OpenCharities

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

2022-05-31-accounts

CHARITY NUMBER CHARITY NUMBER CHARITY NUMBER 1134194
COMPANY REGISTRATION NUMBER 6893731
DATE OF INCORPORATION 01/05/2009
GOVERNING DOCUMENT Memorandum
and
Articles of Association
incorporated
1st May 2009 as
amended by
special resolution on 21st November 2009
DIRECTORS/TRUSTEES Mr Daniel Steven McAllister
Mr Richard Leslie Jackson
Mr Richard Stewart Austin
Mr Andrew Stewart Bamber
Mr Graham Michael
Luke Sage
Gloria Sabina Mills (appointed 8 February 2021)
COMPANY SECRETARY Mr Richard Stewart Austin
CORRESPONDENCE ADDRESS Northview Frog Street
Kelvedon
Hatch
Brentwood
Essex
CM15 OJL
REGISTERED ADDRESS Northwew Frog Street
Kelvedon
Hatch
Brentwood
Essex
CM15 OJL
INDEPENDENT EXAMINERS Tove Accountancy Ltd
Office 6, Town
Hall
86 Watling Street East
Towcester
Northants
NN12 68S

Note Unrestricted Restricted Total Total
Funds Funds 2022 2021
f f
INCOMING
RESOURCES
Voluntary
Income
3.1
Income from charitable
activities
3.2 54,085 54,085 23
Other Incoming resources 3.3
TOTAL INCOMING
RESOURCES
54,085 0 54,085 23
RESOURCES EXPENDED
Cost ofgenerating
funds
4.1
Charitable
activities
4.2 11,821 11,821 738
Governance
Costs
4.3 400 400 597
TOTAL RESOURCES USED 12,221 0 12.221 1,335
NET INCOIVIING
RESOURCES
41,864 0 41,864 (1,312)
Total Funds Brought Forward 33,853 0 33,853 35,165
TOTAL FUNDS C/ FORWARD 15 75,717 0 75,717 33,853

Note 2022 2021
Tangible
Fixed Assets
Tangible Assets
Current Assets
Stock 9 1,000 7,095
Prepayments 10 0 48,419
Debtors 10 0 0
Bank and Cash 14 75,032 63,863
Total current assets 76,032 119,377
Current
Liabilities
Amounts
falling due within one year
315 85,524
Net Current Assets 75,717 33,853
Total assets less current liabilities 75,717 33,853
Capital funds
Unrestricted
funds
15 75,717 33,853
Restricted funds 15 0 0
Total Funds 75,717 33,853

Income from interest
This is included
in the accounts when receipt is probable
and the amount
receivable can be measured
reliably.
Income from membership
subscriptions
Membership
subscriptions
received
in the nature ofa gift are recogmsed
m donations.
Restricted funds
Restricted funds are to be used for specified purposes as required by the donor.
Expenditure
which meets
these cntena is allocated to the relevant
fund.
Income derived from these funds
is retained
withm the funds
concerned.
Designated
funds are unrestricted
funds which trustees have designated
to be
used for a specific
purpose.
Where these funds yield investment
income, this is available for general purposes. Unrestncted
funds are funds which are not designated
or restricted.
2.2 Expenditure
and liabilities
Liability recognition
l.iabilities are recognised
where
it is more likely
than not that there is a legal or constructive obhgation
committing
the charity to payout resources and the
amount
ofthe
obligation
can be measured
with
reasonable
certainty.
Governance
and support costs
Support costs have been allocated between
governance
costs and
other support.
Governance
costs comprise
all costs involving
public accountability
ofthe charity
and its compliance with regulation
and
good practice.
Support costs include central functions
and have been allocated to
activity cost categories on a basis
consistent
with the use ofresources
Deferred Income
Ivo matenal
item of deferred
income has been
included
in the accounts.
Provisions for liabilities
A liability
is measured
on recognition
at its histoncal cost and then
subsequently
measured
at the best
estimate ofthe amount
required to settle the obkgation at the reportmg
date.
Tangible fixed assets
Tangible fixed assets are recorded at cost or, in cases where assets are donated to the charity,
at valuation
at time ofaquisition.
Depreciation
Depreciation
is provided at the followmg
annual
rates m order to write off each asset over its
estimated
useful
life or, if held under a fmance
lease, over the lease term, whichever
isthe shorter.
Plant & Machinery 2SS' Straight
Line on
cost
Motor Vehicles 2sls straight
Line on
cost
Stock
Stock is valued at the lower ofcost and net reaiisable value, after makmg due allowance for
obsolete and slow moving items.
Taxation
The company
is hmited
by guarantee
and is a charity registered
with
the Chanty
Commission
and is not,
therefore, subject to corporation
tax.

