OpenCharities

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

2023-03-31-accounts

Page
Legal and administrative information
Trustees' report 2-5
Independent
examiners'
report
Statement offinancial activities
Balance sheet 8-9
Notes to the financial statements 10-14

Unrestricted 2023 2022
funds Total Total
Notes
Income and endowments
Donations
and legacies
2 10,710 10,710 14,859
Other trading activities 3 147,359 147,359 45,941
Investment
income
4 1,577 1,577 1,468
Total income 159,646 159,646 62,268
Expenditure
Staff costs 7 8,476 8,476 4,957
Establishment
costs
26,743 26,743 18,723
Accountancy
fees
1,450 1,450 1,450
Communications
and IT
458 458 534
Other office expenses 378 378 317
Depreciation
and impairment
1,257 1,257 1,340
Loss on disposal ofintangible fixed assets
for the charity's
own use
(550)
Other town hall costs 44,906 44,906 27,279
Bad debts 60 60
Other steam rally costs 53,886 53,886
Major repair works 3,546 3,546 2,677
Total expenditure 141,160 141,160 56,727
Net income for the year 18,486 18,486 5,541
Other recognised
gains and losses
Gains/(Losses)
on revaluation
ofinvestment
assets
10 (2,176) (2,176) 4,305
Net movement
in funds
16,310 16,310 9,846
Total funds brought
forward
98,551 98,551 88,705
Total funds carried forward 114,861 114,861 98,551

as at31M arc h 20 23
2023 2022
Notes
Fixed assets
Tangible assets 9 10,378 9,827
Investments 10 52,848 55,024
63,226 64,851
Current assets
Stocks 2,985
Debtors 7,359 2,972
Cash at bank and in hand 50,262 33,521
60,606 36,493
Creditors: amounts falling
due within one year 12 (8,971) (2,793)
Net current assets 51,635 33,700
Net assets 114,861 98,551
Funds 13
Unrestricted income funds:
Unrestricted income funds 101,848 83,362
Revaluation reserve 13,013 15,189
Total unrestricted income funds 114,861 98,551
Total funds 114,861 98,551

Donations and legacies
Unrestricted 2023 2022
funds Total Total
g
Donations 710 710 692
Grants receivable 10,000 10,000 14,167
10,710 10,710 14,859
Other trading activities
Unrestricted 2023 2022
funds Total Total
Fundraising events 3,156 3,156 2,696
Hall lettings and rent 72,868 72,868 41,965
Steam rally income 71,335 71,335 1,280
147,359 147,359 45,941
Investment income
Unrestricted 2023 2022
funds Total Total
g
Income from UK unlisted investments 1,577 1,577 1,468
1,577 1,577 1,468

Net incomin g resources for the year
2023 2022
Net incoming resources is stated after charging:
Depreciation and other amounts
written offtangible fixed assets
1,257 1,340
Loss on disposal oftangible fixed assets (550)
Independent examiner
remuneration
Independe nt
examiner
remuneration
2023 2022
Independent examination fee 600 600
Independent examination fee - other fees:
—accounts preparation 850 910

Employees
Employment costs 2023 2022
Wages and salaries 8,476 4,957
No employee received emoluments ofmore than f60,000(2022:None).

The average
monthly
numbers
of employees
(in
full time equivalents,
was as follows:
cluding
the trustees)
during
the year, calculated
on
the basis of
2023 2022
Number Number
Trustees 13

for t he year ended 31Marc h 2023
Bxtures,
9. Tangible fixed assets fittings and
equipment Painting Total
g g
Cost
At 1 April 2022 13,406 5,000 18,406
Additions 1,808 1,808
At 31March 2023 15,214 5,000 20,214
Depreciation
At 1 April 2022 8,579 8,579
Charge for the year 1,257 1,257
At 31March 2023 9,836 9,836
Net book values
At 31March 2023 5,378 5,000 10,378
At 31March 2022 4,827 5,000 9,827
Other
lb. Fixed asset investments unlisted
investments Total
g
Valuation
At 1 April 2022 55,024 55,024
Revaluations (2,176) (2,176)
At 31March 2023 52,848 52,848
Historical cost as at 31March 2023 39,835 39,835
All fixed asset investments are held within the United Kingdom.
11. Debtors
2023 2022
g g
Trade debtors 2,185 843
Other debtors 5,174 2,129
7,359 2,972

12. Creditors: amounts falling due
within one year 2023 2022
K
Other creditors 232
Accruals and deferred income 8,739 2,793
8,971 2,793
13. Analysis ofnet assets between funds

Analysis ofn et assets between funds
Unrestricted Total
funds funds
Fund balances at 31March 2023 as represented by:
Tangible fixed assets 10,378 10,378
Investment
assets
52,848 52,848
Current assets 60,606 60,606
Current liabilities (8,971) (8,971)
114,861 114,861
Unrestricted funds At At
IApril Incoming Outgoing Gains and 31March
2022 resources resources losses 2023
Unrestricted
Fund
98,551 159,646 -141,160 (2,176) 114,861