OpenCharities

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

2023-08-31-accounts

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