| Guiseley | Community | Foundation | ||||||
|---|---|---|---|---|---|---|---|---|
| Statement | ofIncome and Expenses | for | ||||||
| the year ended 31 | May 2023 | |||||||
| 2023 | 2022 | |||||||
| Income | ||||||||
| Activity Subscriptions | 20,242 | 24,027 | ||||||
| Chargeable Activities |
75,824 | 49,683 | ||||||
| National League Trust and |
Football | Conference | Grants | 12,000 | 28,000 | |||
| Leeds Community | Grant | 21,950 | 28,746 | |||||
| Donations | 669 | |||||||
| Other Organisation | Grants | 14,500 | 38,953 | |||||
| Fund Raising Events | 4,772 | |||||||
| Total Income | 145,186 | 174,181 | ||||||
| Expenses | ||||||||
| Administration costs |
278 | 1,002 | ||||||
| External activity & | Coaching costs | 34,599 | 32,029 | |||||
| Equipment &other |
costs | 14,347 | 12,493 | |||||
| Office Costs | 6,661 | 2,925 | ||||||
| Professional fees | 2,036 | 213 | ||||||
| Room Hire | 6,739 | 10,308 | ||||||
| Insurance | 840 | 1,388 | ||||||
| Salary costs | 113,245 | 93,304 | ||||||
| Employers NIC |
1,498 | |||||||
| Staff pension costs | 2,455 | 2,063 | ||||||
| Staff training | 160 | |||||||
| General expenses | 1,963 | 891 | ||||||
| Independent examination |
costs | 300 | 300 | |||||
| Fund Raising Costs | 3,239 | |||||||
| Bank charges | 173 | 35 | ||||||
| Donations | 896 | 150 | ||||||
| Total Expenses | 186,028 | 160,500 | ||||||
| Net movement in |
funds | 40,842 | 13,681 | |||||
| Total funds brought | forward | 64,812 | 51,131 | |||||
| Total funds carried | forward | 23,970 | 64,812 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Assets | |||||
| Debtors | 15,709 | 13,873 | |||
| Prepayments | 775 | ||||
| Bank account | 11,662 | 53,828 | |||
| 28,145 | 67,701 | ||||
| Liabilities | |||||
| Creditors | 1,264 | 744 | |||
| Accrued | expenses | 800 | 300 | ||
| PAVE | 1,444 | 1,411 | |||
| Pension | 667 | 434 | |||
| 4,175 | 2,889 | ||||
| Net Assets | 23,970 | 64,812 | |||
| Represented | by | ||||
| General | Fund | ||||
| Balance brought | forward | 64,812 | 51,131 | ||
| Surplus/(Deficit) | during year | 40,842 | 13,681 | ||
| Total Funds | 23,970 | 64,812 |