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 2021
unrestricted Restricted Total Total
funds funds funds funds
Notes
INCOME AND ENDOWMENTS FROM
Donations
and legacies
122,316 122,316 91,650
Charitable
activities
Ministry outreach 4,504 4,504 1,208
investment
income
5 5 15
Other income 1.727 1,727 1,548
Total 128,552 128,552 94,421
EXPENDITURE ON
Charitable
activities
Ministry outreach 112,628 112,628 67,781
NET INCOME 15,924 15,924 26,640
RECONCILIATION OF FUNDS
Total funds brought forward 671,646 33,861 705,507 678,867
TOTAL FUNDS CARRIED FORWARD 687,570 33,86'I 721 43'I 705,507

2022 2021
Unrestricted Restricted Total Total
Notes funds funds
f
funds
f
fundsf
FIXEDASSETS
Tangible assets 10 607,431 607,431 603,717
CURRENT ASSETS
Debtors 17,944 17,944 14,345
Cash at bank and in hand 76,758 33,861 110,619 95,801
94,702 33,861 128,563 110,146
CREDITORS
Amounts
falling due within one year
12 (14,563) (14,563) (8,356)
NET CURRENT ASSETS 80,138 33861 114,000 101,790
TOTAL ASSETSLESSCURRENT LIABILITIES 687,570 33,861 721,431 705,507
NET ASSETS 687 5TO 33861 T21 431 ?05,507
FUNDS 13
Unrestricted
funds
687,570 671,646
Restricted funds 33861 33861
TOTAL FUNDS 721,431 705,507

value) over its estimated
useful Ne
.
Freehold
property
Improvements
to property
-2% straight
"2% straight
fine
line
Plant and machinery -25% straight line
Fixtures and fittings -12.5%straight
line

DONATIONS
AND LEGACIES
2022 2021f
Donations 104,627 78,430
Gift aid 16,834 13,220
Donated goods and services 855
122316 91660
INVESTMENT INCOME
2022f 2021f
Deposit account interest 5 15
INCOME FROM CHARITABLE ACTIVITIES
2022 2021f
Ministry outreach 4,504
Governance
~1208
SUPPORT COSTS
Other
f
costs Totals
f
Ministry outreach 6,710 2,400 9,110

STAFF COS TS
2022 2021f
Wages and salades 42,557 17,528
Other pension costs 826 138
43,383 17,666
The average monthly number ofemployees during the year was as follows:
2022 2021
Support Staff 3 1
9. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
funds funds funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
91,650 91,650
Charitable
activities
Ministry outreach 1,208 1,208
Investment
income
15 15
Other income 1,548 1,548
Total 94 421 94,421
EXPENDITURE ON
Charitable
activities
Ministry outreach 67,781 67,781
NET INCOME 26,640 26,640
RECONCILIATION OF FUNDS
Total funds brought forward 645,006 33,861 678,867
TOTAL FUNDS CARRIED FORWARD 671 646 33,861 705,5D7
10. TANGIBLE FIXEDASSETS
Improvements
Freehold to Plant and
property property machinery
COST
At 1 April 2021 260,000 332,604 42,625
Additions 5,192 3,229
At 31 March 2022 260000 337,796 45,854
DEPRECIATION
At 1 April 2021 5,200 16,669 26,881
Charge for year 5,200 6,652 8207
At 31 March 2022 10,400 23321 35088
NET BOOK VALUE
At 31 March 2022 249,60D 314,475 10766
At 31 March 2021 254,800 315,935 15,744

DEBTORS:A MOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
.F
Income tax recoverable 16,807 13,220
Prepayments and accrued income 1,137 1,125
~17 944 ~14 345
CREDITORS: AMOUNTS FALLING DUE WITHiN ONE YEAR
2022 2021
F
Trade creditors 11,301 5,856
Other creditors 762
Accruals and deferred income ~2500 2,500
14,563 ~8356

Net Transfers
movement between At
At 1/4/21 in funds funds 31/3/22
F f E
Unrestricted funds
General fund 671,646 15,924 (10,381) 677,189
Designated fund - Challenge Valleys 10,381 10,381
6?1,646 15,924 687,570
Restjicted funds
Community Facilities Programme 33,861 33,861
TOTAL FUNDS 705807 , 75824 - 721 431
Net movement in funds, included in the above are as follows:
incoming Resources Movement
resources
f
expended
f
in funds
Unrestricted funds
General fund 128,552 (112,628) 15,924
TOTAL FUNDS 128552 ~112528) 15824
Comparatlves for movement in funds
Net
movement At
At 1/4/20 in funds 31/3/21
Unrestricted funds
General
fund
645,006 26,640 671,646
Restricted funds
Community Facilities Programme 33,861 33,861
TOTAL FUNDS 678,86? 26,640 705,507
Comparative net movement in funds, included in the above are as follows:
incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 94,421 (67,781) 26,640
TOTAL FUNDS ~94 421 ~67781) 26,640