OpenCharities

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

2023-04-30-accounts

Restricted
Unrest/lated Income Endowment Total this Total last
fundsf funds
f
funds
f
year
f
yearf
Fixed assets F01 F02 F03 F04 F05
Intangible assets (Note 15)
Tangible assets (Note 14) 802 55,943 55,943 58,255
Her(tage assets (Note 16) 803
Investments (Note 1?)
Total axed assets 805
Current assets
Stocks (Note 18) 805
Debtors (Note 19) 807 3,198 3,198 3,115
Investments (Note 17.4) 805
Cash at bank and in hand (Note 24) 800
Total current assets 810
Creditors: amounts falling due within
one year
(Note
20) 811 4 550 4,550 2,597
Net current assets/(liabllit/es) s12
Total assets less current liabilities 813
Creditors: amounts falling due after
one year (Note 20) 814
Provisions for liabilities 815
Total net assets or Ilsbll/t/es 810 87,102 87,102 89,123
Funds ofthe Charity
Endowment
funds
(Note 27) 817
Restricted income funds (Note 27) 815
Unrestricted
funds
810 87,102 87,102 89,123
Revaluation
reserve
820
Total funds 821
Signed by one ar iwa trustees an behalf of sii Date af
818t/astees Signature Print Name sppravsi
cc/mm/
PE.18if 'A/42A a 4 r (22
I ll

(i) the nature of any changes;
(ii) the elfect ofthe change on income and expense or
assets and liabilities for the current period; and
(iii) wham practicable,
the effect ofthe change in one or
mon. future periods.

1.5 Material prior year errors
No material
prior year error have been identified
in the reporting
period (3.47 FRS 102SORP).
Yes
No'
v'
-Tickas appropriate
Please disclose:
(I) the nature ofthe prior period error;
(ii)for each prior period pmsentedin
the accounts, the
amount ofthe correction foreach account line item
affected; and
(iii) the amount ofthe correction at the beginning ofthe
earliest prior period presented
In the accounts.
Note 2 Note 2 Accounting
poficfes
2 2 INCOME
)his s/srwanf
I/sl cr«wouncng
pclcies /M bean applred by fhe chewy except loricosa mked 'Nc" or Tvm'
ymam a
d//I'eront oreddri/oner
po/wy hss been wfspe d /ben this8dciahm m lhe bc
be/ow.
Recomi5O off/leo/M These are induded
in Ihe Statement
ofFinan oat Acbwses (SoFA) when.
Ihe cherty becomes enctled ls ths «sou/ces.
it fs more likely Ih en
not that Ihe
W st see
will receive
Ihe resources;
and
Y No N/a
Ihe
m an et cry
value cml be measured
with SC Sue nl
rag ability
Therehasbes
rl
ofbethng
fa M
dl
Mlib«, «inmmeandem«sax,
uclessrecui/M
Yes No N/a
orpemii tted by the FRs 102soRp or FR s 102
Yes No N/a
G~ ddo«tl I Grants and donations
am only induded
in Ihe SoFA when Ihe ge eml incame
reccgnierw
cnte awa met (510lo512FRS102SORF)
In Ihe case ofperbrmance
related grants,
income
must aniy be recognised
to Ihe eldwll
Yes No N/a
that Ihe charity has pmvlded
the specried goods sr swv/ces as entitlement
tcIhs grani
only cecum
when the perh
rm
M ca related
con di fons am met (515FR5 102so R p)
Le gauss
am in dude
d in lhe SOFA when
receipt le probable,
Ihst is,
wh err liars has
been grani cfprobate, Ihe erwcutam
have established
that there me suffioent s s ts in
Iiw estate snd any mndili one attached lo the legacy ara either vriiwn the control ofthe
charily crhave been meL
Yee Nc N/a
Tha charily has received gavemment
grants
in Ihe reporeng
pe 'cd
GNIA'd
ecehableisindudedininco
eahenthere
se«lddadareko
fm
Iha
Tax IeclalrM oh donor
Any Gill
md
amount recovered
an e donekon is conslde/ad
ta be pa/I ofthat gift
Yes No N/a
donations and gifts and is treated es an eddaon to the same fund as Ihe in liat donseon unless the donor or
the lerms cfIhe appeal have spedfied ae crates
0 Ms«ml
perl'ol/MAcs
gle ts
inca
s d
rslsi8d
Thw is only induded
in the soFA ance the charily has provided Ihs related geode sr
se
cesar
ellheperis
an«mlahd
sndll
n
es No N/a
Donated mode are measured
at siir value (Ihe amount for wh ch the asset codd be
Yes No N/a
exchanged)
unless
prscbcal todcso.
