| Page | ||
|---|---|---|
| Trustees report | 1-5 | |
| Independent auditor's |
report | 6-8 |
| Statement offinancial | activities | |
| Balance sheet | 10 | |
| Statement ofcash flows | ||
| Notes to the financial | statements | 12-21 |
| The Trustees, | who are also the directors for the purpose ofcompany | who are also the directors for the purpose ofcompany | who are also the directors for the purpose ofcompany | law, and who served | during the year and up to the date of |
|---|---|---|---|---|---|
| signature ofthe financial | statements | were: | |||
| JBlake OBE | (Resigned | 22 June 2022) | |||
| PForbes | (Resigned | I March 2022) | |||
| FA Greer | |||||
| DA Hodgson | (Resigned | 22 June 2022) | |||
| ARKinnear | |||||
| A TScopes | |||||
| SRussell | |||||
| JRogers | |||||
| DArmitage | (Resigned | 22 June 2022) | |||
| SMahmood | (Appointed | 22 June 2022) | |||
| G SAusterfield | (Appointed | 3 January 2023) | |||
| ICherry | (Appointed | 3 January 2023) | |||
| SMcGreavy | (Appointed | 3 January 2023) |
| Reference | and Administrative | and Administrative | and Administrative | Details |
|---|---|---|---|---|
| Company | registration | number | 07247372 | |
| Charity registration | number | 1137703 | ||
| Registered | office | Leeds United Football Club Ltd | ||
| Elland Road | ||||
| Leeds | ||||
| West Yorkshire | ||||
| LS11OES |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | |||
| Notes | ||||||||
| Income from: | ||||||||
| Donations and |
legacies | 2 | 645,510 | 778,852 | 1,424,362 | 579,666 | 491,967 | 1,071,633 |
| Charitable activities |
3 | 223,229 | 270,947 | 494,176 | 99,402 | 139,028 | 238,430 | |
| Total income | 868,739 | 1,049,799 | 1,918,538 | 679,068 | 630,995 | 1,310,063 | ||
| Ex enditure on: |
||||||||
| Raising funds | 139,176 | 139,176 | 90,111 | 90,111 | ||||
| Charitable activities |
576,372 | 1,045,438 | 1,621,810 | 534,514 | 679,626 | 1,214,140 | ||
| Total expenditure | 715,.548 | 1,045,438 | 1,760,986 | 624,625 | 679,626 | 1,304,251 | ||
| Net income for the year/ | ||||||||
| Net movement | in funds | 153,191 | 4,361 | 157,552 | 54,443 | (48,631) | 5,812 | |
| Fund balances | at 1 July 2021 | 60,696 | 216,710 | 277,406 | 6,253 | 265,341 | 271,594 | |
| Fund balances | at 30June | 2022 | 213,887 | 221,071 | 434,958 | 60,696 | 216,710 | 277,406 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | ||||||||
| Fixed assets | ||||||||
| Intangible assets |
467 | 667 | ||||||
| Tangible assets | 12,222 | 15,451 | ||||||
| Current assets | 12,689 | 16,118 | ||||||
| Debtors Cash at bank and in |
hand | 10 | 401,638 657,328 |
116,357 623,725 |
||||
| 1,058,966 | 740,082 | |||||||
| Creditors: amounts | falling due within one | |||||||
| year | ||||||||
| Taxation and social Other creditors Deferred income |
security | 11 12 |
33,344 88,552 514,801 |
29,547 25,805 423,442 |
||||
| 636,697 | 478,794 | |||||||
| Net current assets | 422,269 | 261,288 | ||||||
| Total assets less current liabilities | 434,958 | 277,406 | ||||||
| Income funds | ||||||||
| Restricted funds Unrestricted funds |
14 | 221,071 213,887 |
216,710 60,696 |
|||||
| 434,958 | 277,406 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Notes | ||||||
| Cash flows from operating activities |
||||||
| Cash generated from operations |
18 | 33,437 | 284,758 | |||
| Investing | activities | |||||
| Purchase | oftangible fixed assets | (2,714) | ||||
| Proceeds | from disposal oftangible fixed assets |
166 | ||||
| Net cash | generated from/(used in) investing |
