| 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 |