OpenCharities

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

2021-03-31-accounts

Page
Report ofthe Trustees 1 to 5
Independent
Examiner's
Report
Statement of Financial Activities
Balance Sheet 8 to 9
Notes tothe Financial Statements 10 to 18

2021 2020
Unrestncted Restricted Total Total
Notes fund
f
funds
f
funds
f
funds
6
INCOME AND ENDOWMENTS FROM
Donations
and legacies
2 20,265 31,950 52,215 32,092
Charitable
activities
5
Riding and skating 30,821 30,821 56,190
Other trading
activities
3 1,339 1,339 2,850
Investment
income
4 237 237 240
Total 52,662 31,950 84,612 91,372
EXPENDITURE ON
Charitable
activities
6
Riding and skating 56,827 25,710 82,537 107,580
NET INCOME/(EXPENDITURE) (4,165) 6,240 2,075 (16,208)
RECONCILIATION
OF FUNDS
Total funds brought
forward
77,098 77,098 93,306
TOTAL FUNDS CARRIED FORWARD 72,933 6,240 79,173 77,098
BALANCE SHEET
31 MARCH 2021
2021 2020
Notes 6 E
FIXEDASSETS
Intangible assets 12 773 1,160
Tangible assets 13 21,294 27,322
Investments 14 7 7
22,074 28,489
CURRENT ASSETS
Debtors 15 14,294 18,402
Cash at bank and in hand 50,379 41,811
64,673 60,213
CREDITORS
Amounts
falling due within one year
16 (7,574) (11,604)
NET CURRENT ASSETS 57,099 48,609
TOTAL ASSETS LESSCURRENT
LIABILITIES 79,173 77,098
NET ASSETS 79,173 77,098
FUNDS 18
Unrestdicted
funds
72,933 77,098
Restricted
funds
6,240
TOTAL FUNDS 79,173 77,098

4. INVESTMENT INCOME
2021 2020
6 6
Deposit account interest 237 240
All investment income is derived from assets held in the United Kingdom.
INCOME FROM CHARITABLE ACTIVITIES
2021 2020
Activity 6 f
Riding and skating Riding and skating 25,279 49,844
Coaching Riding and skating 460 670
Equipment
hire
Riding and skating 82 2,744
Gift aid Riding and skating 5,000 2,932
30,821 56,190
6. CHARITABLE ACTIVITIES COSTS
Support
Direct costs (see
Costs note 7) Totals
F 5 6
Riding and skating 44,924 37,613 82,537
7. SUPPORT COSTS
Governance
Management Finance
5
costs
f
Totals
f
Riding and skating 35,641 808 1,164 37,613
Support costs, included in the above, are as follows:
Management
2021 2020
Riding
and Total
skating
6
activities
f
Wages 5,871 6,673
Social security 597 623
Pensions 2,160 1,948
Water 672 240
Insurance 3,182 3,252
Light and heat 1,160 3,023
Telephone 1,407 1,028
Postage and stationery 19
Sundries 305 408
Repairs and renewal 7,303 18,456
Licences 2,607 1,115
Bookkeeping 1,755 3,366
IT provisions 689 1,099
Carried forward 27,708 41,250

2021 2020
Riding
and Total
skating
6
activities
f
Brought forward 27,708 41,250
Cleaning 688 1,694
Training and other staff costs 150 412
Event funding 2,174
Payroll costs 680 598
Amortisation of intangible fixed assets 387 387
Depreciation oftangible assets 6,028 9,882
35,641 56,397
Finance
2021 2020
Riding
and Total
skating activities
6 6
Card payment costs 8
Cash register charges 808 895
808 903
Governance costs
2021 2020
Riding
and Total
skating activities
F 6
Independent examiner's fees 1,164 1,164
NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
2021
6
2020
f
Depreciation -owned assets 6,028 9,882
Website amortisation 387 387

