| Trustees | RSymns | |||||
|---|---|---|---|---|---|---|
| M Woods | ||||||
| K Berkley | ||||||
| K Scarff | ||||||
| LJ Kendrick | (Appointed | 12 October 2022) | ||||
| V Ravinthiran | (Appointed | 12October 2022) | ||||
| J Jones | (Appointed | 12October 2022) | ||||
| LP Mitchell | (Appointed | 12October 2022) | ||||
| CA Clarke | (Appointed | 12October 2022) | ||||
| M J Pittock | (Appointed | 12 October 2022) | ||||
| Secretary | G Wignall | |||||
| Charity number | 1132364 | |||||
| Company | number | 06982786 | ||||
| Principal | address | London Road Stadium | ||||
| London Road |
||||||
| Peterborough | ||||||
| PE2 8AL | ||||||
| Registered | office | I ondon Road Stadium |
||||
| london Road |
||||||
| Peterborough | ||||||
| PE2 BAL | ||||||
| Independent | examiner | Kerry Hilliard ACA FCCA CTA | ||||
| Key management | personnel | G Wignall | ||||
| Bankers | Barclays Bank PLC | |||||
| 1 Church Street |
||||||
| Peterborough | ||||||
| Cambridgeshire | ||||||
| PE1 tXE | ||||||
| Solicitors | Pindar Reaux &Associates | |||||
| 61a East Street | ||||||
| Barking | ||||||
| Essex | ||||||
| IG11 SEJ |
| Page | |||
|---|---|---|---|
| Trustees'report | 1-4 | ||
| Independent examiner's |
report | ||
| Statement of financial |
activities | ||
| Balance sheet | |||
| Statement ofcash flows |
|||
| Notes to the financial | statements | 9-19 |
==> picture [44 x 9] intentionally omitted <==
==> picture [39 x 20] intentionally omitted <==
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| Notes | 2023 f |
2023 E |
2023f | 2022 f |
2022 E |
2022 E |
||
| Igggfge from: | ||||||||
| Donations and |
||||||||
| legacies | 3 | 30,557 | 30,557 | 16,663 | 16,663 | |||
| Charitable activities |
4 | 374,151 | 133,761 | 507,912 | 354,331 | 149,459 | 503,790 | |
| Investments | 5 | 201 | 201 | 6 | 6 | |||
| Total income | 404,909 | 133,761 | 538,670 | 371,000 | 149,459 | 520,459 | ||
| ~Ex ~iu ~eo | ||||||||
| Charitable activities |
6 | 414,577 | 133,761 | 548,338 | 356,097 | 149,459 | 505,556 | |
| Net (expenditure)/income | ||||||||
| for the year/ | ||||||||
| Net movement | in funds | (9,668) | (9,668) | 14,903 | 14,903 | |||
| Fund balances | at 1 | |||||||
| September 2022 | 43,171 | 43,171 | 28,268 | 28,268 | ||||
| Fund balances | at 31 | |||||||
| August 2023 | 33,503 | 33,503 | 43,171 | 43,171 |
| 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | E | E | ||||||
| Fixed assets | ||||||||
| Tangible assets | 10 | 3,456 | 3,535 | |||||
| Current assets | ||||||||
| Debtors | 19,078 | 20,753 | ||||||
| Cash at bank and | in | hand | 68,240 | 86,626 | ||||
| 87,318 | 107,379 | |||||||
| Creditors: amounts | falling due within | |||||||
| one year | 12 | (57,271) | (67,743) | |||||
| Net current assets | 30,047 | 39,636 | ||||||
| Total assets less | current | liabilities | 33,503 | 43,171 | ||||
| Income funds | ||||||||
| Unrestricted funds |
33,503 | 43,171 | ||||||
| 33,503 | 43,171 |
==> picture [25 x 21] intentionally omitted <==
| 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | F | f | |||||||
| Cash flows from operating | activities | ||||||||
| Cash (absorbed | by)/generated | from | 18 | ||||||
| operations | (15,433) | 32,065 | |||||||
| Investing | activities | ||||||||
| Purchase | of tangible fixed assets |
(3,154) | (429) | ||||||
| Investment | income received | 201 | 6 | ||||||
| Net cash | used | in investing | activities | (2,953) | (423) | ||||
| Net cash | used | in financing | activities | ||||||
| Net (decrease)/increase in |
cash and | cash | |||||||
| equivalents | (18,386) | 31,642 | |||||||
| Cash and | cash | equivalents | at beginning | ofyear | 86,626 | 54,984 | |||
| Cash and | cash | equivalents | at end of | year | 68,240 | 86,626 |
