OpenCharities

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

2022-03-31-accounts

2022 Z021
Unresiricted. Total Total.
fond foocls foods
14otes 8 8 8
IN~MR AND KWDOWMEI4T8 FROM
Dooadons acct Ie8acles 5,305
Cbnrttttbte
aettvi0ea
Caterln8, weKtre aod activities 57,412
28,312 28,312 28,885
86,491 86,491
EXFRI4DITVRK Ote
Cbarttabte
aettvltiles
Gtterhtthweifnre
aod antic)ties
98a78 98954 92,092
Rapport costs 650 650 650
636 99,604 92,742
Net uams oa iaaesttoeats 5,326 29,856
ItKT INCOME/(RXPK%DITURK) (636} (7,787) 18,002
RECO14CILIATION OF~
Total fnotts bright forward 17D,372 19,724 190)096 172,094
163~1 182,309 19D,096

2021
Unrestricted Tctst
fttod fimps
btates
11. 13,952 33,040 35,505
12 113367 113,2.67 107,94 I
127,219 146,307
13 400 400 400
2,033 2,033 L791
38,620 38,620 47,346
41,053 41,053 49,537
&REQITOQS
Amounts felts dne within ane your )5 (5,051) (5,05I) {2,887)
36,002 46550
TOTAL ASSKTS,LESSEVRRKNT
KIAIIILITIES 163321 19,088
163721 19,088 190,096
Uttrostrieted funds 163,22 I 170372
Restricted funds 19,088 19.724
182/09 190,096
The
fnitgtojsl~
wore
....„,
LIr.f.g.~........ ...snd rrere
tttsptoved
st8tu:d an
by
the
its hchutf
Bonrd
by=
of Trustees und~ for issue
an

3, NV%8ItslBM' fs(COlstK
2022 2021
6
Renss receisett 28,005 28,745
Deposit account ilnterest 307 140
28,312 28,88$
2022 2021
Acetic
Ceteritl8 Catering, ssetfare and acBvlties 48343 43,$2t
%'etpnre anti activities Catering, suetfere and aeSvities 9,169 3,177
$7,412
Direct
Costs (see costs (see
note 6) note 7)
Catermg, sue(fare and actcsfttee 98,9$4
Support costs 650
MRRCT COSTSOP CRABjTABLX ACTfV(ffSS
2022 2021
Catering 17,412 18,3t3
%a(fare aruf aetfvides 1,150 91
Kent 530 530
Rates and water 1)514 1332
Building
andeqn~ maintenance
Cleaning
9,'777
6$9
14,113
232
Bight and treat 2,353 3,693
insurance 1,7$3
toning agents Sees 3,Nt 3,I75
Bauk charges 177 340
stage end stationery 851 7$4
Telephone
Co~
oosts 250 657,
306
Sundries $80
Staffcosts 43460
13eprectanon 2,46$ 2,668
98,954

(IOVernan en
costs
650
2021
Teat
ecttvtties
650

Strdfcosts during the year were as fettewu;
2022 2021
g
Gross pay 52,368 43,560
Pruployers uutionat ilnsurtutce 3,422
Pension costs
55796

UBrastl'1 uteri tcestricted Total
fund Amd funds
ktvCOltdR A%9EI4DOvvtrfgttITs FROID
Donatious und legacies 5,305
Charitable aettvtttes
Cateritt«, vretgtre and activities 46,698
28,885 2S,885
80,888

Lluteatrictsd Reslrtct ad
fund fund
EXPENDITIIRK 05
Charitable
settvttlea
Caterrag, raelfare and aettvidea 91,456 636 92,092
Support cours 650
Tetsi 92,106 636 92,742
Betgains on ineestarents
IaKT IttCOICE/tEXPKBMTURK) (636) 18,002
IIK~IttCILIATKtft (3FFVNOS
Tefsl funda Itrsugltt forward 151,734 20,360 172,094
11, TAXc"18lLFIXEDASSETS
Fixture
Freetto1d and
propert(I Strings
~ST
At I AprB 2021 snd 31ittarctt 2022 41,755 73,563
MPRKClATION
At I Apri1 2021 14,595 23,463 38,058
Charge for year 636 1,1129 2,465
At 31Irlsrclr 2022
At31hlsrclt 2022 16,577 16,463 33,040
At31Idsrch 2021 17,2 13 111492 35,505

MARKET YALIJE
AtIApril 202 I. 107941
Revaleattoes $,326
At31March 2022 113/67
tsIET BOOKVAf bIR
At 31March 2022 113367
At3I March 2021 I07,tt4 I.
There arete no inveshrastt assets oatside the Uk.
Cose or valuation
ae31March 2022 isrepresented
by:

Listed
lrteestnten(s
g
113767
STOCKS
202 1.
400
2022 2021
Catering and other debtors 1,656
Prepayotents 377 394
1,701

CRKPITOR S t AlrIOUNTS FA LLING I)UK 58ITION ONE SEAR
2022
2,101
2,950
5,05'1 2,887
ttet
movement At
At 14.21 In finids 312822
Lturiutrkted fttttds
General fimd (7,151) 163221
Restricted funds
Endnvvment fund {636) 19,088
Tt)rfAL FUIVI3S 190,096 (7,787) 182,309
Net movement in. fimds, inetuded in the abpve ure na foHovvs:
Incoming Resour~ bahts nud Istovetnent
resources expended tosses in funds
I
t)nrestrieted funtht
General fund (98,968) 5,326 (7,15I)
Restricted funds
Endowment fund (636) (636)
IANNA)
86,491 (99,604) 5326 (7787)
Comparative» for movemeut in funds
At
At 31321
Un'eted funds
rietturai fund 151,734
Restricted funds
Endovrment Smd (636) 19,724
172,094 190,096

Gains aad attovernent
tosses in thuds
W,888 {92,105} 18,638
80,888 {tr2,7a2) 29,866 18,Q82