| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 14 | |
| Independent Examiner's |
Report | 15 | ||
| Statement of Financial |
Activities | 16 | ||
| Balance Sheet | 17 to | 18 | ||
| Notes to the Financial Statements | 19 to | 24 | ||
| Detailed Statement of Financial Activities |
25 | to | 27 |
| for the Year Ended 3 | 1 Au ust 2 |
023 | |||||
|---|---|---|---|---|---|---|---|
| 31.8.23 | 31.8.22 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| Notes | F | ||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Charitable activities |
|||||||
| Grant | 671,684 | 671,684 | 510,634 | ||||
| Other trading activities |
2 | 136739 | 136739 | 131806 | |||
| Total | 136,739 | 671,684 | 808,423 | 642,440 | |||
| EXPENDITURE ON | |||||||
| Raising funds | 124,776 | 2 | 124778 | 205,136 | |||
| Charitable activities General |
12,187 | 12,187 | 17,559 | ||||
| Other | 3,413 | 608,286 | 611,699 | 380,995 | |||
| Total | 140,376 | 608,288 | 748,664 | 603,690 | |||
| NET INCOME/(EXPENDITURE) | (3,637) | 63,396 | 59,759 | 38,750 | |||
| RECONCILIATION Total funds brought |
OF FUNDS forward |
32,184 | 106,408 | 138,592 | 99,842 | ||
| TOTAL FUNDS CARRIED FORWARD | 28,547 | 169,804 | 198,351 | 138,592 |
| Edmonton Comm |
unit Part |
nershi | |||||
|---|---|---|---|---|---|---|---|
| Balance Sheet | |||||||
| 31 Au us 2023 |
|||||||
| 31.8.23 | 31.8.22 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| Notes | |||||||
| FIXEDASSETS | |||||||
| Tangible assets | 575 | 575 | 454 | ||||
| CURRENT ASSETS | |||||||
| Debtors Cash at bank |
6,695 31,395 |
36,277 134,106 |
42,972 165,501 |
14,889 143,898 |
|||
| 38,090 | 170,383 | 208,473 | 158,787 | ||||
| CREDITORS | |||||||
| Amountsfalling | duewithin | one year | 9 | (10,118) | (579) | (10,697) | (20,649) |
| NET CURRENT | ASSETS | 27,972 | 169,804 | 197,776 | 138,138 | ||
| TOTAL ASSETS LESSCURRENT | |||||||
| LIABILITIES | 28,547 | 169,804 | 198,351 | 138,592 | |||
| NET ASSETS | 28,547 | 169,804 | 198,351 | 138,592 | |||
| FUNDS | 10 | ||||||
| Unrestricted funds Restricted funds |
28,547 169,804 |
32,184 106,408 |
|||||
| TOTALFUNDS | 198351 | 138,592 |
| The average |
monthly number o |
femp | loyees during the year |
was as | follows: | |
|---|---|---|---|---|---|---|
| 31.8.23 | 31.8.22 | |||||
| Average Number of Employees |
7 | 6 | ||||
| No employees | received emoluments | in excess off60,000. | ||||
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL |
ACTIVITIES | |||||
| Unrestricted | Restricted | Total | ||||
| fund | fund | funds | ||||
| INCOME AND | ENDOWMENTS | FROM | ||||
| Charitable activities |
||||||
| Grant | 510,634 | 510,634 | ||||
| Other trading | activities | 131,806 | 131,806 | |||
| Total | 131,806 | 510,634 | 642,440 | |||
| EXPENDITURE ON | ||||||
| Raising funds | 134,375 | 70,761 | 205,136 |
| for th | e Year Ended 31 Au ust 2023 |
e Year Ended 31 Au ust 2023 |
e Year Ended 31 Au ust 2023 |
e Year Ended 31 Au ust 2023 |
|
|---|---|---|---|---|---|
| 6. | COIIPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES- | ||||
| continued | |||||
| Unrestricted | Restricted | Total | |||
| fund | fund | funds | |||