| Unrestricted | Total | Unrestricted | ||||
|---|---|---|---|---|---|---|
| funds | funds | |||||
| 2023 | 2023 | 2022 | ||||
| 6 | 6 | 6 | ||||
| Sponsorship | (treated as donation) | and other donations | 15,658 | 15,658 | 8,663 | |
| Other grants | received | 14,899 | 14,899 | 8,000 | ||
| 30,557 | 30,557 | 16,663 | ||||
| Grants receivable for core activities | ||||||
| Twinning | project | 5,000 | 5,000 | |||
| Cambridge | Com B2B | 3,477 | 3,477 | |||
| Versus Arthritis | 2,822 | 2,822 | ||||
| Innovation | fund | 8,000 | ||||
| Other small | grants | 3,600 | 3,600 | |||
| 14,899 | 14,899 | 8,000 |
| Unrestricted | Restricted | Tots I | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | ||
| f | f | f | 2 | f | 2 | ||
| Scholarship programme |
97,826 | 97,826 | 112,299 | 112,299 | |||
| Football in the |
|||||||
| community | 41,229 | 41,229 | 35,604 | 35,604 | |||
| School sports | |||||||
| programme | 86,583 | 86,583 | 76,729 | 76,729 | |||
| Boys development | and | ||||||
| elite training | 81,822 | 81,822 | 83,129 | 83,129 | |||
| Women and girls |
|||||||
| development and |
elite | ||||||
| training | 30,954 | 30,954 | 13,116 | 13,116 | |||
| School holiday camps | 32,041 | 32,041 | 30,380 | 30,380 | |||
| Disability football |
700 | 700 | 1,059 | 1,059 | |||
| Community work |
2,996 | 26,707 | 29,703 | 2,015 | 7,750 | 9,765 | |
| premier League | |||||||
| Charitable Fund |
84,500 | 84,500 | 65,000 | 65,000 | |||
| National Citizen Service |
22,554 | 22,554 | 76,709 | 76,709 | |||
| 374,151 | 133,761 | 507,912 | 354,331 | 149,459 | 503,790 | ||
| Analysis by fund |
|||||||
| Unrestricted funds |
374,151 | 374,151 | 354,331 | 354,331 | |||
| Restricted funds |
133,761 | 133,761 | 149,459 | 149,459 | |||
| 374,151 | 133,761 | 507,912 | 354,331 | 149,459 | 503,790 |
==> picture [111 x 79] intentionally omitted <==
| Charitable | Charitable | |||
|---|---|---|---|---|
| activities | activities | |||
| 2023 | 2022 | |||
| 6 | 6 | |||
| Staff costs | 388,604 | 350,441 | ||
| Depreciation | and impairment | 3,233 | 4,462 | |
| Motor expenses | 35,767 | 30,890 | ||
| Facility hire | 67,226 | 67,196 | ||
| Rent | 4,680 | |||
| Repairs and | maintenance | 4,948 | 966 | |
| Printing, postage and |
stationery | 5,419 | 5,202 | |
| Telephone | 3,994 | 5,863 | ||
| Catering | 81 | 109 | ||
| Sundry expenses | 922 | 1,167 | ||
| Subscriptions | 1,451 | 1,301 | ||
| Sports equipment | 16,676 | 12,395 | ||
| Charitable donation |
2,000 | |||
| Marketing and entertainment |
3,451 | 12,635 | ||
| Insurance | 801 | 1,067 | ||
| 537,253 | 495,694 | |||
| Share of support costs (see note 7) Share ofgovernance costs (see note 7) |
8,090 2,995 |
6,208 3,654 |
||
| 548,338 | 505,556 | |||
| Analysis by |
fund | |||
| Unrestricted | funds | 414,577 | 356,097 | |
| Restricted funds |
133,761 | 149,459 | ||
| 548,338 | 505,556 |
| th | ul | uf | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cl | Cu | hl | |||||||||||
| 0 | 0 0 IO EO |
0 Ol |
|||||||||||
| tD | Ol | ||||||||||||
| IOV0 EO 0 |
uh EO '0 EO CJ |
uo EO 'L EO CJ |
uh IO 'L EO CJ |
Of00 EO |
|||||||||
| th | |||||||||||||
| th Ol C0 |
oNO O |
O O |
O O |
Ol 0G |
|||||||||
| Cl | th ED |
CD O |
Ch ED |
||||||||||
| N | |||||||||||||
| Ol 0 IO |
th lh0 |
W | |||||||||||
| E | |||||||||||||
| 0Q | |||||||||||||
| 0 | th ul0 |
W | ED Pf |
al O N |
Df th ED |
CD O ED |
CD ED ED |
||||||
| OO | |||||||||||||
| 0 | ClN | W | CD O Df ID |
I N Dl |
ED ID N |
lD Dl Dl N |
ID CD O |
ED CD O |
|||||
| UJD | |||||||||||||
| X0 | I-Z00 | Ol VL Ol0 |
ul th00 |
w | lD Dl Dl |
EA CD CD N |
ED Gl CD N |
||||||
| Ol | |||||||||||||
| c( CIX 0 |
CJ)I- IUK UJ |
CEO I Ctt) |
0Q 0a CL CD |
ul lh00 |
W | CD O DE ED |
I N CD |
lD ED |
O DE O CD |
O Ch O CD |
|||
