OpenCharities

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

2023-08-31-accounts

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.