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

Page
Trustees'
annual
report (incorporating
the
director's report)
Independent
examiner's
report
to the trustees
Statement
of financial
activities
(including income and
expenditure
account)
Statement
of financial
position
Notes to the financial statements
The following pages do not form part ofthe financial statements
Detailed statement
of financial
activities 17
Notes to the detailed statement of financial activities 18

Ye ar end ed 31 March 2022
2022 2021
Unrestricted Restricted
funds funds Total funds Total funds
Note 2 2 2
Income and endowments
Donations
and legacies
5 31,570 20,024 51,594 47,704
Other trading
activities
6 27,754 27,754 4,915
Investment
income
7 9 9 618
Total income 59,333 20,024 79,357 53,237
Expenditure
Expenditure
on raising funds:
Costs of raising donations and
legacies 8 571 571 295
Expenditure
on charitable
activities 49,289 11,968 61,257 57,174
Total expenditure 49,860 11,968 61,828 57,469
Net Income/(expenditure) and net
movement
In funds
9,473 8,056 17,529 (4,232)
Reconciliation
offunds
Total funds brought forward 236,896 13,845 250,741 254,973
Total funds carried forward 246,369 21,901 268,270 250,741

2022 2021
Note 2 2
Fixed assets
Tangible fixed assets 14 25,988 30,576
Current assets
Debtors 15 8&956 2,493
Cash at bank and in hand 250,510 230,412
259,466 232,905
Creditors: amounts falling due within one year 16 17,184 12,740
Net current assets 242,282 220,165
Total assets less current liabilities 268)270 250,741
Net assets 268,270 250,741
Funds ofthe charity
Restricted funds
21,901 13,845
Unrestricted funds 246,369 236,896
Total charity funds 17 268&270 250,741

Year
Donations
and legacies
ended 31 March 2022
Unrestricted Restricted Total Funds
Funds Funds 2022
2
Donations
Donations
Grants
Grants receivable 31,567 20,024 51,591
31,570 20,024 51,594
Unrestricted Restricted Total Funds
Funds Funds 2021
2
Donations
Donations 49 49
Grants
Grants receivable 47,655 47,655
47,704 47,704

Unrestricted Total Funds Unrestricted Total Funds
Funds 2022 Funds 2021
2
Room hire
Refreshments
27,706
48
27,706
48
4,733
182
4,733
182
27,754 27,754 4,915 4,915
7. Investment Income
Unrestricted Total Funds Unrestricted Total Funds
Funds 2022 Funds 2021
8
Bank interest receivable 9 9 618 618
8. Costs of raising donations and legacies
Unrestricted Total Funds Unrestricted Total Funds
Funds 2022 Funds 2021
2 8
Refreshments 571 571 295 295

Year ended 31 March 2022
9. Net Income/(expenditure)
Net income/(expenditure) is stated after charging/(crediting):
2022 2021
Depreciation of tangible fixed assets 4,588 5,398
10. Independent examination fees
2022 2021
Fees payable
Independent
to the independent
examiner for:
examination
of the financial statements
270 270

Staff costs
The total staff costs and employee benefits for the reporting
period are analysed as follows:
2022 2021
39,209 40,938
The average head count of employees during the year was 2 (2021:2).The average number of
full-time
equivalent
employees during the year is analysed as follows:
2022 2021
No. No.
Management 1 1
Centre staff 1 1
2 2

14. Tangible fixed asse ts
Fixtures and
fittings Total
Cost
At 1 April 2021 and 31 lillarch 2022 49,745 49,745
Depreciation
At 1 April 2021 19,169 19,169
Charge for the year 4,588 4,588
At 31 March 2022 23,757 23&757
Carrying
amount
At 31 March 2022 25,988 25,988
At 31 March 2021 30,576 30,576
15. Debtors
2022 2021
2
Trade debtors 8,956 2,493
16. Creditors: amounts falling due within one year
2022 2021
Trade creditors
Accruals and deferred
Income 4,969
12,215
3,023
9,717
17,184 12,740

At
At 31 March 202
1 April 2021 Income Expenditure 2
2 2 2
General funds 136,896 59,333 (49,860) 146,369
Replacement
Fittings
Fund
Development
of Furniture,
Fund
Fixtures and 50,000
50,000
50,000
50,000
236,896 59,333 (49,860) 246,369
At
At 31 March 202
1 April 2020 Income Expenditure 1
2 2
General funds 118,093 53,237 (34,434) 136,896
Replacement
Fittings
Fund
Development
of Furniture,
Fund
Fixtures and 50,000
50,000
50,000
50,000
218,093 53,237 (34,434) 236,896

Restricte d funds
At
At 31 March 202
1 April 2021
8
Income Expendituref 2
2
Salaries and utilities 10,024 (10,024)
Holiday club 888 888
Bathroom
Lottery
improvenents 12,957 10,000 (1,944) 11&013
10,000
13,845 20,024 (11,968) 21,901
At
At 31 March 202
1 Apdl 2020 Income Expenditure 1
2 2
Salaries and utilities
Holiday club
20,748
888
(20,748) 888
Bathroom
Lottery
improvements 15,244 (2,287) 12,957
36,880 (23,035) 13,845

Analysis
of net as
sets between
funds
Unrestricted Restricted Total Funds
Funds Funds 2022
2 2
Tangible fixed assets
Current assets
Creditors less than
1 year
14,975
248,578
(17,184)
11,013
10,888
25,988
259,466
(17,184)
Net assets 246,369 21,901 268,270
Unrestricted Restricted Total Funds
Funds Funds 2021
2 2 2
Tangible fixed assets
Current assets
Creditors less than
1 year
17,619
232,017
(12,740)
12,957
888
30,576
232,905
(12,740)
Net assets 236,896 13,845 250,741

Year ended 31 March 2022
2022 2021
2 2
Income and endowments
Donations
and legacies
Donations 3 49
Grants receivable 51,591 47,655
51,594 47,704
Other trading activities
Room hire 27,706 4,733
Refreshments 48 182
27,754 4,915
Investment
income
Bank interest receivable 618
Total Income 79,357 53,237
Expenditure
Costs of raising donations and legacies
Purchases 571 295
Expenditure
on charitable
activities
Wages and salaries
Rates and water
39,209
303
40,938
188
Light and heat
Insurance
7,415
946
5,114
762
Other establishment
Legal and professional
fees 3)228
781
2,518
390
Telephone
Other office costs
Depreciation
4,015
772
4,588
119
1,747
5,398
61,257 57,174
Total expenditure 61,828 57,469
Net income/(expenditure) 17,529 4,232

Notes to the Detailed Statement of
Year ended 31 March
Financial
Activities
2022
2022 2021
2
Costs of raising donations and legacies
Refreshments
Local Projects and kitchen supplies 571 295
Costs of raising donations and legacies 571 295
Expenditure
on charitable
activities
Centre
Actlv/1/es undertaken
direct/y
Wages/salaries
Rates &water
Light &heat
insurance
39,209
303
7,415
946
40,938
188
5,114
762
Other establishment 3,228 2,518
Professional fees
Telephone
Other office costs
781
4,015
772
390
119
1,747
56,669 51,776
Governance costs
Governance
costs - depreciation
4,588 5,398
Expenditure
on charitable
activities 61,257 57,174