OpenCharities

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

2021-04-30-accounts

Page
Report ofthe Trustees 1 to 3
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet 6 to 7
Notes to the Financial Statements 8 to 13
Detailed Statement ofFinancial Activities 14 to 15

2021 2020
Unrestricted Total
fund funds
Notes 5
INCOME AND ENDOWMENTS FROM
Donations
and legacies
57 180
Charitable
activities
General grant
153,142 218,319
Other trading activities 7,660 38,861
Total 160,859 257,360
EXPENDITURE ON
Charitable
activities
General grant
183,715 218,304
NET INCOME/(EXPENDITURE) (22,856) 39,056
RECONCILIATION OF FUNDS
Total funds brought forward 73415 34,259
TOTAL FUNDS CARRIED FORWARD 50,459 73,315

Balance Sheet
30April 2021
2021 2020
Unrestricted Total
fund funds
Notes
FIXEDASSETS
Tangible assets 46/03 57,216
CURRENT ASSETS
Stocks 4@36 3,177
Debtors 14,680 12,383
Cash at bank and in hand 94,664 76,032
113,680 91,592
CREDITORS
Amounts
falling due within one year
10 (27,832) (19,045)
NET CURRENT ASSETS 85,848 72,547
TOTAL ASSETSLESSCURRENT
LIABILITIES 132,051 129,763
CREDITORS
Amounts
falling due aAer more than one year
11 (81492) (56,448)
NET ASSETS 50r459 73,315
FUNDS 13
Unrestricted
funds
50,459 73,315
TOTAL FUNDS 50,459 73,315

2021 2020
Shop income food and drink 7,660 38,861
3. INCOME FROM CHARITABLE ACTIVITIES
2021 2020
General Total
grant activities
Skate park entry fees 77,182 169,850
Grant 60,809 25,000
Goods for resale 15,151 23,469
153,142 218/19
4. NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated aher charging/(crediting):
2021 2020
5
Depreciation - owned assets 11/61 14,080
Rent 35,578 33,947

7. TANGIBLE FIXEDASSETS
Fixtures
Plant and and
machinery fittings Totals
5
COST
At I May 2020
Additions
5,779 136,881
348
142,660
348
At 30April 2021 5,779 137,229 143,008
DEPRECIATION
At I May 2020
Charge for year
2733
457
82,711
10,904
85,444
II@61
At 30April 2021 3,190 93)615 96,805
NKT BOOKVALUE
At 30April 2021 2,589 43,614 46403
At 30April 2020 3,046 54,170 57,216
STOCKS
2021 2020
5 5
Stocks 4336 3,177
9. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
5
Trade debtors 4,689 2,444
VAT 228
Prepayments 9,763 9,939
14)680 12,383

10. CREDITORS: AMOUNTS FA LLING DUE WITHIN ONE YEAR
2021 2020I
Other loans (see note 12)
Trade creditors
15,066
4,536
8,609
7,445
Social security and other taxes 436
VAT 121
Other creditors 6,527 120
Accrued expenses 1,703 2,314
271832 19,045
11. CREDITORS: AMOUNTS FALLING DUE AFTERMORE THAN ONK YEAR
2021 2020
Other loans (see note 12) 811592 56,448
12. LOANS
An analysis ofthe maturity ofloans isgiven below:
2021 2020
8
Amounts
falling due within one year on demand:
Otherloans 15,066 8,609
Amounts
falling between one and two years:
Other loans
—1-2years
18/99 8,609
Amounts
falling due between two and five years:
Other loans - 2-5 years 63,193 47,839
13. MOVEMENT IN FUNDS
Net
movement At
At 1.5.20 in funds 30.4.21
Unrestricted
funds
General
fund
73/15 (22,856) 50,459
TOTAL FUNDS 73/15 (22,856) 50,459
Net movement
in funds, included
in the above are as follows:
Incoming Resources Movement
fesoul'ces expended
f
in funds
Unrestricted
funds
General
fund
160&859 (183,715) (22,856)
TOTAL FUNDS 160,859 (183,715) (22,856)

Net
movement At
At 1.5.19 in funds 30.4.20
Unrestricted funds
General fund 34,259 39,056 73,315
TOTAL FUNDS 34,259 39,056 73,315
Comparative net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 257,360 (218,304) 39,056
TOTAL FUNDS 257,360 (218,304) 39,056
Net
movement At
At 1.5.19 in funds 30.4.21
Unrestricted funds
General fund 34,259 16,200 50,459
TOTAL FUNDS 34,259 16,200 50,459
Incoming Resources Movement
resources expended in funds
8
Unrestricted funds
General fund 418,219 (402,019) 16,200
TOTAL FUNDS 418,219 (402,019) 16,200

for the Year Ended 3 0April 2021
2021 2020
5
INCOME AND ENDOWMENTS
Donations and legacies
Donations 57 180
Other trading activities
Shop income food and drink 7,660 38,861
Charitable activities
Skate park entry fees 77,182 169,850
Grant 60,809 25,000
Goods for resale 15,151 23,469
153,142 218,319
Total incoming resources 160)859 257,360
EXPENDITURE
Charitable activities
Wages 76)845 80,026
Pensions 777 753
Rent 35,578 33,947
Rates and water 1,170 4,601
Insurance 5,254 6,406
Light and heat 4)962 10,367
Telephone I&210 897
Postage and stationery 30 1,018
Advertising 602 3,134
Sundries 1,623 2,271
Catering 5,847 24,728
Training 696 662
Motor expenses 2
Repairs and renewals 4,044 6,456
Licences and subscriptions 1,189 1,305
Protective clothing 397 3,148
Equipment purchases 16,427 19,313
Legal and professional fees 8,003
Plant and machinery 457 538
Fixtures and fittings 10,903 13,542
Bank interest 1,939 1,665
Loan interest 3,468 1,842
181,421 216,621
Support costs
Governance costs
Accountancy and legal fees 2,294 1,683
2021 2020
f 8
183,715 218,304
(22,856) 39,056