| Charitable activities |
|||||
| General | 17,559 | 17,559 | |||
| Other | 2,856 | 378,139 | 380,995 | ||
| Total | 154,790 | 448,900 | 603,690 | ||
| NET INCOME/(EXPENDITURE) | (22,984) | 61,734 | 38,750 | ||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought | forw'ard | 55,168 | 44,674 | 99,842 | |
| TOTAL FUNDS CARRIED | |||||
| FORWARD | 32,184 | 108,408 | 138,592 | ||
| 7. | TANGIBLE FIXEDASSETS | ||||
| Computer | |||||
| equipment | |||||
| COST | |||||
| At 1 September 2022 and 31 August 2023 |
2,867 | ||||
| DEPRECIATION | |||||
| At 1 September 2022 Charge for year |
2,181 111 |
||||
| At 31 August 2023 | 2 292 | ||||
| NET BOOK VALUE At 31 August 2023 |
575 | ||||
| At 31 August 2022 | 686 |
| for th | e Year Ended 31 Au ust |
e Year Ended 31 Au ust |
2023 | 2023 | |||
|---|---|---|---|---|---|---|---|
| 8. | DEBTORS:AMOUNTS | FALLING | DUE WITHIN ONE YEAR | ||||
| 31.8.23 | 31.8.22 | ||||||
| Trade debtors | 36,277 | 10,368 | |||||
| Other debtors | 3,099 | ||||||
| VAT | 3,596 | 4,521 | |||||
| 42,972 | 14,889 | ||||||
| 9. | CREDITORS: | AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 31.8.23 | 31.8.22 | ||||||
| Trade creditors | 4,881 | 16,257 | |||||
| Social security | and other | taxes | 3,847 | 2,754 | |||
| Pension | 675 | 658 | |||||
| Other creditors | 547 | ||||||
| Accrued expenses | 747 | 980 | |||||
| 10697 | 20 649 | ||||||
| 10. | MOVEMENT | IN FUNDS | |||||
| Net | |||||||
| movement | At | ||||||
| At 1.9.22 | in funds | 31.8.23 | |||||
| Unrestricted | funds | ||||||
| General fund | 32,184 | (3,637) | 28,547 | ||||
| Restricted funds | |||||||
| Restricted | 106,408 | 63,396 | 169,804 | ||||
| TOTAL FUNDS | 138592 | 59759 | 198,351 | ||||
| Net movement | in funds, | included | in the above are as follows: | ||||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| Unrestricted | funds | ||||||
| General fund | 136,739 | (140,376) | (3,637) | ||||
| Restricted funds | |||||||
| Restricted | 671,684 | (608,288) | 63,396 | ||||
| TOTAL FUNDS | 808423 | ~748664) | 59,759 |
| Comparatives | for movement in fun |
ds | ||
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| At 1.9.21 | in funds | 31.8.22 | ||
| E | ||||
| Unrestricted | funds | |||
| General fund | 55,168 | (22,984) | 32,184 | |
| Restricted funds | ||||
| Restricted | 44,674 | 61,734 | 106,408 | |
| TOTAL FUNDS | 99,842 | 38,750 | 138,592 |
| Comparative |
net movemen | t in funds, included in th |
e above are as | follows: | |
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| F | |||||
| Unrestricted | funds | ||||
| General fund | 131,806 | (154,790) | (22,984) | ||
| Restricted funds | |||||
| Restricted | 510,634 | (448,900) | 61,734 | ||
| TOTAL FUNDS | 642,440 | f603,690) | 38,750 | ||
| A current year | 12 months | and prior year 12 months | combined position is as follows: |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1.9.21 | in funds | 31.8.23 | ||
| Unrestricted | funds | |||
| General fund | 55,168 | (26,621) | 28,547 | |
| Restricted funds | ||||
| Restricted | 44,674 | 125,130 | 169,804 | |
| TOTAL FUNDS | 99,842 | 98,509 | 198,351 |
| in the above | are as follows: | |||