The cost OIany stock ofgoads donated for dlslribuccn
lohence«arie
isdeemed to ba
tl
f
I
fib
os
itl
tl
«s
I
ipt~theyware«g
isedcnmcelpt
Yes No N/a
In the mpcrllng
parwd
in which Ihe stocks sre dslrlbuled,
Ihey are mcognisad as en
expense at the cany inc
amount ofIhe stocks st Crslnbuton.
o on auld good 8 for resale era measured el lbr value on tribal re«gniTon, which
is Ihe
expe«wl
proceeds from sale less the expected «sls ofsale, and reccgn sed
n 'In«lma
Itom other
badlng ectM5 as' with the correspondmg
stock recognised
in the balance
sheeL on ts sale tile value ofstack is dlerged
sgwnst
'lrlcome from other I/sding
accvhes' and the procewfs
from sale ara also recognised as 'Income flam other Iradno
sck
t es'
Goods donated
hire ngc ng use by the charily are recognised as tangible s«d assam
Yes No N/a
and indudsd
in the SoFAas incoming resources
when receivable
Yes No N/e
Gris n Ir nd loruse by the charity are Induded
In the SaFA as income from deneb one
when recwvmle
Ocr/sled so IVIcas errd Donated services and faolilles are induded
in the SOFA when received al Ihe value at
Yes Ns N/a
facilities the pit lo the cha rity p roid ed the value ofIhe0Itcan be mes cur«l mliably
Donated
so races
end fedli ass
thol are consumed
immed ately ore rscag ni sad es
Yes No N/a
income with an eau valent am«wt re«gnised assn expense u/xfer Ihe appropriate
ha«erg
in me SOFA
Supp//If costs The charity has incu«d
expo nC/turs
on 8uppori coals
Volunteer help The value of any voluntary
help received fs rwt Induded
in Ihe accounts but ie described
Ih «Msri
simp
A.
Yes Nc N/e
i/war/re from iIricIssl, This is inouded
in the accounts when mceipt is probable snd Ihe amount receivable «m
royalties and dividends be measured
rat ably.
income bom mambemhlp Memtwmhip
subscnptwns
«calved
in Ihe nsl rs cia g lt anr ra«gmsed
In Don aeons
N/a
subscrlpllons ecd Legsdes
Membership
subscrlpksns
which gives a member the rklM lo buy services or other
benerilsmare«gnls
desi come«medea
maple
sionoigocdsadsericeses
income fmm chenlstle a«wiles
Sehlement
cmlms
af insurance Insurance
0 aims are ant y in du dad in the SOFA when
Ihe general
income
race gnl
eon
olteria are met (510lo5 12FRS102SORP) and a« 8duded as an item ofothe
income in Ihe SoFA
es No N/a
inveslmenl
ir«Ms
gains end Tws mdudes
any realised srunrealsed
orins crlosses an Ihs sale ofinvsstmenls
and
any grin srloss resullhl0 tiem revaluing
investments
to market
value at the end sfthe
TM/
2.3 EXPENDITURE 2.3 EXPENDITURE 2.3 EXPENDITURE 2.3 EXPENDITURE 2.3 EXPENDITURE AND LIABILITIES
Uabglty reccgnNlcn Damages are reccgrfsed where it 8 mora
lmely Ihmi not Ihat there is8 legal cr
Yes No Nta
cons lructtve
oh 8 gabon
commits ng
the ebsrNy lo pay out rescwces and the
mn aunt of
Ihs a by gason mn be mes 8 ore d
vlth reasonable
certainty
Governance
costa
sna support 9 pponc stshe
been at cm db
I
g
ma
males
dothe
auppork
Governance
casts corn pnse eg costs involving
public sccountablily
ofIhe Nranly
snd
compliance
whh regulahcn
and goad prachce.
ita es o s
Suppon coals indude
central funcccns and have been allocated m aclvhy cast
mtegene
onebam mnsml
nt with Ihe use sfrescunns,
eg aactadng
propetty costs
by floor ames, crper capha, shm costs by the hme spent snd other costs by Iher usage
Braran with
cohdhlotia
perl'anna non Where the chenty gives 8grmtt mlh condholls
forits paymenl
bang aspenlic levef cf
service orautput to beprowded,
such grants anl only mccgnlsw!
In Ihe SOFA once the
ntdfxailtefthegfantheapm
dedlhespenfied
sei
m ortiulput.
