CHARITY REGISTRATION NUMBER: 01158154
Sandmartins Activity Club Unaudited Financial Statements
31 August 2022
MKL ACCOUNTANTS LTD
Chartered Certified Accountants Herston Cross House 230 High Street Swanage Dorset BH19 2PQ
Sandmartins Activity Club
Financial Statements
Year ended 31 August 2022
| Page | |
|---|---|
| Trustees' annual report | 1 |
| Independent examiner's report to the trustees | 4 |
| Statement of financial activities | 5 |
| Statement of financial position | 6 |
| Statement of cash flows | 7 |
| Notes to the financial statements | 8 |
| The following pages do not form part of the financial statements | |
| Detailed statement of financial activities | 17 |
| Notes to the detailed statement of financial activities | 18 |
Sandmartins Activity Club
Trustees' Annual Report
Year ended 31 August 2022
The trustees present their report and the unaudited financial statements of the charity for the year ended 31 August 2022.
Reference and administrative details
Registered charity name Sandmartins Activity Club Charity registration number 01158154 Principal office Sandford St Martins Primary School Sandford Dorset BH20 7BN The trustees A Dolman K Cranfield L Baraclough LL Law Min V Bowbanks Independent examiner Kevin Lyons FCCA Herston Cross House 230 High Street Swanage Dorset BH19 2PQ
Structure, governance and management
CIO with Voting Members other than its Charity Trustees Association Model Constitution from the Charity Commission
1
Trustees' Annual Report (continued)
Sandmartins Activity Club
Year ended 31 August 2022
Objectives and activities
The Charity works for the public benefit having as its objectives the development and education of children and young people in particular by:- Promoting their care and safety Promoting their education and promoting parental involvement Promoting their health and wellbeing Providing services to support them and their families and carers Providing services to individuals holding membership of the CIO
Sandmartins Activity Club is a childcare facility originally operating as an Unincorporated organisation on a non-profit making basis. Sandmartins changed to a CIO and became a Charity registered with the Charity Commissioners on 6th August 2014. The main activities undertaken for the public benefit are to provide a stimulating and nurturing environment for the children attending the facility as well as developing their skills and abilities which is vitally important to the working parents/carers. Sandmartins also contributes to the general well being of specific sections of the public in delivering care and educational services to children, which also benefits their families. The services provided by Sandmartins also has a public benefit as it it is seen to assist the wider community of Sandford Dorset, and the surrounding area, in that older children have a safe venue in which they can relax and spend time with friends, rather than hang out in public places which can often cause social tension and petty crime. The Trustees of Sandmartins have full regard to the guidance issued by the Charity Commission on public benefit and are able to comply with the requirements and conditions of the Statutory Declaration.
Achievements and performance
The start of the new financial year on 1st September 2021 coincides with the start of the fifth year in our new building known as Peppermint House. Although the facility is well established with a good number of children attending on a regular basis, the effect of the Coronavirus Pandemic from March 2020 to March 2021 has had a serious impact on the Club's operation. The Club being affected by two of the three National Lockdowns. The facility continues to have a good reputation at the school it serves namely Sandford St Martins Primary School, as well as the wider community. The Club staffing team have been extremely supportive during these challenging times for the Club now has a settled team. Please see last years Trustee Report for further information regarding the effects of the Pandemic on the Club's operations including the Furlough scheme. The Club's insurance continues to be provided by Zurich and the policy was renewed on 7th September 2022.
The accounts for the year ending 31/8/2021 have been prepared by our Accountants MKL and our return to the Charity Commission has been completed. Although the Pandemic is behind us the latest Cost of Living crisis compounded by the world events as a result of the Ukraine conflict have had an impact on our parents/carers financial circumstances. What is clear we face new challenges especially financial as our cost base will remain constant but our income could suffer depending on the wider situation as outlined above.
The position regarding our Lease remains unchanged from last year.