|||||
| activities | 166 | (2,714) | ||||
| Net cash | used in financing activities |
|||||
| Net increase in cash and cash equivalents | 33,603 | 282,044 | ||||
| Cash and | cash equivalents at beginning ofyear |
623,725 | 341,681 | |||
| Cash and | cash equivalents at end ofyear |
657,328 | 623,725 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | |||
| Donations | and | gifts | 331,157 | 6,349 | 337,506 | 120,177 | 8,718 | 128,895 |
| Grants | 314,353 | 772,503 | 1,086,856 | 459,489 | 483,249 | 942,738 | ||
| 645,510 | 778,852 | 1,424,362 | 579,666 | 491,967 | 1,071,633 |
| Charitable | Charitable | ||||||
|---|---|---|---|---|---|---|---|
| Income | Income | ||||||
| 2022 | 2021 | ||||||
| Sport and | physical | activity | 371,851 | 177,443 | |||
| Health and | wellbeing | 27,100 | 5,100 | ||||
| Other | 95,225 | 55,887 | |||||
| 494,176 | 238,430 | ||||||
| Analysis | by | fund | |||||
| Unrestricted | funds | 223,229 | 99,402 | ||||
| Restricted | funds | 270,947 | 139,028 | ||||
| 494,176 | 238,430 | ||||||
| 4 | Raising funds | ||||||
| Unrestricted | Unrestricted | ||||||
| funds | funds | ||||||
| 2022 | 2021 | ||||||
| Fundraisin | and | ublici | |||||
| Facility/venue | hire | 35,807 | 20,540 | ||||
| Advertising | 75,369 | 46,979 | |||||
| Staff costs | 28,000 | 22,592 | |||||
| 139,176 | 90,111 |
| Sport and | Health and | Other | Total | Sport and | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| physical | wellbeing | 2022 | physical | |||||||
| activity | activity | |||||||||
| 2022 | 2022 | 2022 | 2021 | |||||||
| Staff costs | 971,216 | 64,587 | 258,347 | 1,294,150 | 1,054,058 | |||||
| Depreciation | and | impairment | 3,265 | 3,265 | 3,474 | |||||
| Telephone | 7,393 | 429 | 756 | 8,578 | 6,907 | |||||
| Postage and | stationery | 10,215 | 10,215 | 2,200 | ||||||
| Sundries | 20,968 | 20,968 | 7,097 | |||||||
| Facility and | venue | hire | 95,942 | 95,942 | 40,540 | |||||
| Marketing | 104,543 | 104,543 | 69,993 | |||||||
| Motor and travel expenses | 29,881 | 29,881 | 6,952 | |||||||
| Recharge | from | support | and | governance | ||||||
| costs | ||||||||||
| Bank charges | 221 | 15 | 59 | 295 | 426 | |||||
| Accountancy | fees | 9,900 | 660 | 2,640 | 13,200 | 120 | ||||
| Professional | fees | 30,580 | 2,039 | 8,154 | 40,773 | 22,373 | ||||
| 1,284,124 | 67,730 | 269,956 | 1,621,810 | 1,214,140 | ||||||
| 1,284,124 | 67,730 | 269,956 | 1,621,810 | 1,214,140 | ||||||
| Analysis by |
fund | |||||||||
| Unrestricted | funds | 562,805 | 2,714 | 10,853 | 576,372 | 534,514 | ||||
| Restricted funds | 721,319 | 65,016 | 259,103 | 1,045,438 | 679,626 | |||||
| 1,284,124 | 67,730 | 269,956 | 1,621,810 | 1,214,140 |
| 7 | Employees | (Continued) | ||||||
|---|---|---|---|---|---|---|---|---|
| Employment costs |
2022 | 2021 | ||||||
| Wages and salaries | 1,209,605 | 989,344 | ||||||
| Social security costs | 86,271 | 67,670 | ||||||
| Other pension costs | 26,274 | 19,636 | ||||||
| 1,322,150 | 1,076,650 | |||||||
| The number of employees |
whose | annual | remuneration | was more than | %60,000 is as | |||
| follows: | ||||||||
| 2022 | 2021 | |||||||
| Number | Number | |||||||
| f70,000to f80,000 | ||||||||
| K120,000 tof130,000 | ||||||||
| 8 | Intangible fixed assets |
|||||||
| Software | ||||||||
| Cost | ||||||||
| At 1 July 2021 and 30June | 2022 | 1,000 | ||||||
| Amortisation and impairment |
||||||||
| At 1 July 2021 | 333 | |||||||
| Amortisation charged for the year |
200 | |||||||
| At 30June 2022 | 533 | |||||||
| Carrying amount |
||||||||
