| 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 |