| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | to | 3 | ||
| Independent Examiner's |
Report | |||
| Statement of Financial | Activities | |||
| Balance Sheet | 6 | to | 7 | |
| Notes tothe Financial Statements | 8 | to | 15 |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| fund | funds | funds | funds | |||
| Notes | F | 6 | 6 | |||
| INCOME AND ENDOWMENTS | FRONI | |||||
| Donations and legacies |
2 | 30,172 | 15,700 | 45,872 | 42,405 | |
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Saving Hilsea Lido | 38,214 | 2,000 | 40,214 | 51,513 | ||
| Other | 14 | 75 | ||||
| Tots I | 38,228 | 2,000 | 40,228 | 51,588 | ||
| hlET INCOME/(EXPENDITURE) | (8,056) | 'I3,700 | 5,644 | (9,183) | ||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward | 38,518 | 38,518 | 47,701 | |||
| TOTAL FUNDS CARRIED FORWARD | 30,462 | 13,700 | 44,162 | 38,518 |
| BALANCE SHEET | |||
|---|---|---|---|
| 31AUGUST 2020 | |||
| 2020 | 2019 | ||
| Notes | 6 | ||
| FIXEDASSETS | |||
| Tangible assets | 9 | ||
| Investments | 10 | 100 | 100 |
| 100 | 100 | ||
| CURRENTASSETS | |||
| Debtors | 85,909 | 75,102 | |
| Cash at bank and in hand | 40,428 | 17,'l11 | |
| 126,337 | 92,213 | ||
| CREDITORS | |||
| Amounts falling due within one year |
12 | (82,275) | (53,795) |
| NET CURRENT ASSETS | 44,062 | 38,418 | |
| TOTAL ASSETSLESSCURRENT | |||
| LIABILITIES | 44,162 | 38,518 | |
| NET ASSETS/(LIABILITIES) | 44,162 | 38,518 | |
| FUNDS | 14 | ||
| Unrestncted funds |
|||
| General fund |
30,462 | 38,518 | |
| Restricted funds: | |||
| Other Grants | 13,700 | ||
| TOTAL FUI4DS | 44,162 | 38,518 |
| 2020 | 2019 | |||
|---|---|---|---|---|
| E | ||||
| Donations | 2,425 | 4,697 | ||
| Grants | 40,700 | 14,989 | ||
| Membership | 26 | 47 | ||
| Otherrevenue | 979 | 1,401 | ||
| Sales/Admissions | 1,742 | 21,271 | ||
| 45,872 | 42,405 | |||
| Grants received, | included | in the above, are as follows | ||
| 2020 | 2019 | |||
| E | ||||
| Other Grants | 40,700 | 14,989 |
| CHARITABLE ACTIVITIES COSTS | |||
|---|---|---|---|
| Support | |||
| Direct | costs (see | ||
| Costs | note 4) | Totals | |
| E | E | F | |
| Saving Hilsea Lido | 5,981 | 34,233 | 40,214 |
| SUPPORT COSTS | |||
| Managemen | |||
| E | |||
| Saving Hilsea Lido | 34,233 |
| Management | |||||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| Saving | |||||
| Hilsea | Total | ||||
| I ido | activities | ||||
| 5 | |||||
| Accountancy | 6 | legal fees | 445 | 649 | |
| Rates and water | 21,399 | 7,601 | |||
| insurance | 125 | 2,438 | |||
| Light and heat | 1'l,303 | 17,354 | |||
| Repairs and | renewals | 772 | 1,541 | ||
| Telephone | 189 | ||||
| Licences and | subscriptions | 1,575 | |||
| Depreciation | of | tangible and heritage | |||
| assets | 802 | ||||
| 34,233 | 31,960 | ||||
| NET INCOME/(EXPENDITURE) | |||||
| Net income/(expenditure) | is stated aRer charging/(crediting): | ||||
| 2020 | 2019 f |
||||
| Depreciation | —owned assets | 802 | |||
| Other operating | leases | 445 | 649 |
| NOTES TO THE FINANCIAL STATEMEhlTS - continued FOR THE YEAR ENDED 31 AUGUST 2020 |
NOTES TO THE FINANCIAL STATEMEhlTS - continued FOR THE YEAR ENDED 31 AUGUST 2020 |
NOTES TO THE FINANCIAL STATEMEhlTS - continued FOR THE YEAR ENDED 31 AUGUST 2020 |
NOTES TO THE FINANCIAL STATEMEhlTS - continued FOR THE YEAR ENDED 31 AUGUST 2020 |
NOTES TO THE FINANCIAL STATEMEhlTS - continued FOR THE YEAR ENDED 31 AUGUST 2020 |
|||
|---|---|---|---|---|---|---|---|
| 8. | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | ||||||
| Unrestricted | Restricted | Total | |||||
| fund | funds | funds | |||||
| 8 | 8 | ||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
37,416 | 4,989 | 42,405 | ||||
| EXPENDITURE ON | |||||||
| Charitable activities |
|||||||
| Saving Hilsea Lido |
43,524 | 7,989 | 51,513 | ||||
| Other | 75 | 75 | |||||
| Total | 43,599 | 7,989 | 51,588 | ||||
