OpenCharities

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

2022-03-31-accounts

Page
Chairman's
statement
Trustees'
report
2-10
Independent
examiner's
report
Statement offinanctal activiTies 12
Balance sheet 13
Notes to the financial statements 14-27

Unrestricted Restiicted Total Unrestdcted Total Unrestdcted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
Notes 8 6 8 6 8
lttgttmtL(mm;
Donations and legacies 3 3,619 3,819 671 671
Charitable
activities
4 119,711 119,711 134,705 134,705
Other trading
acthiities
5 21,846 21,846 12,539 12,539
Investments 6 92 92 92 92
Total Income 25,557 119,711 145,268 13,302 134,705 148,007
Rtttttmutttm/tm
Charitable
acfivities
7 24,228 185,638 209,866 20,604 187,386 207,990
Net income/(expenditure)
forths year/
Nst movemsnt in funds 1,329 (65,927) (64,598) (7,302) (52,681) (59,983)
Fund balances st 1 April 2021 79,063 740,409 819,472 86,385 793,090 879,455
Fund balances at 31March
2022 80,392 674,482 754,874 79,063 740,409 819,472

Notes 2022
f
5 2021
f
6
Ptxed assets
Tangible assets 674,456 737,773
Current assets
Debtors 12 12,220 4,504
Cash at bank and in hand 73,082 82,165
85,302 86,669
Creditors: amounts falling due within
one year 13 (4,884) (4,970)
Net current assets 80,418 81,699
Total assets less current liabilities 764,874 819,472
Income funds
Restricted funds 16 874,482 740,409
tjgtgtttt)9(9t(2t0ti8
Designated
funds
36,833 40,497
General unrestricted funds 43,559 38,566
80,392 79,063
754,874 819,472

Unmetricted Unrestricted
funds funds
2022 2021
8 8
Donations snd gills 3,619 871
4 Charitable activities
2022 2021
2 8
119,711 134,705
Grants
Communities First/ Communites for Work 119,711 127,985
Awards for All 6,720
119,711 134,705

2022 2021
Venue hire and rent 18,970 10,111
Consultancy and other services provided 2,878 2,428
Other trading activities 21,846 12,539

Unrestricted Unrestricted
funds funds
2022 2021
f f
Interest receivable 92 92

2022 2021
8 6
Stalfcosts 100,929 105,733
Depreciation
and impairment
63,317 61,842
General costs ofcharitable activities 11,307 5,168
Insurance 3,248 3,088
ITcosts 4,514 4,424
Premises costs 19,534 19,982
Printing, postage and staionery 1,164 2,046
Telephone and internet 1,174 1,120
Training and other staff costs 2,212 2,607
207,399 208,010
Share ofsupport costs (see note 8) 247 199
Share ofgovernance costs (see note 8) 2,220 1,781
209,866 207,990
Analysis
by fund
Unrestricted
funds
24,228 20,604
Restricted funds 185,638 187,388
209,866 207,990
8 Support costs
Support Governance 2022 Support Governance 2021
costs
6
costs
6
6 costs
f
costs
9
9
Legal and professional
costs 53 53
Bank charges 247 247 146 146
Independent
examinalton
fees
2,220 2,220 1,781 1,781
247 2,220 2,467 199 1,781 1,980
Analysed
between
Charitable
activities
247 2,220 2,467 199 1,781 1,980

The average
monthly
number ofemployees
during t
he year was:
2022 2021
Number Number
Employment
costs
2022 2021
8
Wages and salaries 94,034 99,162
Social security costs 2,328 2,288
Other pension costs 4,587 4,303
100,929 105,733