| O | I- CO |
0 | |||||||||||
| I- XD ZQD0 0 IZI I- LLI |
cl' O cl'Z UJzI-0I- CJI IJII-0Z |
UI Ci CI UI UJ U.0 |
ul th0V20 Cl.a CD |
th hf0 IO 0 ul th Ol0 uf Of 0. Ih Of IO Of 0 EO 0 EO 0 EO EO CL CD |
uf0S 0 IOL E EO IC0 L th13 Ol CL Ol Of |
0 ~I ll hf Of L CC |
ul 8 0 Cf Of EO CJ |
| The average | monthly number ofemployees during th |
e year was: | |
|---|---|---|---|
| 2023 | 2022 | ||
| Number | Number | ||
| 39 | 35 | ||
| Employment | costs | 2023 | 2022 |
| K | |||
| Wages and salaries | 353,222 | 321,891 | |
| Social security costs | 18,818 | 17,446 | |
| Other pension | costs | 16,564 | 11,104 |
| 388,604 | 350,441 |
| 10 | Tangible fixed assets | |||||||
| Computer | Fixtures, Motor | vehicles | Toter | |||||
| equipment | fittings | & | ||||||
| equipment | ||||||||
| E | E | |||||||
| Cost | ||||||||
| At 1 September 2022 | 20,881 | 25,464 | 15,409 | 61,754 | ||||
| Additions | 1,868 | 1,286 | 3,154 | |||||
| Disposals | (7,798) | (7,619) | (15,417) | |||||
| At 31August | 2023 | 14,951 | 19,131 | 15,409 | 49,491 | |||
| Depreciation | and impairment | |||||||
| At 1 September 2022 | 17,742 | 25,068 | 15,409 | 58,219 | ||||
| Depreciation | charged | in the year | 2,816 | 417 | 3,233 | |||
| Eliminated in |
respect | ofdisposals | (7,798) | (7,619) | (15,417) | |||
| At 31August | 2023 | 12,760 | 17,866 | 15,409 | 46,035 | |||
| Carrying amount |
||||||||
| At 31August 2023 | 2,191 | 1,265 | 3,456 | |||||
| At 31August 2022 | 3,139 | 396 | 3,535 | |||||
| 11 | Debtors | |||||||
| 2023 | 2022 | |||||||
| Amounts falling due |
within one year: | F | E | |||||
| Trade debtors | 1,220 | 11,484 | ||||||
| Prepayments | and accrued income | 17,858 | 9,269 | |||||
| 19,078 | 20,753 | |||||||
| 12 | Creditors: amounts | falling due within one year | ||||||
| 2023 | 2022 | |||||||
| F | E | |||||||
| Other taxation | and social security | 4,961 | 5,437 | |||||
| Trade creditors | 2,299 | 4,867 | ||||||
| Other creditors | 46,816 | 54,134 | ||||||
| Accruals and deferred | income | 3,195 | 3,305 | |||||
| 57,271 | 67,743 |
| Movement | in funds | Movement | in funds | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Balance at | Incoming | Resources | Balance at | Incoming | Resources | Balance at | |||
| 1 September 2021 |
resources | expended | 1 | September 2022 |
resources | expended | 31August 2023 |
||
| f. | f | ||||||||
| National | |||||||||
| Citizen | |||||||||
| Service | 76,709 | (76,709) | 22,554 | (22,554) | |||||
| Premier | |||||||||
| League | |||||||||
| Charity | Fund | 65,000 | (65,000) | 84,500 | (84,500) | ||||
| Community | |||||||||
| work | 7,750 | (7,750) | 500 | (500) | |||||
| Street Games | |||||||||
| UK | 18,920 | (18,920) | |||||||
| Cambndgeshi | |||||||||
| re Police- | |||||||||
| Youth Fund | 3,287 | (3,287) | |||||||
| National | |||||||||
| Lottery- | |||||||||
| Healthy | |||||||||
| Goals | 4,000 | (4,000) | |||||||
| 149,459 | (149,459) | 133,761 | (133,761) |
| 2023f | 2022f | |||
|---|---|---|---|---|
| Within | one | year | 672 |
| 18 | Cash generated from |
operations | operations | 2023 9 |
2022f | |||
|---|---|---|---|---|---|---|---|---|
| (Deficit)/surpus for the |
year | (9,668) | 14,903 | |||||
| Adjustments for: |
||||||||
| Investment income recognised |
in statement | offinancial | activities | (201) | (6) | |||
| Depreciation and impairment of |
tangible | fixed assets | 3,233 | 4,462 | ||||
| Movements in working |
capital: | |||||||
| Decrease in debtors |
1,675 | 685 | ||||||
| (Decrease)/increase in |
creditors | (10,472) | 12,021 | |||||
| Cash (absorbed by)/generated |
from operations | (15,433) | 32,065 | |||||
| 19 | Analysis ofchanges in net funds |
|||||||
| The charitable company |
had no | debt during | the year. |