In last year's report our concern relates to the break clause, which would make us liable for a year's rent of £6000 in the event we had to terminate the lease. Therefore it is in our best interests in view of the uncertainties surrounding Sandmartins' future to continue under the umbrella of the Tenancy at Will which is still the case. When we eventually hear from Dorset Council this will be our recommendation to them based on the present situation. As with the uncertainties that Sandmartins now faces with the current Cost of Living crisis it is not in our interests to commit to a lease with a restrictive break clause. Whether Dorset Council will be flexible remains to be seen we eventually hear from them.
2
Sandmartins Activity Club
Trustees' Annual Report (continued)
Year ended 31 August 2022
Achievements and performance (continued)
Unfortunately due to difficulty in establishing sufficient interest the decision has been made again this year to cancel the AGM for Sandmartins. Sandmartins has been successful with the Additional Restrictions Grants administered by Dorset Council and a further payments has been received from them for £1600 in March 2022. Also with uncertainties with our financial viability a further application was made to Garfield Weston Foundation in April 2022 for a grant and we were successful in receiving a payment in July 2022 for £5000. This has helped to provide a valuable buffer for our finances at this difficult time as a result of the current Cost of Living crisis.
It is important to mention that we continue to live through unprecedented times with the Cost of Living crisis following the Pandemic, that all the staff have remained loyal and supportive. It is everyone's wish at Sandmartins that we continue to support the local community with the services we have provided for the last twenty-five years.
Financial review
Sandmartins changed to CIO status on 6th August 2014.
The Accountants, MKL Accountants of Swanage have now prepared the seventh year's accounts for the financial year ending 31st August 2021. The CIO continues to be viable on its normal day to day activities of providing childcare. The current pandemic and lockdown has created an uncertain future for Sandmartins and it is possible reserves may need to be used to support the operation. Fundraising is kept in separate accounts.
The trustees' annual report was approved on 15 September 2022 and signed on behalf of the board of trustees by:
K Cranfield Trustee
3
Sandmartins Activity Club
Independent Examiner's Report to the Trustees of Sandmartins Activity Club
Year ended 31 August 2022
I report to the trustees on my examination of the financial statements of Sandmartins Activity Club ('the charity') for the year ended 31 August 2022.
Responsibilities and basis of report
As the trustees of the charity you are responsible for the preparation of the financial statements in accordance with the requirements of the Charities Act 2011 (‘the Act’).
I report in respect of my examination of the charity's financial statements carried out under section 145 of the 2011 Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.
Independent examiner's statement
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
accounting records were not kept in respect of the charity as required by section 130 of the Act; or
-
the financial statements do not accord with those records; or
-
the financial statements do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a ‘true and fair' view which is not a matter considered as part of an independent examination.
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Kevin Lyons FCCA Independent Examiner
Herston Cross House 230 High Street Swanage Dorset BH19 2PQ
4
Sandmartins Activity Club
Statement of Financial Activities
Year ended 31 August 2022
| 2022 | 2022 | 2021 | ||
|---|---|---|---|---|
| Unrestricted | ||||
| funds | Total funds | Total funds | ||
| Note | £ | £ | £ | |
| Income and endowments | ||||
| Donations and legacies | 4 | 69,463 | 69,463 | 57,078 |
| Investment income | 5 | 3 | 3 | 1 |
| !!!!!!!! | !!!!!!!! | !!!!!!!! | ||
| Total income | 69,466 | 69,466 | 57,079 | |
| """""""" | """""""" | """""""" | ||
| Expenditure | ||||
| Expenditure on raising funds: | ||||
| Costs of other trading activities | 6 | 73,431 | 73,431 | 67,182 |
| Expenditure on charitable activities | 7,8 | 2,660 | 2,660 | 3,009 |
| Other expenditure | 9 | – | – | (232) |
| !!!!!!!! | !!!!!!!! | !!!!!!!! | ||
| Total expenditure | 76,091 | 76,091 | 69,959 | |
| """""""" | """""""" | """""""" | ||
| !!!!!!!! | !!!!!!!! | !!!!!!!! | ||
| Net expenditure and net movement in funds | (6,625) | (6,625) | (12,880) | |
| """""""" | """""""" | """""""" | ||
| Reconciliation of funds | ||||
| Total funds brought forward | 24,159 | 24,159 | 37,039 | |
| !!!!!!!! | !!!!!!!! | !!!!!!!! | ||
| Total funds carried forward | 17,534 | 17,534 | 24,159 | |
| """""""" | """""""" | """""""" |
The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.
