| 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 |