The average
monthly
number of
emp loyees
during the year was as follows:
2021 2020
Average
number ofemployees
7 7
No employees
received emoluments
in excess of660,000.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted
fundf
INCONIE AND ENDOWMENTS FROM
Donations
and legacies
32,092
Charitable
activities
Riding and skating 56,190
Other trading
activities
2,850
Investment
income
240
Total 91,372
EXPENDITURE ON
Charitable
activities
Riding and skating 107,580
NET INCOME/(EXPENDITURE) (16,208)
RECONCILIATION
OF FUNDS
Total funds brought
forward
93,306
TOTAL FUNDS CARRIED FORWARD 77,098

INTANGIBLE FIXEDASSETS
Website
f
COST
At 1 April 2020 and 31 March 2021 1,934
AMORTISATION
At 1 April 2020 774
Charge for year 387
At 31 March 2021 1,161
NET BOOK VALUE
At 31 March 2021 773
At 31 March 2020 1,160

TANGIBLE FIXEDASSETS
Fixtures
Plant and and
machinery
6
fittings
f
Totals
f
COST
At 1 April 2020 and 31 March 2021 55,720 45,222 100,942
DEPRECIATION
At 1 April 2020 41,583 32,037 73,620
Charge for year 4,050 1,978 6,028
At 31 March 2021 45,633 34,015 79,648
NET BOOK VALUE
At 31 March 2021 10,087 11,207 21,294
At 31 March 2020 14,137 13,185 27,322
FIXEDASSET INVESTMENTS
Shares
in
gloup
undertakings
f

3NZ 3NZ 3NZ 3NZ
Nature ofbusiness: Commercial operation ofthe Skatepark Shop
0/
Class ofshare: holding
Ordinary 61 shares 100
31.3.21
f
31.3.20
f
Aggregate
capital
and reserves 7 7
Profit for the year 5,594 1,839
15. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2021
f
2020
f
Trade debtors 2,642 412
Other debtors 11,552 14,958
Prepayments
and
accrued income 100 3,032
14,294 18,402
16. CREDITORS: AMOUNTS
FALLING DUE
WITHIN ONE YEAR
2021
f
2020
f
Trade creditors 3,374 4,488
Social secunty and other taxes 454 596
Other creditors 7 7
Accruals and deferred income 3,739 6,513
7,574 11,604
2021
f
2020
f
Brought forward
Amount released to incoming resources
Amount deferred in year
Carried forward

ANALY SIS O F NET ASSETS BE TWEEN FUNDS
2021 2020
Unrestn cted Total
fund
f
funds
f
Fixed assets 22,067 28,482
Investments 7 7
Current assets 58,433 60,213
Current liabilities (7,574) (11,604)
72,933 77,098
MOVEMENT IN FUNDS
Net
movement At
At 1.4.20 in funds
f
31.3.21
f
Unrestricted funds
General fund 77,098 (4,165) 72,933
Restricted funds
Revenue grant for roof 6,240 6,240
TOTAL FUNDS 77,098 2,075 79,173
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources
f
expended
f
in funds
f
Unrestricted funds
General fund 52,662 (56,827) (4,165)
Restricted funds
JRS Grants 25,710 (25,710)
Revenue grant for roof 6,240 6,240
31,950 (25,710) 6,240
TOTAL FUNDS 84,612 (82,537) 2,075
Comparatives for movement in funds
Net
movement At
At 1.4.19
f
in funds
f
31.3.20
f
Unrestricted funds
General fund 93,306 (16,208) 77,098
TOTAL FUNDS 93,306 (16,208) 77,098

Compara tive net movement
in funds, incl
uded
in the above are as follows:
Incoming Resources Movement
resources
f
expended
f
in funds
6
Unrestricted funds
General fund 91,372 (107,580) (16,208)
TOTAL FUNDS 91,372 (107,580) (16,208)

Southsea
Skat
charity.
epark
Tra
ding
L
td are o wned
by t
he trustees
and
held
in tru
st for the ben efit
of th
2021
F
2020
f
Recharges (7,651) (29,952)
Sale ofstock
Donations
received
6,077 1,840
At the balance sheet date the following balances were outstanding between the charitable company
and Southsea Skatepark Trading Ltd.
2021
f
2020
f
Debtors 11,552 14964