The notes on pages 8 to 15 form part of these financial statements.
5
Sandmartins Activity Club
Statement of Financial Position
31 August 2022
| 2022 | 2021 | ||
|---|---|---|---|
| Note | £ | £ | |
| Fixed assets | |||
| Tangible fixed assets | 14 | 5,138 | 6,329 |
| Current assets | |||
| Cash at bank and in hand | 17,847 | 21,490 | |
| Creditors: amounts falling due within one year | 15 | 5,451 | 3,660 |
| !!!!!!!! | !!!!!!!! | ||
| Net current assets | 12,396 | 17,830 | |
| !!!!!!!! | !!!!!!!! | ||
| Total assets less current liabilities | 17,534 | 24,159 | |
| """""""" | """""""" | ||
| Funds of the charity | |||
| Unrestricted funds | 17,534 | 24,159 | |
| !!!!!!!! | !!!!!!!! | ||
| Total charity funds | 17 | 17,534 """""""" |
24,159 """""""" |
These financial statements were approved by the board of trustees and authorised for issue on 19 June 2023, and are signed on behalf of the board by:
K Cranfield Trustee
The notes on pages 8 to 15 form part of these financial statements.
6
Sandmartins Activity Club
Statement of Cash Flows
Year ended 31 August 2022
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Cash flows from operating activities | ||
| Net expenditure | (6,625) | (12,880) |
| Adjustments for: | ||
| Depreciation of tangible fixed assets | 1,712 | 2,108 |
| Government grant income | (1,228) | (14,547) |
| Other interest receivable and similar income | (3) | (1) |
| Gains on disposal of tangible fixed assets | – | (232) |
| Changes in: | ||
| Trade and other creditors | 1,791 | 526 |
| !!!!!!! | !!!!!!!! | |
| Cash generated from operations | (4,353) | (25,026) |
| Interest received | 3 | 1 |
| !!!!!!! | !!!!!!!! | |
| Net cash used in operating activities | (4,350) | (25,025) |
| """"""" | """""""" | |
| Cash flows from investing activities | ||
| Proceeds from sale of tangible assets | – | 695 |
| !!!!!!! | !!!!!!!! | |
| Net cash from investing activities | – | 695 |
| """"""" | """""""" | |
| Cash flows from financing activities | ||
| Government grant income | 1,228 | 14,547 |
| !!!!!!! | !!!!!!!! | |
| Net cash from financing activities | 1,228 | 14,547 |
| """"""" | """""""" | |
| Net decrease in cash and cash equivalents | (3,122) | (9,783) |
| Cash and cash equivalents at beginning of year | 21,490 | 31,041 |
| !!!!!!!! | !!!!!!!! | |
| Cash and cash equivalents at end of year | 18,368 | 21,258 |
| """""""" | """""""" |
The notes on pages 8 to 15 form part of these financial statements.
7
Sandmartins Activity Club
Notes to the Financial Statements
Year ended 31 August 2022
1. General information
The charity is a public benefit entity and a registered charity in England and Wales and is unincorporated. The address of the principal office is Sandford St Martins Primary School, Sandford, Wareham, BH20 7BN, Dorset.
2. Statement of compliance
These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland', the Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (Charities SORP (FRS 102)) and the Charities Act 2011.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through income or expenditure.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Going concern
The accounts are prepared on a going concern basis but there is uncertainty due to Covid 19 issues as referred to in the Trustees Report.
Fund accounting
Unrestricted funds are available for use at the discretion of the trustees to further any of the charity's purposes.
Designated funds are unrestricted funds earmarked by the trustees for particular future project or commitment.
