| Unrestricted | Restricted | Total | Total | ||
|---|---|---|---|---|---|
| Funds | Funds | 2020 | 2019 | ||
| Notes | E | E | f | f | |
| Income from: | |||||
| Donations | 2 | 2,990 | 2,990 | 1,687 | |
| Charitable activities |
3 | 49,078 | 3,159 | 52,237 | 49,734 |
| Total income | 52,068 | 3,159 | 55,227 | 51,421 | |
| Expenditure on: | |||||
| Raising funds | 799 | 799 | 724 | ||
| Charitable activities |
5 | 25,584 | 1,425 | 27,009 | 55,568 |
| Total resources | |||||
| expended | 26,383 | 1,425 | 27,808 | 56,292 | |
| Gross transfers | |||||
| between funds |
|||||
| Net | |||||
| income/movement | |||||
| in funds | 25,685 | 1,734 | 27,419 | (4,871) | |
| Fund balances at 1 | |||||
| September 2019 | 349,389 | 9,704 | 359,093 | 363,964 | |
| Fund balances at | |||||
| 31August 2020 | 375,074 | 11,438 | 386,512 | 359,093 |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | |||||||
| Fixed Assets | |||||||
| Tangible assets | 9 | 290,110 | 295,283 | ||||
| Investments | 10 | 10 | 10 | ||||
| 290,120 | 295,293 | ||||||
| Current assets | |||||||
| Debtors | 79,086 | 52,385 | |||||
| Cash at bank and | |||||||
| in hand | 30,376 | 21,703 | |||||
| 109,462 | 74,088 | ||||||
| Creditors: | |||||||
| amounts falling |
|||||||
| due within one | |||||||
| year | 14 | ~13,070 | 10,288 | ||||
| Net current | |||||||
| assets | 96,392 | 63,800 | |||||
| Total assets | |||||||
| less current | |||||||
| liabilities | 386,512 | 359,093 | |||||
| Income funds | |||||||
| Restricted funds | 11,438 | 9,704 | |||||
| Designated funds |
15 | 93,533 | 64,673 | ||||
| General | |||||||
| unrestricted | |||||||
| funds | 281,541 | 284,716 | |||||
| 375,074 | 349,389 | ||||||
| 386,512 | 359,093 |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | |||||||
| Cash flows from | |||||||
| operating activities |
|||||||
| Cash (utlilised in)/ |
|||||||
| generated from operations |
19 | 10,428 | (24,533) | ||||
| Net cash used in | |||||||
| investing activities Purchase of assets |
(714) | ||||||
| Financing activities |
|||||||
| Net | |||||||
| increase/(decrease) in borrowings |
1,755 | 3,000 | |||||
| Net cash | |||||||
| generated | |||||||
| from/(used in) financing activities |
1,755 | 3,000 | |||||
| Net | |||||||
| increase/(decrease) | |||||||
| in cash and cash | |||||||
| equivalents | 8,673 | (28,247) | |||||
| Cash and cash | |||||||
| equivalents at beginning of year |
21,703 | 49,950 | |||||
| Cash and cash | |||||||
| equivalents at end of year |
30,376 | 21,703 |
| 2020 | 2019 | |
|---|---|---|
| Sales within | ||
| charitable | ||
| activities | 52,237 | 49,734 |
| Analysis | ||
| by fund | ||
| Unrestricted | ||
| funds Restricted |
49,078 | |
| funds | 3,159 | |
| 52,237 | ||
| For The | ||
| Year | ||
| Ended 31 | ||
| August | ||
| 2019 | ||
| Unrestricted | ||
| funds Restricted |
28,618 | |
| funds | 21,116 | |
| 49,734 |
| Raising funds | 49,734 | |||
|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |
| funds | funds | 2020 | 2019 | |
| Fundraising | ||||
| and | ||||
| publicity | 799 | 799 | 724 | |
| 799 | 799 | 724 | ||
| For The | ||||
| Year | ||||
| Ended 31 | ||||
| August | ||||
| 2019 | 724 | 724 |
| 9Tangible fixed asse | ts | |||
|---|---|---|---|---|
| Leasehold | Fixtures | Total | Total | |
| improvements | and | 2020 | 2019 | |
| fittings | ||||
| Cost | ||||
| At 1 | ||||
| September | ||||
| 2019 | 299,713 | 714 | 300,427 | 299,713 |
| Additions | 714 | |||
