| 2020 | 2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestr- | Restr- | Total | Unrestr- | Restr- | Total | |||||
| icted | icted | icted | icted | |||||||
| Funds | Funds | Funds | Funds | |||||||
| Note | ||||||||||
| Income from: | ||||||||||
| Donations and legacies |
2 | 2,800 | 2,800 | 26,673 | 26,673 | |||||
| Grants | 2 | 244,301 | 57,393 | 301,694 | 222,513 | 222,513 | ||||
| Other trading activities Other income |
2 2 |
3,753 43357 |
3,753 43357 |
11,780 | 11,780 | |||||
| Total income | 2 | 294211 | 57393 | 351 604 | 260 966 | 260 966 | ||||
| Expenditure on: |
||||||||||
| Charitable activities |
3 | 280827 | 57 170 | 337 997 | 270696 | 270 696 | ||||
| Total expenditure | 3 | 280827 | 57 170 | 337 997 | 270696 | 270 696 | ||||
| Net income/(expenditure) | 13,384 | 223 | 13,607 | ( | 9,730) | ( | 9,730) | |||
| Transfers between |
funds | |||||||||
| Net movement in funds |
13,384 | 223 | 13,607 | ( | 9,730) | ( | 9,730) | |||
| Reconciliation offunds |
||||||||||
| Total funds brought | forward | 9 | 67 156 | 67 156 | 76 886 | 76886 | ||||
| Total funds carried | forward | 9 | ~40 | M23 | ~~6 |
| 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Note | ||||||||
| Fixed assets | ||||||||
| Tangible assets | 2,003 | 2,914 | ||||||
| Current assets | ||||||||
| Debtors | 250 | 45,010 | ||||||
| Cash at bank and in | hand | 103339 | 32311 | |||||
| 103,589 | 77,321 | |||||||
| Creditors: Amounts | falling due | |||||||
| within one year | 8 | ( 24829) | (13079) | |||||
| Net current assets | 78 760 | 64 242 | ||||||
| Total assets less current liabilities | ||||||||
| Funds: | ||||||||
| Unrestricted fund |
80,540 | 67,156 | ||||||
| Restricted funds | 223 | |||||||
| Total Funds |
| INCOME | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||||
| Unrestr- | Restr- | Total | Unrestr- | Restr- | Total | |||
| icted | icted | icted | icted | |||||
| Funds | Funds | Funds | Funds | |||||
| E | E | |||||||
| Donations | and legacies | |||||||
| Subscriptions Sponsors Gift Aid |
and contributions | 2,745 55 |
2,745 55 |
18,315 4,860 3498 |
18,315 4,860 3498 |
|||
| 2 800 | 2800 | 26 673 | 26673 | |||||
| Other trading | activities | |||||||
| Fundraising | activities | 3753 | 3753 | 11780 | 11 780 | |||
| Grants | ||||||||
| Community Education |
Grants Grants |
33,995 210306 |
57,393 | 91,388 210306 |
49,354 173 159 |
49,354 173159 |
||
| 244 301 | 57393 | 301 694 | 222 513 | 222 513 | ||||
| Other Income | ||||||||
| Job Retention | Scheme | 43357 | 43 357 |
| STAFF COSTS | ||||
|---|---|---|---|---|
| 2020 | 2019 | |||
| Wages and salaries | 217,713 | 156,054 | ||
| Social security costs | 10,347 | 2,847 | ||
| Pension costs | ||||
| 228,060 | 158,901 | |||
| Other staff costs including | recruitment | and training | 695 | 635 |
| 4i~96 |
| Fo | rthe year ended 31August 2020 |
rthe year ended 31August 2020 |
rthe year ended 31August 2020 |
||
|---|---|---|---|---|---|
| 6. | TANGIBLE FIXEDASSETS | ||||
| Fixtures & | |||||
| Equipmentf | |||||
| Cost | |||||
| At 1 September 2019 | 3,644 | ||||
| Additions | |||||
| Disposals | |||||
| At 31 August 2020 | 3644 | ||||
| Depreciation | |||||
| At I September 2019 | 730 | ||||
| Charge for the year | 911 | ||||
| At 31August 2020 | 1 641 | ||||
| Net book value | |||||
| At 31 August 2020 | |||||
| At 31 August 2019 | |||||
| 7. | DEBTORS | ||||
| 2020 | 2019 | ||||
| Trade debtors | 250 | 45,010 | |||
| Prepayments | |||||
| ~UQ | |||||
| 8. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||
| 2020 | 2019 | ||||
| Trade creditors | 21,405 | 6,610 | |||
| Accruals | 924 | 1,723 | |||
| Deferred income | 2,500 | 4,200 | |||
| Taxation and social security | ~629 | 546 ~ZB |
|||
| Movement on the deferred |
income account: | ||||
| At 1 September 2019 | 4,200 | ||||
| Grants released Grants received relating to future periods |
( 4,200) | ||||
| Sponsorship received |
relating to future periods | 2 500 | |||
| At 31 August 2020 | M500 |
| FUNDS | |||||
|---|---|---|---|---|---|
| Balance at 31.8.2019 |
Income | Expenditure | Transfersl Gains |
Balance at 31.8.2020 |
|
| Unrestricted funds |
67 156 | 294211 | (280 827) | 80540 | |
| Restricted funds | |||||
| Real Madrid Foundation Community Foundation |
25,419 | ( 25,196) | 223 | ||
| for Surrey Sport England Grant Joseph Levy Foundation |
11,974 10,000 10000 |
( 11,974) ( 10,000) (~10000 |
|||
| 57393 | ~57 170 | 223 | |||
| 4 | QWBBz) | ||||
| Balance at 31.8.2018 |
Income | Expenditure | Transferal Gains |
Balance at 31.8.2019 |
|
| Unrestricted funds |
76,886 | 260,966 | (270,696) | 67,156 | |
| Restricted funds | ~5 | ~60I | (22~) |