OpenCharities

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

2023-03-31-accounts

Page
Report ofthe Trustees l to 6
Iudependent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet 9 to IO
Notes to the Financial Statements 11 to 19
Detailed Statement ofFinancial Activities 20 to 21

2023 2022
Unrestricted Restricted Total Total
funds funds funds funds
Notes f. f.
INCOME AND ENDOWMENTS FROM
Donations
and legacies
2 88,400 90,061 178,461 150,815
Charitable
activities
Venue rental 71,106 71,106 74,446
Tmining
income
210
Investment
income
223 223 10
Total 159,729 90,061 249,790 225,481
EXPENDITURE ON
Raising funds 4,954 857 5,8 I I 6, 130
Charitable
activities
LSAP Centre management 17,571 13,613 31,184 26,464
Governance 2,496 2,496 2,490
LSAP General play 76,673 31,228 107,901 102,542
Depreciation 23,786 23,786 23,686
Secret santa 6,000 6,000 5,400
Covid lockdowns 3,943
LSAP Food 14,258 3,643 17,901
Bank charges 49 49
Other 13
Total 116,009 79,127 195,136 170,668
NKT INCOME 43,720 10,934 54,654 54,813
Transfers
behveeu
funds 14 (6,620) 6,620
Net movement
in funds
37,100 17,554 54,654 54,813
RECONCILIATION OF FUNDS
Total funds brought forward 83,938 484,579 568,517 513,704
TOTAL FUNDS CARRIKD FORWARD 121,038 502,133 623,171 568,517

2023 2022
Unrestricted Restricted Total Total
funds funds funds funds
Notes f.
FIXEDASSETS
Tangible assets 9 19,222 414,727 433,949 457,237
CURRENT ASSETS
Debtors 10 5,496 (280) 5,216 4,705
Cash at bank and in hand 124,898 82,787 207,685 135,470
130,394 82,507 212,901 140,175
CREDITORS
Amounts
falling due within one year
11 (8,578) (101) (8,679) (8,895)
NET CURRENT ASSETS 121,816 82,406 204,222 131,280
TOTAL ASSETSLESSCURRENT
LIABIL1TIES 141,038 497,133 638,171 588,517
CREDITORS
Amounts
falling due alter more than one year
12 (20,000) 5,000 (15,000) (20,000)
NET ASSETS 121,038 502,133 623,171 568,517
FUNDS 14
Unrestricted
funds
121,038 83,938
Reshicted funds 502,133 484,579
TOTAL FUNDS 623,171 568,517

DONATIONS AND LEGACIES
2023 2022
g
Donations 6,159 11,596
Grants 172,302 139,219
178,461 150,815
Donations
include 8921.99Gift Aid reclaim.
Grants received, included
in the above, are as follows:
2023 2022
8
Grants-Uiirestricted
(HMG-COVID Retail, Hospitality, Leisure Grant)
16,000
Grants-New
building
phase I- (Veolia Enviromental
Tmst) 34,750
Grants-CJRS ('Furlough'
Grant)
Grants- Fundraising
Support ( Mayor's Office)
5,526
5,279
Grants-Awards for All-Skateboard
Half Pipe
9,740
Grants-Centre Management,
Business support (Mayoi"s Office)
4,400
Grants-General Play (Lambeth Council- HAF Programme) 34,413 31,350
Grants-General play (Lambeth
Council - EIPS)
32,000 32,174
Grants- Power to Change - Resilience 10,000
Grants -Big Lottery 54,120
Grants-London Community
Fund-Bike Project
9,009
Grants-London Community
Fund - Cooking
9,760
Grants -Childhood
Trust- foods
2,000
Garfield Weston Foundation
-Core Funding
20,000
Arnold Clarke - Core Funding 1,000
172,302 139,219

3, INVESTMENT INCOME INVESTMENT INCOME
2023 2022
Deposit account interest 223 10
4. INCOME FROM CHARITABLE ACTIVITIES
2023 2022
Venue Total
rental activities
f,
Venue rental 71,106 74,446
Sundry income 210
71,106 74,656
5. NET INCOME/(EXPENDITURE)
Net income/(expendinue) is stated after charging/(crediting):
2023 2022
Depreciation
- owned assets
23,787 23,686

STAFF COSTS
2023 2022
Wages f94,281.31 f96,617.41
Social securtty 85,621.73 84,579.85
Pensions 81,269.39 81,223.03
2023 2022
Payroll staff 11 13

TANGIBLE FIXEDASSETS
Fixtures
Land and and
buildings fittings Totals
8 8
COST
At 1 April 2022 531,756 12,080 543,836
Additions 499 499
At 31March 2023 531,756 12,579 544,335
DEPRECIATION
At 1 April 2022 84,183 2,416 86,599
Charge for year 21,271 2,516 23,787
At 31 March 2023 105,454 4,932 110,386
NET BOOK VALUE
At 31 March 2023 426,302 7,647 433,949
At 31 March 2022 447,573 9,664 457,237