| At 31 August | ||||
| 2020 | 299,713 | 714 | 300,427 | 300,427 |
| Depreciation | ||||
| At 1 | ||||
| September | ||||
| 2019 | 4,995 | 149 | 5,144 | |
| Charge for | ||||
| year | 4,995 | 178 | 5,173 | 5,144 |
| At 31 August | ||||
| 2020 | 9,990 | 327 | 10,317 | 5,144 |
| Carrying | ||||
| amount | ||||
| At 31 August | ||||
| 2020 | 289,723 | 387 | 290,110 | |
| At 31 | ||||
| AUGUST | ||||
| 2019 | 294,718 | 565 | 295,283 |
| 10Fixed asset | investments | ||
|---|---|---|---|
| Other | |||
| investments | |||
| Cost or | |||
| valuation | |||
| At 1 | |||
| September | |||
| 2019and 31 | |||
| August 2020 | 10 | ||
| Carrying | |||
| amount | |||
| At 31 August | |||
| 2020 | 10 | ||
| At 31 August | |||
| 2019 | 10 | ||
| Other | |||
| investments | 2020 | 2019 | |
| comprise: | Notes | ||
| Investments | |||
| in | |||
| subsidiaries | 18 | 10 | 10 |
| 11Financial instruments | ||
|---|---|---|
| 2020 | 2019 | |
| Carrying amount |
||
| of financial | ||
| assets | ||
| Debt instruments | ||
| measured at |
||
| amortised cost |
79,086 | 52,385 |
| Carrying amount |
||
| of financial | ||
| liabilities | ||
| Measured at |
||
| amortised cost |
13,070 | 10,288 |
| 12Debtors | ||
| 2020 | 2019 | |
| Amounts falling |
||
| due within one | ||
| year: | ||
| Trade debtors | 788 | |
| Amounts due from |
||
| associate | ||
| undertakings | 78,303 | 49,668 |
| Prepayments | 783 | 1,929 |
| 79,086 | 52,385 | |
| 13Loans and overdrafts | ||
| 2020 | 2019 | |
| Other loans | 1,245 | 3,000 |
| Payable within one |
||
| year | 1,245 | 3,000 |
| 14Creditors | : a | mounts fa |
lling due within on | e year | ||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| Borrowing s Trade creditors |
1,245 29 |
3,000 897 |
||||
| Other creditors Accruals and |
4,661 | 4,661 | ||||
| deferred income |
7,135 | 1,730 | ||||
| 13,070 | 10,288 | |||||
| 15Designated | funds | |||||
| Balance at | Balance | |||||
| 1 | at 31 | |||||
| September 2019 |
Incoming resources |
Resources expended |
August 2020 |
|||
| Club | ||||||
| development | ||||||
| funds | 64,673 | 28,951 | 91 | 93,533 | ||
| 64,673 | 28,951 | 91 | 93,533 | |||
| 16Analysis | of net assets | between funds | ||||
| Unrestricted | Restricted | |||||
| Funds | Funds | Total | ||||
| Fund balances | ||||||
| at 31 August | ||||||
| 2020 are | ||||||
| represented | by: | |||||
| Tangible assets Investments |
290,110 10 |
290,110 10 |
||||
| Current | ||||||
| assets/(liabilities) | 84,954 | 11,438 | 96,392 | |||
| 375,074 | 11,438 | 386,512 |
| Details of the ch | arity' | s sub |
sidiaries at |
31 August 2 | 020 are as follows: | ||
|---|---|---|---|---|---|---|---|
| Class of | |||||||
| Registered | Nature of | shares | %Held | ||||
| office | business | held | Direct | ||||
| ARFC Trading | Trading | Ordinary | |||||
| Limited | UK | company | shares | 100 | |||
| Investments in subsidiaries |
are stated | at cost. | |||||
| 19Cash generated | from | operations | |||||
| 2020 | 2019 | ||||||
| (Deficit)/Surplus | for | ||||||
| the year | 27,419 | (4,871) | |||||
| Add non cash | items | 5,174 | 5,144 | ||||
| (Increase)/Decrease | |||||||
| in debtors | (26,701) | (12,994) | |||||
| Increase/(Decrease) | |||||||
| in creditors | (869) | (10,612) | |||||
| Increase/(Decrease) | |||||||
| in deferred income |
5,405 | (1,200) | |||||
| Cash (utilised | |||||||
| in)/generated | from | ||||||
| operations | 10,428 | 24,533 |