| At 30June 2022 | 467 | |||||||
| At 30June 2021 | 667 |
| 9 | Tangible fixed assets | Tangible fixed assets | |||||
|---|---|---|---|---|---|---|---|
| Computers | |||||||
| Cost | |||||||
| At 1 July 2021 | 54,365 | ||||||
| Disposals | (252) | ||||||
| At 30June 2022 | 54,113 | ||||||
| Depreciation and impairment |
|||||||
| At I July 2021 | 38,912 | ||||||
| Depreciation charged |
in the year | 3,065 | |||||
| Eliminated in respect |
ofdisposals | (86) | |||||
| At 30June 2022 | 41,891 | ||||||
| Carrying amount |
|||||||
| At 30June 2022 | 12,222 | ||||||
| At 30June 2021 | 15,451 | ||||||
| 10 | Debtors | ||||||
| 2022 | 2021 | ||||||
| Amounts falling |
due | within | one year: | ||||
| Trade debtors | 356,060 | 58,955 | |||||
| Other debtors | 263 | 27,017 | |||||
| Prepayments and |
accrued income | 45,315 | 30,385 | ||||
| 401,638 | 116,357 | ||||||
| 11 | Other creditors | falling due within | one year | ||||
| 2022 | 2021 | ||||||
| Trade creditors | 43,941 | 5,447 | |||||
| Other creditors | 1,123 | 1,123 | |||||
| Accruals and deferred |
income | 43,488 | 19,235 | ||||
| 88,552 | 25,805 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Other defened income | 514,801 | 423,442 | ||||
| Deferred | income is included | in the financial | statements | as follows: | ||
| 2022 | 2021 | |||||
| Deferred | income is included | within: | ||||
| Current | liabilities | 514,801 | 423,442 | |||
| Movements in the year; |
||||||
| Deferred | income at 1 July 2021 | 423,442 | 136,368 | |||
| Resources deferred in the year |
91,359 | 287,074 | ||||
| Deferred | income at 30June | 2022 | 514,801 | 423,442 |
| Movement | in funds | ||||||
|---|---|---|---|---|---|---|---|
| Balance at | Incoming | Resources | Balance at | ||||
| I July 2021 | resources | expended | 30June 2022 | ||||
| Sport | and physical | activity | 214,511 | (186,427) | 28,084 | ||
| Health | and | wellbeing | 27,100 | (21,535) | 5,565 | ||
| Other | 29,330 | (23,308) | 6,022 | ||||
| Donations | and grants | 216,710 | 778,858 | (814,168) | 181,400 | ||
| 216,710 | 1,049,799 | (1,045,438) | 221,071 |
| Movement | in funds | Movement | in funds | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Balance at | Incoming | Resources | Balance at | Incoming | Resources | Balance at | ||||
| I July 2020 | resources | expended | I July 2021 | resources | expended | 30June 2022 | ||||
| General | Fund | 6,233 | 679,068 | (624,625) | 60,696 | 868,739 | (715,548) | 213,887 | ||
| 16 | Analysis | ofnet assets between | funds | |||||||
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||||
| funds | funds | funds | funds | |||||||
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | |||||
| Fund balances at 30 | ||||||||||
| June 2022 | are | |||||||||
| represented | by: | |||||||||
| Intangible | fixed assets | 467 | 467 | 667 | 667 | |||||
| Tangible | assets | 12,222 | 12,222 | 15,451 | 15,451 | |||||
| Current | assets/(liabilities) | 201,198 | 221,071 | 422,269 | 44,579 | 216,709 | 261,288 | |||
| 213,887 | 221,071 | 434,958 | 60,697 | 216,709 | 277,406 |
| Cash generated from operations |
2022 | 2021 | |
| Surplus for the year | 157,552 | 5,812 | |
| Adjustments for: |
|||
| Depreciation and impairment oftangible |
fixed assets | 3,263 | 3,474 |
| Movements in working capital: |
|||
| (Increase)/decrease in debtors |
(285,281) | 1,992 | |
| Increase/(decrease) in creditors |
66,544 | (13,594) | |
| Increase in deferred income | 91,359 | 287,074 | |
| Cash generated from operations |
33,437 | 284,758 |