OpenCharities

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

2022-04-30-accounts

Page
Trustees'
report
1-5
Independent
examiner's
report
Statement offinancial activities 7-8
Balance sheet
Notes to the financial statements 10-17

Current financi al year
Unrestricted Resbicted Total Total
funds funds
2022 2022 2022 2021
Notes 8 8 8
~Inc
rglL(fggti
Donations
and
legacies 2 84,230 115,510 199,740 115,259
Other trading
activities
3 172,791 172,791 59,186
Investments
Total Income 257,021 115,510 372,531 174,489
~Ex ILnn)ture on:
~ea
Iivi~i
ProJect and running
costs
4 319,290 98,328 417,618 205,270
Total charitable expenditure 319,290 98,328 417,618 205,270
Net (outgoing)/Incoming resources before transfers (62,269) 17,182 (45,087) (30,781)
Gross transfers between funds 25,512 (25,512)
Net expenditure for the year/
Net movement In funds (36,757) (8,330) (45,087) (30,781)
Fund balances at 1 May 2021 230,148 8,330 238,478 269,259
Fund balances at 30April 2022 193,391 193,391 238,478

Prior financial year
Unrestricted Restricted Total
funds funds
2021 2021 2021
Notes 8 8
EEE
E
Donations
and
legacies 75,797 39,462 115,259
Other trading
activities
24,579 34,607 59,186
Investments 44
Total income 100,420 74,069 174,489
~E*
dlt
~Churl
~lb('Lilac
Project and running
costs
4 84,986 120,284 205,270
Total charitable expenditure 84,986 120,284 205,270
Net (outgoing)/incoming resources before transfers 15,434 (46,215) (30,781)
Gross transfers between funds 2,500 (2,500)
Net expenditure for the year/
Net movement In funds 17,934 (48,715) (30,781)
Fund balances at 1 May 2020 212,214 57,045 269,259
Fund balances at 30April 2021 230,148 8,330 238,478

2022 2021
Notes 8 5
Fixed assets
Tangible assets 65,232 50,286
Current assets
Stocks 5,741 57
Debtors 30,255 32,509
Cash at bank and in hand 115,442 170,389
151,438 202,955
Creditors: amounts falling due within
one year 10 (23,279) (14,763)
Net current assets 128,159 188,192
Total assets less current liabilities 193,391 238,478
Income funds
Restricted funds 8,330
Unrestricted funds - general 193,391 230,148
193,391 238,478

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
general general
2022 2022 2022 2021 2021 2021
E E E f. E
Donations
and
gifts 11,256 11,256 5,892 5,892
Grants 72,974 115,510 188,484 69,905 39,462 109,367
84,230 115,510 199,740 75,797 39,462 115,259
Analysis ofgrants
Furlough
grants
3,905 9,462 13,367
The Badur Foundation 26,000 26,000
Greggs Foundation 5,000 5,000 10,000 10,000 20,000
LLoyds Bank Foundation 50,000 50,000
The Joicey Trust 3,000 3,000 3,000 3,000
The Cathedral Trust 23,040 23,040
The Community
Foundation 3,119 34,970 38,089 11,500 11,500
Society ofthe Holy Child
Jesus 25,000 25,000
The Garfield Weston
Foundation 20,000 20,000
The Sir James Knott
Trust 5,000 5,000 5,000 5,000
Other 11,855 27,500 39,355 10,500 10,500
72,974 115,510 188,484 69,905 39,462 109,367

Unrestricted Unrestricted Restricted Total
funds funds funds
general general
2022 2021 2021 2021
5 f 6 F
Paint and decorating project 1,843 365 365
Gardening and maintenance 31,893 24,214 24,214
Cathedral cafe 16sales 67,232
HMPN cafe 16sales 68,397 34,607 34,607
Conference income 3,426
Other trading activities 172,791 24,579 34,607 59,186

ProJect and Project and
running running
costs costs
2022 2021
8
Staff costs 207,091 104,519
Depreciation and impairment 10,274 7,337
Repairs and renewals 15,324 74
Insurance 2,574 827
Premises and running costs 2,000 3,897
Decorating project costs 43,454 26,644
Bakery project costs 75,995 56,481
Cathedral project costs 38,555
395,267 199,779
Share of support costs (see note 5) 22,351 5,491
417,618 205,270
Analysis by fund
Unrestricted funds - general 319,290 &4,986
Restricted funds 98,328 120,284
417,618 205,270

6 Supportcosts Supportcosts
Support Governance 2022 Support Governance 2021
costs costs costs costs
6 6 6 6
Telephone 2,358 2,358 1,521 1,521
Printing
and advertising
2,741 2,741 831 831
Legal and professional 7,910 7,910 692 692
Independent
examiners
fess 1,115 1,115 700 700
General 8,227 8,227 1,747 1,747
22,351 22,351 5,491 5,491
Analysed between
Charitable activities 22,351 22,351 5,491 5,491

The average monthly
number ofemployees
during
th
e year was:
2022 2021
Number Number
Management 1
Other 10
Total
Employment costs 2022f 2021
6
Wages and salaries 193,964 98,684
Social security costs 9,383 3,450
Other pension costs 3,744 2,385
207,091 104,519

8 Tangible Rxed assets Tangible Rxed assets
Plant and Motor vehtctes Total
equipmentf 6
Cost
At 1 May 2021 60,045 9,000 69,045
Additions 4,832 20,388 25,220
At 30April 2022 64,877 29,388 94,265
Depreciation
and Impairment
At 1 May 2021 12,009 6,750 18,759
Depreciation
charged
in the year 6,325 3,949 10,274
At 30April 2022 18,334 10,699 29,033
Canying
amount
At 30April 2022 46,543 18,689 65,232
At 30April 2021 48,036 2,250 50,286
9 Debtors
Amounts
falling due
within one year: 2022f 2021f
Trade debtors 4,922 926
Prepayments
and accrued income
25,333 31,583
30,255 32,509
10 Creditors: amounts falling due within one year
2022 2021
f 8
Other taxation
and social security
5,482 8,116
Trade creditors 14,843 4,943
Other creditors 1,979 1,004
Accruals and deferred income 975 700
23,279 14,763

12 Analysis ofnet assets between funds
Unresbtcted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
f 6 E f F 6
Fund balances at 30
April 2022 are
represented
by:
Tangible assets 65,232 85,232 50,288 50,286
Current assets/(liabilities) 128,159 128,159 179,862 8,330 188,192
193,391 193,391 230,148 8,330 238,478