Gt8tits psymh
wltltotrt
pewonnance
candhlons
where ment are no cond glenn
sN aching
lo Ihegnlnt that enables the donor ebsnly lo
realiw cally a cid the commhm ant, a lwbllby for Ihe tull funding cbggethn
must be
mcoghlaed
Radtatdehcy coal The charhy made no redundancy
payments
during
the rapatling
period
Yes No Nfa
Defenad income No m Whl it m ofdefermd incame has been induded
ln the accounts
Yes Nc Nie
Cradbors The chenfy has cmcilors which sre measured
al seglement
amounts
lese anli lade
discaunls
es No Nfa
Provisions for gabgltles Ali shilly m measured
on rec agni eon at its hi stoical
cost and Ih en
8 uta e quan
dy
measured
al the best esgmste ofIhe amount
required to saws Ihe cbogehml et Ihe
Yes Ne Nle
ispoim9 d8fe
Basicflttattclal
lmlnnne
I
Theche ityacca
tsfa bsacdmmdsH
st
ts
8 Incognhl
napa
paragraph
Io7 FRs102soRp
subsequent
measurement
lsas par paragraphs
1117
to 11.19, FRSIC2 SORP
Yes No Nfe
2.4ASSETS
Tangible
Nxed
enacts far These ere cap1sasad gthey can be used I'or mom Ihan one year, snd cost alleast ~829
asa bp chmky They are velum! attost. Yes No Nia
The depredahcn
rates and methods
used ara cisdcsed in nate 8.2
irdangmh
Axed assam
The charhy has intangible
axed assets, Ihat is, non monelary assets that do not have
Yes Nc Nia
phys
mt substance
twt are i den tNa hie and are controlled
b!rthe chenly thraugh
custody
orlegaldghts
Theamcmsalonratesmdmelhodsusedarecisdesedin
m 99
ZZ?
They are valued at mst
Herbage annals The charhy has heraage assets, that Is, ncrt-monehry
esmls wm h stone, mdsac,
scienhlic, terhndomcal,
geephysical
oremnrcnmental
queliaes Ihet are held and
mairlmnedpnndpahyfcrlhercore
buhcntcknowladgeendnam
Themp
m
n
mtes and mathads
used as dlac loved in note 9 9 I 4
Yes Nc Nfa
Theyemwouedatc
st
corn
Inveslmenls Rxed asset investments
in quoted shares, traded bonds arw similar investments
ara
vafumfatinhiagyatcost
8 da bseq
nayatfsirvelu
fa
irmwkstval
e)mtheyear
Yes Na N/e
end
The same treebnent is appaed lo unlsted
investments
unless fmr value cannot be
men!ored reliably in wh chcase
IIis measured
at co9tlass imp
drma nt
I mst
enh h
Idfar resale or pending ther sale and cash and cash equivalents
with
a Yes N Nl
me tunty
data ofless than I year ere Irected 88cunere 8sml inve
alma nls
Stacks andworkln Socle hald lor sale as pa\I ofnoncharilable
Ire de ere measured etthe lower orcost
or net Yes Na N/a
pw gras realisable
value
Goods ar services
provided as part ofa chan table seavily are measured st net realms
hie value es No Nra
based on fhe Cannes potent el pravided
by lama of Stock
Work m 8 cgmsa w
alued atcert less my foreseeable lass that is dkaly lo occur on the
es No
cmaracL
Debtors
findudin9trarls debtors mtd loans reed vs hie) are measured
an ini gal
twog nia
on sl
aeN ament amount after any Irads dhcounts
rv amaunt advmced
by fhe chwgy
Subsequently
they ma massumd alIhe cash or other
mn std ange
n
expemad tobe received
The d aNy has has irlvesanenls
«Nch
it hdds fa re saw cr pending
their sale snd cash
and
Cum ntasset cashmmvmsnh
tham
I nlydal
les
th noneyser.
Theseindudecashondspcsitand
lilimstttl ~rile cash equivalents
m'Ih 8malurby
dale sflass ltlwl cne year held far investment
purposes
lather
than lo meet short term cash
mttm ants as they hit due
They are valued at far value except where Ihay quagly as basic snandel
instruments
POLICIES AOOPTEO
ADDITIONAL TO OR
DIFFERENT FROM
THOSE ABOVE
Note 3 Analysis Analysis of income income income income
nevtrlcleu
unrssrricred Income Endowment
funds funds fundr, Torsi funds Prior yvvr
Anal is 8
Donations Donations snd ifts
and legacies: Gift Aid
is noes
General grants provided by government/other
Membership
subscriptons
and sponsomhips
Donated cods facilities and senricss
Other
Total
Charitable
activities:
Hsg hire
Grants
27650 27650 23 958
8000
Total 27,650 27,650 31,958
Othertrading
activities:
Other
Total
Income from Interest income
investments Dividend income
Rental and leasin income
Other
Total
Separate
material
item
ofincome:
Total
Other: Conversion ofendowment funds into income
Gain on disposal of a tangible fixed asset held
Gain on disposal ofa programme related
Royalties from the exploitafion of intellectual
Other
Total
TOTAL INCOME 27784 27784 31960
Other Information:
All Income In the prior year wss unrestricted except for: (please
provide description
snd amounts)
Where any endowment
fund
is converted into Income In the
reporting
period,
please give the reason for the conversion.
