OpenCharities

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

2022-06-30-accounts

Report nfthe Trustees 1 to 2
Independent
Examiner's Report
Statement ofFinancial Activtties
Balance Sheet
Notes to the Financial Statements 6 to 10
Detailed Statement ofFinancial Activities 11 to 12

HATF
LDPE
F
8
ATE
E
FFI
CIAL
I I
S
F RTII
ND
30JUNE 2
2
2022 2021
Unrestricted Total Total
fund funds funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
58JI30 65,132
Other trading activities 27@10 27/10 10,141
Investment
income
5 5 8
Total IMi,MS 86,145 75,281
EXPENDITURE ON
Raising funds 81401 60,382
Charitable
activities
Charitable
Expenditure
3~ 36+2 32,352
118@03 118@03 92,734
NET INCOME/(EXPENDITURE) (32,158) (32,15&) (17,453)
RECONCILIATION OFFUNDS
Total funds brought forward 248@51 24t4351 265,804
TOTAL FUNDS CARRIED FORWARD 216,193 216,193 248/51

2022 2021
Unrestricted Restricted Total Total
fund funds funds fuilds
Notes
FIXEDASSETS
Tangible assets 7 182,973 182P73 204,743
CURRENT ASSETS
Stocks I,000 1,000 1,000
Debtors 10,700 10,700 17,641
Cash at bank and in hand 250360 25+60 27,848
37,060 46,489
CREDITORS
Amounts
falling due within one year
10 (3,840) PP40) (2,881)
NKT CURRENT ASSETS 33220 - 33+20 43,602
TOTAL ASSETSLR%CURRENT
LIABILITIES 216,193 216,193 248/51
NET ASSETS 2160193 2162193 248,351
FUNDS
Unrestricted
funds
216,1.93 248,351
TOTAL FUNDS 216,193 248,351

2022 2021
Fundraising
events
6,637 1,028
Food k.drink 20,673 9,113
27@10 10,141
INVLVfMENT INCOME
2022 2021
Deposit account interest
RAISING FUNDS
Raising donations and legacies
2022 2021
Sundries 1/13 405
Fines 234 184
League and Referee fees 4+04 675
Maintenance 25,174 32,707
Kit/Equipment/Trophies 27,116 18„416
Support costs 960 960
59@01 53,347

There were no trustees' expenses paid forthe year ended 30June 2022nor torthe yea There were no trustees' expenses paid forthe year ended 30June 2022nor torthe yea There were no trustees' expenses paid forthe year ended 30June 2022nor torthe yea r ended 30June 2021.
COMPARATIVKS FORTHR STATRMKNT OFFINANCIAL ACTIVITIES
Un~ed
R~ Total
fund funds funds
INCOME AND ENDOWMENTS FROM
Donations and legacies 65,132 65,132
Other trading activittes 10,141 10,141
Investment income 8 8
Total 75+81 75,281
EXPENDITURE ON
Raising funds 60,382 60382
Charitable activities
Charitable Expenditure 32352

6 COMPARATIVKS FOR THE STATEMENl OFFINANCIAL ACTIVITIES- continued
Unrestricted Restricted Total
fund funds funds
Total 92,734 92,734
NKT INCOME/(EXPENDITURE) (17,453) (17,453)
RECONCILIATION OFFUNDS
Total funds brought fonvard 265,804 265,804
TOTAL FUNDS CARRIED FORWARD 248,351 248,351
7. TANGI BLEFIXEDASSKTS
Fixtures
Leasehold and Computer
ProPM fittings equipment Totals
COST
At 1 July 2021 and 30June 2022 301,651 414
DEPRECIATION
At 1 July 2021 108,105 37,153 371 145,629
Charge foryear 15+82 6,64$ 43 21,770
At 30June 2022 123,'l87 43,798 414 167@99
NKT IKIOKVAI.UE
At 30June 2022 178,464 4~9 182,973
At 30June 2021 193,546 11,154 204,743
2022 2021
Finished goods 1/00 1,000

9. DEBTORS
2022 2021
Amounts
falling due within one
year:
Other debtors 8,141
Amounts falling due aRer mare than one year.
Reinstatement Fund 10,700
10,700 17,641
10. CREDITORS: AMOUNTS FALLING DUE %lTHIN ONE YEAR
2022 2021
Other creditors 3~ 2,88l
11. MOVEMENT fN FUNDS
Net
movement At
At L721 in funds 30.622
Unrestricted funds
Genend
fund
24M51 (32,15$) 216,193
TOTAL FUNDS 24M51 (3? 158) 216,193
Net movement in funds, included
in the above are as follows:
Incoming Movement
resources in funds
Unrestricted funds
General fund (118@03) (32,158)
TOTAL FUNDS 86,145 (11tQ03) (32,158)
Comparatives for movement
in foods
Net
movement At
At 1.7.20 in funds 30.621
Unrestricted funds
General fund 265,804 (17,453) 248,351
TOTAL FUNDS 265,804 (17453) 248,351

Incoming Resources Movement
resources expended in funds
Unrestricted funds
Genend fund 75,281 (92,734) (17,453)
TOTAL FUNDS 75+81 (92,734) (17,453)
Net
movement At
At 1.7,20 in funds 30.622
Unrestricted funds
General fund 265,804 (49,611) 216,193
TOTAL FUNDS 265,804 (49,611) 216,193
Incoming Resources Movement
resources expended
f
in funds
Unrestricted funds
General fund 161,426 (211,037) (49,611)
TOTAL FUNDS 161,426 (211,037) (49,61 l)

HA
I
P VK
FOOTSA
LU
TOF
I
2021
INCOME AND ENDOWMENTS
Donations and legacies
Gilt aid 11,086 7,651
Grants 1,782 24,143
Subscriptions 35,672 29/82
Sponsorship
funding
10@90 3,756
65,132
Other trading activities
Fundraising
events
6,637 1,028
Food A,drink 20,673 9,113
27@10 l0,141
Investment
income
Deposit account interest
Total incoming resources 86,145 75,281
EXPENDITURE
Raising donations and legacies
Sundries IQI3 405
Fines 184
League and Referee fees 4+04 675
Maintenance 25,174 32,707
Kit/Equipment/l
rophies
27,116 18,416
58@41 52,387
Other trading activities
Food k, drink 7,035
Charitable
activities
Rent, rates and water 1400 1,200
Insurance 2/26 2,082
Light and heat ~77 S,692
Phone, postage gt. stationery 635 636
Advertising 520 969
Bank and card charges 552 I
Training 920
Depn ofleasehold property 15,083 15,083
Fixtures and fittings 6,645 6,645
Computer
equipment
44 44
3~2 32,352

FOR
EYEAREND
ED
03
E
2
2022
Support costs
Governance costs
Auditors'
remuneration
fornon audit work 960
Total resources expended 118@03 92,734
Net expenditure (32,158) (17,453)