Notes to the Financial Statements - continued Notes to the Financial Statements - continued
for the year ended 31March 2023
10. DEBTORS:AMOUNTS FALLING DUK WITHIN ONE YEAR
2023 2022
Trade debtors (Pitch Hire) 5,216 4,705
11. CREDITORS: AMOUNTS FALLING DUK WITHIN ONK YEAR
2023 2022
8
Other loans (see note 13) 5,000 5,000
Trade creditors 1,279 l,495
Accmed expenses 2,400 2,400
8,679 8,895
12. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2023 2022
Other loans (see note 13) 15,000 20,000
13. LOANS
An analysis ofthe maturity ofloans is given below:
2023 2022
Amounts
falling due within
one year on demand:
Loans 5,000 5,000
Amounts
falling due in more than five years:
Repayable
by instalments:
Other loans more 5yrs instal 15,000 20,000

MOVEMENT IN F UNDS
Net Transfers
movement between At
At 1/4/22 in funds funds 31/3/23
f. f.
Unrestricted
funds
General fund 83,938 43,720 (6,620) 121,038
Rests icted funds
Land and buildings 445,587 (23,787) 421,800
total restricted
funds
301 (301)
Bike projects 9,009 9,009
General play 6,171 (13,092) 6,921
Centre management 4,400 (857) 3,543
Volunteedng 425 425
Secret santa 2,857 (563) 2,294
New building 15,098 15,098
Skateboard
Half Pipe
9,740 9,740
Childhood
Trust -Food
16 16
Power to Change - Resilience 3,355 3,355
Big Lottety grant
London Community
Fund Cooking 27,093
9,760
27,093
9,760
484,579 10,934 6,620 502,133
TOTAL FUNDS 568,517 54,654 623,171

Incoming Resources Movement
resources expended in funds
8
Unrestricted
funds
General
fund
159,729 (116,009) 43,720
Restricted
funds
Land and buildings (I) (23,786) (23,787)
Bikeprojects 9,009 9,009
General play (280) (12,812) (13,092)
Centre management (857) (857)
Secret santa 5,437 (6,000) (563)
Childhood
Trust -Food
2,015 (1,999) 16
Power to Change - Resilience 10,001 (6,646) 3,355
Big Lottery grant
London Community
Fund Cooking 54,120
9,760
(27,027) 27,093
9,760
90,061 (79,127) 10,934
TOTAL FUNDS 249,790 (195,136) 54,654

Net Tmnsfers
movement between At
At 1/4/21 in funds funds 31/3/22
Unrestricted funds
General fund 61,581 25,062 (2,705) 83,938
Restricted funds
Land and buildings 449,621 (4,034) 445,587
total restricted funds 301 301
General play 3,767 2,404 6,171
Centre management 4,400 4,400
Volunteering 425 425
Secret santa 2,077 479 301 2,857
New building 15,098 15,098
Skateboard Half Pipe 9,740 9,740
452,123 29,751 2,705 484,579
TOTAL FUNDS 513,704 54,813 568,517

Incoming Resources Movement
I'esources expended in funds
6 f.
Unrestricted funds
General fund 96,081 (71,019) 25,062
Restricted funds
Land and buildings 19,652 (23,686) (4,034)
total restricted funds 301 301
Grants 5,279 (5,279)
General play 67,291 (63,524) 3,767
Centre management 4,400 4,400
Secret santa 5,879 (5,400) 479
New building 15,098 15,098
Covid Lockdowns 1,760 (1,760)
Skateboard Half Pipe 9,740 9,740
129,400 (99,649) 29,751
TOTAL FUNDS 225,481 (170,668) 54,813

Detailed Statement ofFinancial Activities
for the year ended 31 March 2023
2023 2022
INCOME AND ENDOWMENTS
Donations
and legacies
Donations 6,159 11,596
Grants 172,302 139,219
178,461 150,815
Investment
income
Deposit account interest 223 10
Charitable
activities
Venue rental 71,106 74,446
Sundry income 210
71,106 74,656
Total incoming resources 249,790 225,481
EXPENDITURE
Raising donations and legacies
Raising Funds 5,811 6,130
Charitable
activities
Covid Lockdowns 3,943
Activities 1,828 2,531
Food 17,901
LSAP Centre Management 10,872 26,464
LSAP General Play 120,753 98,942
Secret Santa 6,000 5,400
Power to change resilience 4,845
162,199 137,280
Support costs
Management
Sundries 13
Carried foiward 13

DetaUed Statement ofFinanctal Activities
for the year ended 31March 2023
2023 2022
Management
Brought forward 8 13
Accountancy 3,283 3,559
Bank charges 49
3,340 3,572
Finance
Depn ofland and buildings 21,270 21,270
Fbitures and fittings 2,516 2,416
23,786 23,686
Total resources expended 195,136 170,668
Net income 54,654 54,813