2022 2022 2022 2021
Unrestricted Restricted Total Total
Fiiiids Funds Funds Funds
F. 6 6 6
3 Incoming resources
3.1 Voluntarr
Income
Donations 0
Sponsorhip 8Grants 0
3.2 Income from charitable activities
Merchandise Sales 433 433 23
Membership 1,430 1,430 0
Other Activities 52,222 0 0
54,085 0 1,863 23
3.3 Other Incoming resources
Investment income
Misc income
Totallncome 54,085 0 1,863

2022 2022 2022 2021
Unrestricted Restricted Total Total
Funds Funds Funds Furids
E 6 E 6
4 Resources expended
4.1 Costs ofgenerating funds
Costs ofgenerating voluntary income 0 0 0
0 0
4.2 Charitable
activities
Kit 0 0 0 0
Merchandise 0 0 0 0
Coaches 0 0 0 0
Physio 324 0 324 0
Communicators 0 0 0 0
Player Expenses 0 0 0 0
Venue Hire 0 0 0 0
TourCosts 7,592 0 7,592 0
Event Costs 0 0 0 0
Catering 0 0 0 0
Accommodation 0 0 0 0
yyebsite 0 0 0 0
Stationery 0 0 0 0
Postage 0 0 0 0
Advertising
& Marketing
0 0 0 0
Travel 1,362 0 1,362 0
Insurance 0 0 0 0
Subscriptions 0 0 0 0
Computer
Equipment
0 0 0 0
Sundry 2,543 0 2,543 738
11,821 0 11,821 738
4.3 Governance costs
Professional Fees 0 0 0
Accountancy fees 400 400 360
Bank Charges 0 0 0
Depreciation 0 0 237
Gain/Loss
on
Fixed Asset 0 0
400 400 597
Total resources expended 12,221 0 12,221 1,335

5 Fees for the examination of the accounts the accounts
2022 2021
E E
Independent
examiner's
fees 468 462
Other fees paid to the independent examinier 0 0
468 462
6 Staff costs and numbers
2022 2021
E E
Gross Wages and Salanes 0
National
insurance
Contributions
0
Pension 0
Totalstaff costs
The average monthly
number
of employees during the year were as follows:
Admmistration
No employees
received employee
benefits for the reporting period.

8 Tangible fixed assets
Plant & Motoi' Total
Machinery Vehicles
Cost:
Cost brought
forward
1June 2021 2,612 2,612
Additions 0 0
Disposals 0 0
As at 31st May 2022 2,612 0 2,612
Depreciation;
Depreoation
brought
forward 1June 2021 2,612 2,612
Charge for the year 0 0
As at 31st May 2022 2,612 0 2,612
Net Book Value
As at 31st May 2022
As at 31st May 2021
9 Stocks
2022 2021
Charitable
activities:
E E
Opening 7,095 7,095
Added
in period
0 0
Expenses
m period
(6,095) 0
Impaired 0 0
Closing 1,000 7,095

Analysis ofnet assets between
funds
2022 2022 2022 2021
Unrestricted Restricted Total Total
Funds Funds Funds Furlds
E 6 E E
Tangible Fixed Assets 0 0 0
investments 0 0 0
Net Current Assets 75,717 75,717 33,853
Long Term Liabilities 0 0 0
Balance at 31May 2020 75,717 0 75 717 33 853