OpenCharities

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

2021-05-31-accounts

Page
Trustees'
report
1-2
Independent
examiner's
report
Statement
offinancial
activities
Balance sheet 5-6
Notes to the financial statements 7-15

Unrestricted Unrestricted
funds funds
2021 2020
Notes 6
I come and endowments from
Donations
and legacies
Charitable
activities
Investments
2
3
4
1,000
201,637
15
249,585
184,965
250
Other income 5 4,754 815
Total income 207,406 435,615
gZggg~itu 0.
Charitable
activities
6 154,932 139,546
Net income for the yearl
Net movement in funds 52,474 296,069
Fund balances at 1 June 2020 481,707 185,638
Fund balances at 31 May 2021 534,181 481,707

2021 2020
Notes
Fixed assets
Tangible assets 10 1,319,184 1,273,838
Investments 11 1 1
Current assets 1,319,185 1,273,839
Debtors 12 5,908
Cash at bank and in hand 63,430 120,458
Creditors: amounts falling due within 63,430 126,366
one year 14 (105,203) (124,118)
Net current (liabilities)/assets (41,773) 2,248
Total assets less current liabilities 1,277,412 1,276,087
Creditors: amounts falling due after
more than one year 15 (743,231) (794,380)
Net assets 534,181 481,707
Income funds
Unrestricted
funds - general
534,181 481,707
534,181 481,707

Donations and gifts
Sponsorship
and advertising
Unrestdcted Unrestricted
funds funds
general general
2021 2020
1,000 240,215
9,370

Membership subscriptions
Grant income
Pitch and activity hire
Promotion
of
Promotion
of
community community
participation participation
in
in football football
2021 2020
5 6
57,460 58,950
118,330 106,923
25,847 19,092
201,637 184,965

Unrestricted Unrestricted
funds funds
general general
2021 2020
5 5
15 250

Unrestricted Unrestricted
funds funds
general general
2021 2020
6
4,754 815

Promotion
of
community
participation
in football
2021f 2020f
Staff costs 9,254 3,597
Depreciation and impairment 83,149 74,475
Pitch and facility hire 34
Premises expenses 41,294 45,504
133,697 123,610
Share ofsupport costs (see note 7) 13,088 12,382
Share ofgovernance costs (see note 7) 8,147 3,554
154,932 139,546

Support costs
SupportGovernance 2021 Support Governance 2020
costs
f
costs
f
costs
f
costs
f
Computer
running cost
100 100 183 183
lillotor running
expenses
3,493 3,493 2,845 2,845
Postage, courier and
delivery charges 114 114 286 286
Bank charges 79 79 434 434
Insurances 5,236 5,236 4,182 4,182
Advertising 1,433 1,433 1,395 1,395
Telecommunications 1,842 1,842 2,211 2,211
Sundry expenses 791 791 846 846
Legal and professional 6,079 6,079 782 782
3G pitch consultancy
fees 1,062 1,062
Accountancy 2,068 2,068 1,710 1,710
13,088 8,147 21,235 12,382 3,554 15,936
Analysed
between
Charitable
activities
13,088 8,147 21,235 12,382 3,554 15,936

2021 2020
Number Number
Employment costs 2021 2020
E
Wages and salaries 9,254 3,597
10 Tangible fixed assets fixed assets
Leasehold Fixtures and Computers Motor vehicles Total
land and fittings
buildings
8
Cost
At1 June2020 1,281,021 130,960 199 18,750 1,430,930
Additions 113,281 15,216 128,497
At 31 May 2021 1,394,302 130,960 199 33,966 1,559,427
Depreciation
and impairment
At 1 June 2020 82,497 63,605 150 10,840 157,092
Depreciation
charged
in the year 55,118 22,202 49 5,782 83,151
At 31 May 2021 137,615 85,807 199 16,622 240,243
Carrying amount
At 31 May 2021 1,256,687 45,153 17,344 1,319,184
At 31 May 2020 1,198,524 67,355 49 7,910 1,273,838

11 Fixed asset investments
Cost or valuation
At 1 June 2020631 May 2021
Carrying
amount
At 31 May 2021
At 31 May 2020
11 Fixed asset investments (Continued)
Other
investments
Cost or valuation
At 1 June 2020631 May 2021
Carrying
amount
At 31 May 2021
At 31 May 2020
2021 2020
Other investments
comprise:
Notes 6 6
Investments
in subsidiaries
19
12 Debtors
2021 2020
Amounts
falling due within
one year: 6
Amounts
owed by subsidiary
undertakings 5,908
13 Loans and overdrafts
2021 2020
6
Directors' loans 101,382 115,882
Payable within one year 63,333 69,333
Payable after one year 38,049 46,549
The long-term
loans are provided
by the directors and are not secured.

14 Creditors: amounts falling due within one year
2021 2020
6 6
Borrowing s 63,333 69,333
Other taxation and social security (1,779) 5,270
Government grants 16 42,649 48,515
Accruals and deferred income 1,000 1,000
105,203 124,118
15 Creditors: amounts falling due after more than one year
2021 2020
Notes 6 6
Borrowings 38,049 46,549
Government grants 16 705,182 747,831
743,231 794,380
16 Government grants
Deferred income is included in the financial statements as follows:
2021 2020
6
Current
liabilities
42,649 48,515
Non-current liabilities 705,182 747,831
747,831 796,346