Restricted funds are subjected to restrictions on their expenditure declared by the donor or through the terms of an appeal, and fall into one of two sub-classes: restricted income funds or endowment funds.
8
Sandmartins Activity Club
Notes to the Financial Statements (continued)
Year ended 31 August 2022
3. Accounting policies (continued)
Incoming resources
All incoming resources are included in the statement of financial activities when entitlement has passed to the charity; it is probable that the economic benefits associated with the transaction will flow to the charity and the amount can be reliably measured. The following specific policies are applied to particular categories of income:
-
income from donations or grants is recognised when there is evidence of entitlement to the gift, receipt is probable and its amount can be measured reliably.
-
legacy income is recognised when receipt is probable and entitlement is established.
-
income from donated goods is measured at the fair value of the goods unless this is impractical to measure reliably, in which case the value is derived from the cost to the donor or the estimated resale value. Donated facilities and services are recognised in the accounts when received if the value can be reliably measured. No amounts are included for the contribution of general volunteers.
-
income from contracts for the supply of services is recognised with the delivery of the contracted service. This is classified as unrestricted funds unless there is a contractual requirement for it to be spent on a particular purpose and returned if unspent, in which case it may be regarded as restricted.
Resources expended
Expenditure is recognised on an accruals basis as a liability is incurred. Expenditure includes any VAT which cannot be fully recovered, and is classified under headings of the statement of financial activities to which it relates:
-
expenditure on raising funds includes the costs of all fundraising activities, events, noncharitable trading activities, and the sale of donated goods.
-
expenditure on charitable activities includes all costs incurred by a charity in undertaking activities that further its charitable aims for the benefit of its beneficiaries, including those support costs and costs relating to the governance of the charity apportioned to charitable activities.
-
other expenditure includes all expenditure that is neither related to raising funds for the charity nor part of its expenditure on charitable activities.
All costs are allocated to expenditure categories reflecting the use of the resource. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs are apportioned between the activities they contribute to on a reasonable, justifiable and consistent basis.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
9
Sandmartins Activity Club
Notes to the Financial Statements (continued)
Year ended 31 August 2022
3. Accounting policies (continued)
Tangible assets (continued)
An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other recognised gains and losses, unless it reverses a charge for impairment that has previously been recognised as expenditure within the statement of financial activities. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other recognised gains and losses, except to which it offsets any previous revaluation gain, in which case the loss is shown within other recognised gains and losses on the statement of financial activities.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Plant and machinery - 25% reducing balance Fixtures and fittings - 25% reducing balance Equipment - 25% reducing balance
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.
For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cashgenerating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.
For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the charity are assigned to those units.
Government grants
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the charity will comply with the conditions attaching to them and the grants will be received.
Where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.
10
Sandmartins Activity Club
Notes to the Financial Statements (continued)
Year ended 31 August 2022
3. Accounting policies (continued)
Financial instruments
A financial asset or a financial liability is recognised only when the charity becomes a party to the contractual provisions of the instrument.
Basic financial instruments are initially recognised at the amount receivable or payable including any related transaction costs.
Current assets and current liabilities are subsequently measured at the cash or other consideration expected to be paid or received and not discounted.
Debt instruments are subsequently measured at amortised cost.
Where investments in shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in income and expenditure. All other such investments are subsequently measured at cost less impairment.
Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Other financial instruments are subsequently measured at fair value, with any changes recognised in the statement of financial activities, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised under the appropriate heading in the statement of financial activities in which the initial gain was recognised.
For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics.