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| Unrestricted | funds | |||
| General fund | 268,545 | (295,166) | (26,621) | |
| Restricted funds | ||||
| Restricted | 1,182,318 | (1,057,188) | 125,130 | |
| TOTAL FUNDS | 1,450,863 | (1,352,354) | 98,509 |
| Detailed Statement | Detailed Statement | of Financial | of Financial | Activities | ||
|---|---|---|---|---|---|---|
| for the Year Ended | 31 Au | ust 2023 | ||||
| 31.8.23 | 31.8.22 | |||||
| INCOME AND | ENDOWMENTS | |||||
| Other trading | activities | |||||
| Membership Fees |
79,383 | 79,400 | ||||
| Other Income | 57,356 | 52,406 | ||||
| 136,739 | 131,806 | |||||
| Charitable activities |
||||||
| Grants | 671,684 | 510,634 | ||||
| Total incoming | resources | 808,423 | 642,440 | |||
| EXPENDITURE | ||||||
| Other trading | activities | |||||
| Sport England | 3,000 | |||||
| Wages | 124,668 | 133,834 | ||||
| Donations | 99 | |||||
| HAF | 58,577 | |||||
| Mind Over Matter | 3,250 | |||||
| Press Gangs | 1,795 | |||||
| Skills for Life | 4,075 | |||||
| SALT Booster | 66 | |||||
| Computer equipment |
110 | 440 | ||||
| 124,778 | 205,136 | |||||
| Charitable activities |
||||||
| Telephone | 1,178 | |||||
| Advertising | 272 | 516 | ||||
| Travel | 111 | 405 | ||||
| Legal fees | 35 | 249 | ||||
| 418 | 2,348 | |||||
| Other | ||||||
| Pensions | 3,413 | 2,856 | ||||
| Young Londoners | 128,273 | 102,170 | ||||
| Speech 5Language | 22,292 | |||||
| UK Youth | 5,440 | |||||
| Forest School | 3,868 | 30 | ||||
| Carried forward | 140,994 | 127,348 |
| Edmonton Communi |
t | Partners | Partners | hi | ||
|---|---|---|---|---|---|---|
| Detailed Statement | of | Financial | Activities | |||
| for the Year Ended | 31 | Au | ust | 2023 | 31.8.23 | 31.8.22 |
| Other | ||||||
| Brought forward Home Office EUSS |
140,994 19,898 |
127,348 19,821 |
||||
| HAF | 92,981 | |||||
| Press Gangs Skills for Life |
51 5,780 |
|||||
| Eastern European Hub EEH - Enfield Council COMF |
113,343 15,828 |
66,926 2,000 |
||||
| EEH - Enfield Council | DLUHC | 22,329 | 21,810 | |||
| EEH - Neighbourhood Fit for Change Long Covid New Local |
fund | 9,811 24,704 7,757 2,569 |
13,069 4,000 3,770 17,431 |
|||
| Pymmes Park Kitchen Stronger Edmonton Whatif |
9,819 33,820 38,345 |
78 88,242 16,500 |
||||
| Arts Council | 24,726 | |||||
| Girls Football | 3,600 | |||||
| Voter ID | 10,190 | |||||
| Trusted Voices | 13,306 | |||||
| PPVC | 4,875 | |||||
| Eldon Fun Day Finding Football PPVC Shower |
1,500 5,473 4,000 |
|||||
| Civil-Roots | 6,000 | |||||
| 611,699 | 380,995 | |||||
| Support costs | ||||||
| Nlanagement Insurance |
4,110 | 3,599 | ||||
| ITSoftware | 428 | 651 | ||||
| Postage and stationery Sundries Subscriptions |
71 380 1,707 |
490 1,498 1,617 |
||||
| 6,696 | 7,855 | |||||
| Finance Staff training |
1,782 | 1,076 | ||||
| Information technology Repairs and renewals |
160 | |||||
| Other Entertainment/Staff |
Away Day | 141 | 655 |
| Other | |
|---|---|
| Governance | costs |
| Accountancy | fees |
| Consulting fees |
| 31.8.23 | 31.8.22 |
|---|---|
| 3,150 | 2,965 |
| 2,500 | |
| 3,150 | 5,465 |
| 748,664 | 603,690 |
| 59,759 | 38,750 |