Within the income Items above the following Items are
mstsrlsh
(plssss
disclose the nature, amount and any prior
year amounts)
Nota 5 Analysis ofexpenditure Analysis ofexpenditure U alum R
Ihhd
l~
E d I
lm fm f d Tool d Pl
Anal
Is
Expehdlture nh Incurred
sseldng dnnsaons
raising fundei Inomad
seekisg
I games
Opemhng
membership
schemes and
sodsl labs e
Eioprg fUmf olnhg owrrita
Pvdmlslng
agents
Opmaang
charky shcps
Operabng e treCing mmpany
d h k
g
S
t
bl
t
dmg
Advaraslng,
markebng,
dlram
mnl end
Sari up coals incurred
in g en
era on g
hew sculp! offutun! Irnoma
Database development
rusts
other Ira ding seavibes
Invesbnenl
management
costs
puma
I
C stnfobt
lnlng
lrw stmenlsdvim
Invessnent
administraben
costs
Intaaemual
property lbenrlng
costs
Rent colledion, property
remfirs and
irUImh
d
gn
Tot
I xpendlhreanratslngfunds
Expendltum on Hell nmn ng em unsex 202aa 20 248 15850
chargable
ocnvltlo&
Hell maintenance acct C 561
Admlnslraaon 6516 6516 5820
Total expendgure
on charitable
amlvlaea
29,805 25 805 26 271
SPni
I
I tn
Item nfexpansa
Total
Other
Total other exp
dbun
TOTAL EXPENDITURE 29605 26271
Other liifoilitagnli:
Analysis of expsndgure
an chadtable
actlvlUss

categories a nd has support costs.
Basis of
Raising funds Activity 1 Activity 2 Activity 3
Grand total
allocation
Support cost (Describe
exam les method)
Administration 6,516 6,516 Direct tc activity
Other
6,516 6,516
Total
Please provide details ofthe accounting policy Costs are allocated to the activity they relate
adopted for the apportionment ofcosts between
activities and any estimation techniques used to
calculate their apportionment.
Nate 11
Paid
employees employees employees employees
Please complete
Ibis note ifIhe
cherf lyssa aey onploptes.
11.1gmg Cocle
This yap Last peel'
E E
Salaries and wages 5,332 9,405
Social securhy casts
Pension costs (degned contrlbutlorl scheme)
Omar amp)eyes benepls
TcIlt I alatfcosta
Please provide delags ofexpendltare orl staff worldng for the Xht ppymbl
charity whose contrada era wgh and are paid by a related party
Please ghs details ofthe nvms
pemlon costs) fell wghln each
sr of
bend
empiayees
of010,0M
whose tatrl employee
Iram Eeo,aM upwards
0anagts
Ifdwn!
(emlu ding
arena such
ampfaysr
transaclmns,
please enter True' tn the aux pnwtdwt.
No employees
received employee
benegts (excluding
employer
pension caela) for the rapordng period afmora than Esa,ooa Nm ppe bl
Sana Numberofem lo es
Nul MO lo ESS090
Efo Ma to EM000
Bm McloesS999
EOO 000toE09SM
glee Ma loEIM 999
Please provide the total amount paid to
hey mana9ement
personnel
(Indildes
trustees end senior management) far
their services
to Ihe chadty
11.2Average head caunt in the year This year
N mhe
Law year
N mher
The parts ofthe chediy N which the
employees
wow
Tetal
11.3gxdlratia
paymenls
to employaes
and others (exdu ding Irustees)
please complete ifan ex.gmda pelvn ant m made.
Please explain tha nature oftha
paymanl Nst apassable
Please state the legal authority or
reason lar melting the paymanl N t ppge bls
Please slots the amount ofthe payment
(orvalue ofahy waiver ofa right
asset)
to an Notappgcebls
114Redundancy
payments
Please samplate IIany redundwlcy
or
termination peym md lv made In die parted.