11 Tangible gxed assets Tangible gxed assets
Community Pinot end Total
oemm equipment
6
Cost
At 1April 2021 1,163,459 45,261 1,208,720
At31 March 2022 1,163,459 45,261 1,208,720
Depreciation
and impairment
At 1April 2021 442,180 28,7S7 470,947
Deprecia5on charged in the year 58,173 5,144 63,317
At31 March 2022 500,333 33,931 534,264
Carrying amount
At 31 March 2022 683,126 11,330 674,456
At 31 March 2021 721,299 16,474 737,773
12 Debtors
2022 2021
Amounts
falling due
within one year: 5
Trade debtors 11,049 3,597
Prspayments
and accrued income
1,171 907
12,220 4,504
13 Creditors: amounts falling due within ons year
2022 2021
5
Other taxation and eodal security 1,274 1,571
Trade creditors 1,170 66
Other creditors 220 BSQ
Accruals and deferred income 2,220 2,664
4,884 4,970

EQ
$R
~' NQ
Oi
lo %SR
I
Io
%SR
I
Io
%SR
I
Io
N
'll
20
L
B.
H.
8
Cl,
5
02
'0C
8
C
E
m02
gm
04l
O 0
Ol I
I
IO
IO
CC
r
N
I
N
CO
Cl
I I
I O
CI
Of
I
OOOO
P I
IO
I
IO
I
r
CO
O
CI
(9
C0 O.
o 'E
Cl
OE
C
'0C
CI
5g,
O.g
EE
~ 0.
Cl
m5
'6
O
44 O
WC
.Cl
IO8-„
m
lh
mOl
m
C
E
2I20
8
0
N N )~k m
c m
0cr
8 c
cr9
E5
O N
ZI C Cn O
I
CO
0.
N
O CO
C 02 Olg Or lo I ON O O f
8m rN IO 8
C
C
8
Ci
IU
KI-
0R
O
I-
M
K
IU
IU
I~
tD
I
0Z
R
CII
OO
CI
0
F
45
f
8
s
C
o
ga or OI
or
co
Irl Io I
~
~
IO
FmCl
c '5
2 0
—E
4E
QO
C
IO '8
4'
N
mD
o
D
%No
43o
Cog
m
m.f&
~
ClO
gfai
E 0
a ef
Bg
j$7,
8cg
Pgm
Sof
o"
OO
CC
O 8
Eom
8
'5
5.
E
'50
5
8
0
IEI
,C2
.2
0
'K
9
8
E
C
UlX
I0
Oll
IU
Ul
I
E8C
Cl
I
4''5
O-
c 8
E E&
C 0
I
.0 2 0
Ig 0
m
z5'P
I- &- CC
E
E
D mO
g2 c
2
m
0 O 0
O.m
m
I Ylf
C E
BO
m
2 Ol
g 'C
I '0
OK 0
g IV
s8
S0
E
N Jg gE E E
8
jI'j
k
W cOIE
aa-
0
s
N
CL
C0'5
guP
W COS K C0
0 II Fl
Se
oI E
gc
—C Pg lO
Io6
L
ooa
0
0 L
N ge
Rf
OI IO QEO
QEE
0 EE
'3
OO
m
Q.
IO
ERW 0
EQ.
E3
C
C
8
'8
0
OL
E
Ci
IUDZI-Z0V
8 w mg N 00
IO
IO
IZ
IUR
IUI-
IO
C
OZ
OI
cvo
0
E
IIC
j
'8
'0 e
CBOOK OI
SEIg E
0 0
"E~a
cae+
000
-, 0 -~
'005
$ccU
58
NQ.
C
m
IL
E
4i
'Cl8
Z
~C
IUZ
I0
CI
Ul
L'
6
E
e
I-
. .
IO00
B.
a
0
IO
D
0
X
IL
ga Oc
Ea
g
OI
COE
C
IO
K Kl
gg$41
E EEg
E'c80
0 5CC
IOQ.
14
C0
Ol
K
'0
8
P
lO
CI
fll
IU
0I-
Z
o"
CEI N
Ol
E lO
CE Cl
EO EO CE
Cl
N CI
cc
D CIE Ccl EO
N
E
co
0
g lO CEE
CD
OE
CI
N
EEE lO
EG
Cl
~
'lE Cl
EO
CC O N CEC
O
ECCC
N
N
EO CE
CE
cO CE
c
N CEC
~
C
$8
CE