Any reversals of impairment are recognised immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
4. Donations and legacies
| Unrestricted | Total Funds | Unrestricted | Total Funds | |
|---|---|---|---|---|
| Funds | 2022 | Funds | 2021 | |
| £ | £ | £ | £ | |
| Donations | ||||
| Committed giving | 61,635 | 61,635 | 32,894 | 32,894 |
11
Sandmartins Activity Club
Notes to the Financial Statements (continued)
Year ended 31 August 2022
4. Donations and legacies (continued)
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
|---|---|---|---|---|---|
| Funds | 2022 | Funds | 2021 | ||
| £ | £ | £ | £ | ||
| Grants | |||||
| Grants receivable | 6,600 | 6,600 | 9,637 | 9,637 | |
| Government grant income | 1,228 | 1,228 | 14,547 | 14,547 | |
| !!!!!!!! | !!!!!!!! | !!!!!!!! | !!!!!!!! | ||
| 69,463 | 69,463 | 57,078 | 57,078 | ||
| """""""" | """""""" | """""""" | """""""" | ||
| 5. | Investment income | ||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
| Funds | 2022 | Funds | 2021 | ||
| £ | £ | £ | £ | ||
| Interest received on deposits | 3 | 3 | 1 | 1 | |
| """" | """" | """" | """" | ||
| 6. | Costs of other trading activities | ||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
| Funds | 2022 | Funds | 2021 | ||
| £ | £ | £ | £ | ||
| Charitable activity - goods purchased | 3,268 | 3,268 | 1,796 | 1,796 | |
| Charitable activity - wages and salaries | 57,656 | 57,656 | 52,968 | 52,968 | |
| Charitable activity - staff costs and | |||||
| training | 417 | 417 | 134 | 134 | |
| Charitable activity - rent | 6,000 | 6,000 | 6,000 | 6,000 | |
| Charitable activity - light & heat | 2,116 | 2,116 | 682 | 682 | |
| Charitable activity - repairs & | |||||
| maintenance | 847 | 847 | 2,260 | 2,260 | |
| Charitable activity - insurance | 1,057 | 1,057 | 1,051 | 1,051 | |
| Charitable activity - other | |||||
| establishment | 630 | 630 | 605 | 605 | |
| Charitable activity - other motor/travel | |||||
| costs | 46 | 46 | 50 | 50 | |
| Charitable activity - subscriptions | 335 | 335 | 423 | 423 | |
| Charitable activity - telephone | 663 | 663 | 719 | 719 | |
| Charitable activity - office costs and | |||||
| advertising | 396 | 396 | 494 | 494 | |
| !!!!!!!! | !!!!!!!! | !!!!!!!! | !!!!!!!! | ||
| 73,431 | 73,431 | 67,182 | 67,182 | ||
| """""""" | """""""" | """""""" | """""""" | ||
| 7. | Expenditure on charitable activities by fund type | ||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
| Funds | 2022 | Funds | 2021 | ||
| £ | £ | £ | £ | ||
| Support costs | 2,660 | 2,660 | 3,009 | 3,009 | |
| """"""" | """"""" | """"""" | """"""" |
12
Notes to the Financial Statements (continued)
Sandmartins Activity Club
Year ended 31 August 2022
8. Expenditure on charitable activities by activity type
| Total funds | Total fund | ||||
|---|---|---|---|---|---|
| Support costs | 2022 | 2021 | |||
| £ | £ | £ | |||
| Governance costs | 2,660 | 2,660 | 3,009 | ||
| """"""" | """"""" | """"""" | |||
| 9. | Other expenditure | ||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
| Funds | 2022 | Funds | 2021 | ||
| £ | £ | £ | £ | ||
| Loss on disposal of tangible fixed | |||||
| assets held for charity's own use | – | – | (232) | (232) | |
| """" | """" | """" | """" | ||
| 10. | Net expenditure | ||||
| Net expenditure is stated after charging/(crediting): | |||||
| 2022 | 2021 | ||||
| £ | £ | ||||
| Depreciation of tangible fixed assets | 1,712 | 2,108 | |||
| Gains on disposal of tangible fixed assets | – | (232) | |||
| """"""" | """"""" | ||||
| 11. | Independent examination fees | ||||
| 2022 | 2021 | ||||
| £ | £ | ||||
| Fees payable to the independent examiner for: | |||||
| Independent examination of the financial | statements | 948 | 900 | ||
| """" | """" |
12. Staff costs
The total staff costs and employee benefits for the reporting period are analysed as follows:
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Wages and salaries | 57,656 | 52,968 |
| Other employee benefits | 417 | 134 |
| !!!!!!!! | !!!!!!!! | |
| 58,073 | 53,102 | |
| """""""" | """""""" |
The average head count of employees during the year was 8 (2021: 8).
