OpenCharities

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

2020-08-31-accounts

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