Total amount
Id paymenl
Tha colure atala pxymenl
(cash,
xtc.)
nasal thm appacsbl
The extent of redundancy
mndlng
balance sheet dale
at the Not appll sable
Please slate Ihe acenun gng pogcy lor
any redundancy
or termlnadon
Nol appg bla
payments
Freehold land Other land a Plant, Fixtures, Total
a buildings buildings machinery and fittings and
motor vehicles equipment
At the beginning of 132,949 132,949
the vear
Additions
Revaluations
Disposals
Transfers *
At end of the year 132,949 132,949
14.2 Depreciation and impairments
**Basis SLor RB SL SL SL SL or RB Straight Line
("SL")or
Reducing
Balance
("RB")
**Rate Over life of
lease
At beginning ofthe 74,694 74,694
veer
Disposals
Depreciation 2,312 2,312
Impairment
Transfers*
At end of the year 77,006 77,006
14.3 Net book value
Net book value at the 58,255 58,255
beginning of the year
Net book value at the 55,943 55,943
end ofthe year

Please provide a description ofthe events and a description ofthe events and
circumstances that led to the recognition or Not applicable
reversal ofan impairment loss.
14.5 Revaluation
Ifan accounting
policy ofrevaluation is adopted,
lease rovide:
the effective date ofthe revaluation Not applicable
the name ofindependent
valuer, ifapplicable
Not applicable
the methods applied and significant
assumptions
Not applicable
the canying amount that would have been
recognised had the assets been carried under Not applicable
the costmodel.
14.6 Other disclosures
(i) Please state the amount ofborrowing costs,
ifany, capitalisedin
the construction
oftangible
Not applicable
fixed assets and the capitalisation
rate used.
(ii) Please provide the amount ofcontractual
commitments
for the acquisition oftangible
Not applicable
fixed assets.
(iii)
Details ofthe existence and carrying
amounts ofproperty,
plant and equipment
to
whi ch the charity has restricted
title orthat are
Not applicable
pledqed as security for liabilities.
debtor s orprepayments. s orprepayments.
19.1 Analysis ofdebtors
Trade debtors
Prepayments and accrued income
Other debtors
This year Last year
2,600 2,995
598 120
3,198 3,115
ve)
This year Last year
9
Trade debtors
Prepayments and accrued income
Other debtors
Amounts falling due falling due Amounts falling due after falling due after
within one year more than one year
This year Last year This year Last veer
6
Accruals for grants payable
Bank loans and overdrafts
Trade creditors 1 480
Payments received on account for contracts or
performance-related grants
Accruals and deferred income 2410 1 503
Taxation and social security
Other creditors 660 653
Total

Movementin
deferredincome
account
Movementin
deferredincome
account
Movementin
deferredincome
account
This year
f
Last year
F
Balance at the start ofthe reporting period 1,503 1,652
Amounts added
in current
period
2,410 1,503
Amounts released to income from previous periods 1,503 1,652
Balance at the end ofthe reporting period 2,410 1,503
Note 24 Cash at bank and in hand
This veer Last vear
F
Short term cash investments (less than 3months maturity date)
Short term deposits
Cash at bank and on hand 32,511 30,350
Other
Total
befaw should
recancil
e to Total funds' in the hlanace she funds' in the hlanace she et.
*Nein pE- permanent endowment funrb; EE- srpendihle endowment funds; R- restricted income funda, including special trusts, ofthe chsn1y; snd U- unrestricted
funds
un un
balances balances
Type PE,EE
RorUR'
Purpose snd Rsslricdcos brought
forward
Income Expenditure Tmrlsfers Gains and
losses
csnlsd
forward
Fund names 5 9 8 E 8 8
General fund UR Hall hire and no reslricaons 89123 27 784 29805 87102
CCTV fund TO inslaa CCTV st ibe hall
Olller arnde Nia
TolalFunds 89,123 2'7,784 (29,805) 87,102
Note 27 Note 27 Charl funds funds cont
27.2Eatage of material funds held and movements during the PREVIOUS reporting period
Please give detsss nf the movwnenis ofmateriel individual lunde in the raperting period lagefher with a balancing figure far 'Other funds'. The 'Torsi i'unde' figure
helaw shauld reconclls lc Tolaf funds'in the blsnsce sheet
*Keyr PE- permanent endowment funds; EE - evpendihls endewment funds; R - nmificied Income tends, Indudlng special trusts, ofthe charity; and 0-urirssfricted
funds
un un
balances balances
Type PE, EE
RcrUR*
Purpose and Restrlegons brought
forward
Income Expenditure Transfers Gains snd
losses
carried
forward
Fund names 9 9 6 6 6 6
Genemi fund UR Hall hire and no rastridicns 93,434 31,960 26,271 69123
CCTV fund TQ inslaa CCTV si the hall
Ofher ibnds
Total Funds 3'l,960 (26,271) 99,123