No employee received employee benefits of more than £60,000 during the year (2021: Nil).
13. Trustee remuneration and expenses
No remuneration or other benefits from employment with the charity or a related entity were received by the trustees.
13
Sandmartins Activity Club
Notes to the Financial Statements (continued)
Year ended 31 August 2022
14. Tangible fixed assets
| Plant and | Fixtures and | |||
|---|---|---|---|---|
| machinery | fittings | Equipment | Total | |
| £ | £ | £ | £ | |
| Cost | ||||
| At 1 September 2021 and | ||||
| 31 August 2022 | 1,310 | 14,680 | 1,727 | 17,717 |
| """"""" | """""""" | """"""" | """""""" | |
| Depreciation | ||||
| At 1 September 2021 | 859 | 8,856 | 1,152 | 10,867 |
| Charge for the year | 113 | 1,456 | 143 | 1,712 |
| !!!!!!! | !!!!!!!! | !!!!!!! | !!!!!!!! | |
| At 31 August 2022 | 972 | 10,312 | 1,295 | 12,579 |
| """"""" | """""""" | """"""" | """""""" | |
| Carrying amount | ||||
| At 31 August 2022 | 338 | 4,368 | 432 | 5,138 |
| """"""" | """""""" | """"""" | """""""" | |
| At 31 August 2021 | 451 """"""" |
5,824 """""""" |
575 """"""" |
6,850 """""""" |
15. Creditors: amounts falling due within one year
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Trade creditors | 5,451 | 3,660 |
| """"""" | """"""" |
16. Government grants
The amounts recognised in the financial statements for government grants are as follows:
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Recognised in income from donations and legacies: | ||
| Government grants income | 1,228 | 14,547 |
| """"""" | """""""" |
17. Analysis of charitable funds
Unrestricted funds
| Unrestricted funds | ||||||
|---|---|---|---|---|---|---|
| At | At | |||||
| 1 | September | 31 August | 20 | |||
| 2021 | Income | Expenditure | 22 | |||
| £ | £ | £ | £ | |||
| General funds | 24,159 | 69,466 | (76,091) | 17,534 | ||
| """""""" | """""""" | """""""" | """""""" | |||
| At | At | |||||
| 1 | September | 31 August | 20 | |||
| 2020 | Income | Expenditure | 21 | |||
| £ | £ | £ | £ | |||
| General funds | 37,039 | 57,079 | (69,959) | 24,159 | ||
| """""""" | """""""" | """""""" | """""""" |
14
Sandmartins Activity Club
Notes to the Financial Statements (continued)
Year ended 31 August 2022
18. Analysis of net assets between funds
| Unrestricted | Total Funds | |||
|---|---|---|---|---|
| Funds | 2022 | |||
| £ | £ | |||
| Tangible fixed assets | 5,138 | 5,138 | ||
| Current assets | 17,847 | 17,847 | ||
| Creditors less than 1 year | (5,451) | (5,451) | ||
| !!!!!!!! | !!!!!!!! | |||
| Net assets | 17,534 | 17,534 | ||
| """""""" | """""""" | |||
| Unrestricted | Total Funds | |||
| Funds | 2021 | |||
| £ | £ | |||
| Tangible fixed assets | 6,329 | 6,329 | ||
| Current assets | 21,490 | 21,490 | ||
| Creditors less than 1 year | (3,660) | (3,660) | ||
| !!!!!!!! | !!!!!!!! | |||
| Net assets | 24,159 | 24,159 | ||
| """""""" | """""""" | |||
| 19. | Analysis of changes in net debt | |||
| At | ||||
| At 1 Sep 2021 | Cash flows | 31 Aug 2022 | ||
| £ | £ | £ | ||
| Cash at bank and in hand | 21,490 | (3,643) | 17,847 | |
| """""""" | """"""" | """""""" |
15
Sandmartins Activity Club
Management Information
Year ended 31 August 2022
The following pages do not form part of the financial statements.