| NET INCOMEI(EXPENDITURE) | (6,183) | (3,000) | (9,183) | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 44,701 | 3,000 | 47 701 | |||
| TOTAL FUNDS CARRIED FORWARD | 38,518 | 38518 | |||||
| 9. | TANGIBLE FIXEDASSETS | ||||||
| Improvements | |||||||
| to | |||||||
| property | |||||||
| COST | |||||||
| At 1 September 2019 | and | ||||||
| 31 August 2020 | 20,721 | ||||||
| DEPRECIATION | |||||||
| At 1 September 2019 |
and | ||||||
| 31 August 2020 | 20,721 | ||||||
| NET BOOK VALUE | |||||||
| At 31 August 2020 | |||||||
| At 31 August 2019 |
| FIXEDASSET INVESTMENTS | |
|---|---|
| Shares in |
|
| group | |
| undertakings | |
| MARKET VALUE | |
| At 1 September 2019and 31August 2020 |
100 |
| NET BOOKVALUE | |
| At 31 August 2020 | 100 |
| At 31 August 2019 | 100 |
| Hilsea Lido Trading Co | Hilsea Lido Trading Co | mpany Limited |
mpany Limited |
||||
|---|---|---|---|---|---|---|---|
| Registered office: United |
Kingdom | ||||||
| Nature ofbusiness. | Trading | Company | |||||
| 0/ | |||||||
| Class ot share. | holding | ||||||
| Ordinary | 100 | ||||||
| 3'I 820 | 31.8 19 | ||||||
| F | |||||||
| Aggregate capital and resenres |
(70,336) | (72,125) | |||||
| (Loss)/profit for the |
year | (2,491) | 1,789 | ||||
| 11. | DEBTORS:AMOUNTS | FALLING DUE | WITHIN ONE YEAR | ||||
| 2020 | 2019 | ||||||
| 5 | 5 | ||||||
| Trade debtors | 500 | ||||||
| Other debtors | 85,909 | 72,681 | |||||
| Prepayments | 1,921 | ||||||
| 85,909 | 75,102 |
| CREDITORS: | AM | OUNTS FALLING DUE |
WITHIN ONE YE | AR | ||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| E | E | |||||
| Trade creditors | 41,369 | 21,207 | ||||
| Social security | and other taxes | 630 | 630 | |||
| Other creditors | 40,276 | 31,958 | ||||
| 82,275 | 53,795 | |||||
| 2020 | 2019 | |||||
| E | ||||||
| Brought forward | ||||||
| Amount released |
to incoming resources | |||||
| Amount deferred |
in year | |||||
| Carried forward | ||||||
| ANALYSIS OF NET ASSETS BETWEEN | FUNDS | |||||
| 2020 | 2019 | |||||
| Unrestricted | Restncted | Total | Total | |||
| fund | funds | funds | funds | |||
| E | E | E | E | |||
| Investments | 1DD | 100 | 100 | |||
| Current assets | 112,637 | 13,700 | 126,337 | 92,213 | ||
| Current liabilities |
(82,275) | (82,275) | (53,795) | |||
| 30,462 | 13,700 | 44,162 | 38.518 | |||
| MOVEMENT | IN FUI4DS | |||||
| Net | ||||||
| movement | At | |||||
| At 1 9 19 | in funds | 31820 | ||||
| E | ||||||
| Unrestricted | funds | |||||
| General fund | 38,518 | (8,056) | 30,462 | |||
| Restricted funds | ||||||
| Other Grants | 13,700 | 13,700 | ||||
| TOTAL FUNDS | 38,518 | 5,644 | 44,162 |
| Incoming | Resources | Movement | Movement | ||||||
|---|---|---|---|---|---|---|---|---|---|
| resources | expended | in | funds | ||||||
| 8 | |||||||||
| Unrestricted | funds | ||||||||
| General fund | 30,172 | (38,228) | (8,056) | ||||||
| Restricted funds | |||||||||
| Other Grants | 15,700 | (2,000) | 13,700 | ||||||
| TOTAL FUNDS | 45,872 | (40228) | 5,644 | ||||||
| Comparatives | for movement | in funds | |||||||
| Net | |||||||||
| movement | At | ||||||||
| At 1.9.18 | in funds | 31.819 | |||||||
| 8 | 5 | ||||||||
| Unrestricted | funds | ||||||||
| General fund |
44,701 | (6,183) | 38,518 | ||||||
| Restricted funds | |||||||||
| Other Grants | 3,000 | (3,000) | |||||||
| TOTAL FUNDS | 47,701 | (9,183) | 38,518 | ||||||
| Comparative | net movement | in | funds, | included | in the above are as follows | ||||
| Incoming | Resources | Movement | |||||||
| resources | expended | in funds | |||||||
| Unrestricted | funds | ||||||||
| General fund |
37,416 | (43,599) | (6,183) | ||||||
| Restricted funds | |||||||||
| Other Grants | 4,989 | (7,989) | (3,000) | ||||||
| TOTAL FUNDS | 42,405 | (51,588) | (9,183) | ||||||
| Other Grants | |||||||||
| 68,500 was awarded | from | Sport England |