the charity does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.
Page 12
KIDZ KLUB BRIGHTON & HOVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR YEAR ENDED 31 AUGUST 2021
Liabilities
Liabilities are recognised when there is an obligation at the Balance sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably.
Liabilities are recognised at the amount that the company anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.
Fund structure
Unrestricted income funds are general funds that are available for use at the trustees' discretion in furtherance of the objectives of the charity.
Restricted income funds are those donated for use in a particular area or for specific purposes, the use of which is restricted to that area or purpose.
Pensions and other post retirement obligations
The charity operates a defined contribution pension scheme which is a pension plan under which fixed contributions are paid into a pension fund and the charity has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised in the Statement of Financial Activities when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
Financial instruments
The company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.
Page 13
KIDZ KLUB BRIGHTON & HOVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR YEAR ENDED 31 AUGUST 2021
3 Income from donations and legacies
| Unrestricted funds General £ Donations and legacies; Donations 77,405 Gift aid reclaimed 11,676 Grants, including capital grants; Grants 5,000 94,081 4 Income from charitable activities Income from events 5 Investment income Interest receivable and similar income; Interest receivable on bank deposits |
Restricted funds £ - - 28,000 28,000 Unrestricted funds General £ 7,071 Unrestricted funds General £ 36 |
Total 2021 £ 77,405 11,676 33,000 122,081 Total 2021 £ 7,071 Total 2021 £ 36 |
Total 2020 £ 72,982 7,686 33,000 |
|---|---|---|---|
| 113,668 | |||
| Total 2020 £ 3,110 |
|||
| Total 2020 £ 129 |
Page 14
KIDZ KLUB BRIGHTON & HOVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR YEAR ENDED 31 AUGUST 2021
6 Expenditure on charitable activities
| Note Premises costs Events Publicity and evangelism Subscriptions Computer costs Equipment and hire Office costs Insurance Motor & travel Bookkeeping Bank charges Sundry Independent examination Depreciation, amortisation and other similar costs Staff costs 8 |
Unrestricted funds General £ 3,438 14,768 1,249 1,848 1,874 4,798 5,450 2,464 8,521 2,392 115 746 540 1,981 44,992 95,176 |
Restricted funds £ - - - - - - - - - - - - - - 36,552 36,552 |
Total 2021 £ 3,438 14,768 1,249 1,848 1,874 4,798 5,450 2,464 8,521 2,392 115 746 540 1,981 81,544 131,728 |
Total 2020 £ 858 4,880 3,940 1,241 818 3,758 4,542 2,399 9,569 3,103 43 45 510 2,093 61,902 |
|---|---|---|---|---|
| 99,701 |
Page 15
KIDZ KLUB BRIGHTON & HOVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR YEAR ENDED 31 AUGUST 2021
7 Trustees remuneration and expenses
During the year the charity made the following transactions with trustees:
Connor Pope
Connor Pope received remuneration of £16,843 (2020: £Nil) during the year. Benefits in the form of pension payments of £353 (2020: £Nil) were received.
Tina Tant, wife of Alan Tant, a trustee, received remuneration of £13,800 (2020: £13,175) and benefits in the form of pension payments of £227 (2020: £210).
The only other payments made to the trustees, or any person connected with them, consisted of reimbursements of expenditure incurred on behalf of the charity in furthering the charity's objects.
8 Staff costs
The aggregate payroll costs were as follows:
| Staff costs during the year were: Wages and salaries Social security costs Pension costs |
2021 £ 78,417 1,488 1,639 81,544 |
2020 £ 58,782 1,913 1,207 |
|---|---|---|
| 61,902 |
The monthly average number of persons (including senior management team) employed by the charity during the year expressed as full time equivalents was as follows:
| 2021 | 2020 | |||
|---|---|---|---|---|
| No | No | |||
| Staff | 4 | 3 |
No employee received emoluments of more than £60,000 during the year.
Page 16
KIDZ KLUB BRIGHTON & HOVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR YEAR ENDED 31 AUGUST 2021
9 Tangible fixed assets
| Furniture and equipment £ Cost At 1 September 2020 1,555 Additions - At 31 August 2021 1,555 Depreciation At 1 September 2020 1,274 Charge for the year 70 At 31 August 2021 1,344 Net book value At 31 August 2021 211 At 31 August 2020 281 10 Debtors Accrued income Other debtors 11 Creditors: amounts falling due within one year Trade creditors Other taxation and social security Other creditors Accruals |
Furniture and equipment £ 1,555 - |
Computer equipment £ 6,000 1,735 |
Total £ 7,555 1,735 9,290 3,274 1,981 5,255 4,035 4,281 2020 £ 4,842 - |
||
|---|---|---|---|---|---|
| 1,555 | 7,735 | ||||
| 1,274 70 |
2,000 1,911 |
||||
| 1,344 | 3,911 | ||||
| 211 | 3,824 | ||||
| 281 | 4,000 | ||||
| 2021 £ 4,853 600 5,453 2021 £ 746 859 - 30 1,635 |
|||||
| 4,842 | |||||
| 2020 £ 34 1,654 138 - |
|||||
| 1,826 |
Page 17
KIDZ KLUB BRIGHTON & HOVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR YEAR ENDED 31 AUGUST 2021
12 Pension and other schemes
Defined contribution pension scheme
The charity operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the charity to the scheme and amounted to - £1,639 (2020 £1,207).
13 Funds
| Unrestricted funds General General Funds Restricted funds Salary fund Total funds |
Balance at 1 September 2020 £ 19,225 33,500 52,725 |
Incoming resources £ 101,727 28,000 129,727 |
Resources expended £ (95,176) (36,552) (131,728) |
Balance at 31 August 2021 £ 25,776 24,948 |
|---|---|---|---|---|
| 50,724 |
The Salary fund is grant funding received for wages.
| Unrestricted funds General General Funds Restricted funds Salary fund Total funds |
Balance at 1 September 2019 £ 4,186 31,333 35,519 |
Incoming resources £ 98,907 18,000 116,907 |
Resources expended £ (83,868) (15,833) (99,701) |
Balance at 31 August 2020 £ 19,225 33,500 |
|---|---|---|---|---|
| 52,725 |
Page 18
KIDZ KLUB BRIGHTON & HOVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR YEAR ENDED 31 AUGUST 2021
14 Analysis of net assets between funds
| Tangible fixed assets Current assets Current liabilities Total net assets Tangible fixed assets Current assets Current liabilities Total net assets |
Unrestricted funds General £ 4,035 23,376 (1,635) 25,776 Unrestricted funds General £ 4,281 16,770 (1,826) 19,225 |
Restricted funds £ - 24,948 - 24,948 Restricted funds £ - 33,500 - 33,500 |
Total funds at 31 August 2021 £ 4,035 48,324 (1,635) |
|---|---|---|---|
| 50,724 | |||
| Total funds at 31 August 2020 £ 4,281 50,270 (1,826) |
|||
| 52,725 |
Page 19