16
Sandmartins Activity Club
Detailed Statement of Financial Activities
Year ended 31 August 2022
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Income and endowments | ||
| Donations and legacies | ||
| Committed giving | 61,635 | 32,894 |
| Grants receivable | 6,600 | 9,637 |
| Government grant income | 1,228 | 14,547 |
| !!!!!!!! | !!!!!!!! | |
| 69,463 | 57,078 | |
| !!!!!!!! | !!!!!!!! | |
| Investment income | ||
| Interest received on deposits | 3 | 1 |
| !!!! | !!!! | |
| !!!!!!!! | !!!!!!!! | |
| Total income | 69,466 | 57,079 |
| """""""" | """""""" | |
| Expenditure | ||
| Costs of other trading activities | ||
| Purchases | 3,268 | 1,796 |
| Wages and salaries | 57,656 | 52,968 |
| Other post-retirement benefits | 417 | 134 |
| Rent | 6,000 | 6,000 |
| Light and heat | 2,116 | 682 |
| Repairs and maintenance | 847 | 2,260 |
| Insurance | 1,057 | 1,051 |
| Other establishment | 630 | 605 |
| Other motor/travel costs | 46 | 50 |
| Legal and professional fees | 335 | 423 |
| Telephone | 663 | 719 |
| Other office costs | 396 | 494 |
| !!!!!!!! | !!!!!!!! | |
| 73,431 | 67,182 | |
| !!!!!!!! | !!!!!!!! | |
| Expenditure on charitable activities | ||
| Legal and professional fees | 948 | 900 |
| Depreciation | 1,712 | 2,109 |
| !!!!!!! | !!!!!!! | |
| 2,660 | 3,009 | |
| !!!!!!! | !!!!!!! | |
| Other expenditure | ||
| Loss on disposal of tangible fixed assets held for charity's own use | – | (232) |
| !!!! | !!!! | |
| !!!!!!!! | !!!!!!!! | |
| Total expenditure | 76,091 | 69,959 |
| """""""" | """""""" | |
| !!!!!!!! | !!!!!!!! | |
| Net expenditure | (6,625) | (12,880) |
| """""""" | """""""" |
17
Sandmartins Activity Club
Notes to the Detailed Statement of Financial Activities
Year ended 31 August 2022
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Costs of other trading activities | ||
| Costs of other trading activities - Shop costs | ||
| Charitable activity - goods purchased | 3,268 | 1,796 |
| Charitable activity - wages and salaries | 57,656 | 52,968 |
| Charitable activity - staff costs and training | 417 | 134 |
| Charitable activity - rent | 6,000 | 6,000 |
| Charitable activity - light & heat | 2,116 | 682 |
| Charitable activity - repairs & maintenance | 847 | 2,260 |
| Charitable activity - insurance | 1,057 | 1,051 |
| Charitable activity - other establishment | 630 | 605 |
| Charitable activity - other motor/travel costs | 46 | 50 |
| Charitable activity - subscriptions | 335 | 423 |
| Charitable activity - telephone | 663 | 719 |
| Charitable activity - office costs and advertising | 396 | 494 |
| !!!!!!!! | !!!!!!!! | |
| 73,431 | 67,182 | |
| !!!!!!!! | !!!!!!!! | |
| !!!!!!!! | !!!!!!!! | |
| Costs of other trading activities | 73,431 | 67,182 |
| """""""" | """""""" | |
| Expenditure on charitable activities | ||
| Governance costs | ||
| Governance costs - accountancy fees | 948 | 900 |
| Governance costs - depreciation | 1,712 | 2,109 |
| !!!!!!!! | !!!!!!!! | |
| 2,660 | 3,009 | |
| !!!!!!!! | !!!!!!!! | |
| !!!!!!! | !!!!!!! | |
| Expenditure on charitable activities | 2,660 | 3,009 |
| """"""" | """"""" |
18