OpenCharities

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

2022-12-31-accounts

Unrestricted Restricted Total Unrestricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
Notes E E E F
Income from:
Donalions
and
legacies 3 11,402 61 959 73,361 10,034 232,515 242,549
~Ed It
Charitable
aciivities
4 22,199 143,693 165,892 5,847 273,448 279,295
Net outgoing
resources
before transfers
(10,797) (81,734) (92631) 4,187 (40,933) (36,746)
Gross transfers between
funds 4,998 (4,998)
Net expenditure for the year/
Net movement in funds (5,799) (86,732) (92,531) 4,187 (40,933) (36,746)
Fund balances
2022
at 1 January 5,829 122,264 128,083 1,842 163,187 164,829
Fund balances at 31
December 2022
30 35,522 36,552 5,829 122,254 128,083

2022
Notes
Fixed assets
Tangible assets
25,242 28,054
Current assets
Debtors
Gash at baal( and
In hand 8,223
7,107
87,30D
16,129
13,330 103,429
Creditors; amounts
one year
falling due within 'ID (3,020) (8,400)
Net current assets 10,310 10D,029
Total assets less current tiabllitiss 35)552 128,083
Incoins funds
ftestricted tunds
Unrestricted
funda
35,522
30
122,264
5,829
35,562 128,083

Donations and legacie s
Unrestrirted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
9 9 6 9 2
Donations and gifts 11,402 61,959 73,361 10,034 232,515 242,549

Charitable
activities
Charitable Charitable
Expenditure
Expenditure
2022 2021
8 8
Depreciation
and Impairment
Community
health sessions
Donation of assets lo Garcn
Pari& CIC 3,935
500
3,708
134,724
328
Sundry expenses
Weltbeing
path running
coals
Palh development
costs
Men's Shed costs
Planting
Plan costs
65,447
1,177
593
52,956
73,433
419
2,241
968
Nature School costs
Other charitable
expenditure
16,425
88,077 268,776
Share of support costs (see note 5)
Share of governance
costs (see note 5)
76,795
1,020
9,619
900
165,892 279,295
Analysis
by fund
Unrestricted
funds
Restricted funds
22,199
143,693
5,847
273,448
165,892 279,295

5 Support costs Support
costs
Governance
costs
Governance
costs
2022Support costs Governance
costs
2021
E E E E
Bid writing
Administration
costs
16,949
32,015
16,949
32,015
1 456
2,410
1,455
2,410
Printing
postage and
stationery
Computer
costs
Rent
Professional
fees
Consultancy
Site maintenance
1,852
1,408
6,060
9,000
6,962
2549
1,852
1,406
6,060
9,000
6,962
2,649
629
226
5,000
529
225
5,000
Accountancy
fees
1,020 1,020 900 900
76,795 1,020 77,815 9,619 900 10,519
Analysed
between
Charitable
activities
76,795 1,020 77,815 9,619 900 10,519

8 Tangible fixed assets Plant anttwelthetna Path Total
auulpnlent
E. E.
Cost
At 1 January 2022
Additions
21,977
1,123
13,064 35,031
1,123
At 31 Decetnber 2022 23,100 13,054 36,154
Depreciation
and impairment
Ai 1 January 2022
Depreciation
charged
in the year
2,853
1,324
4Al24
2,611
6,977
3,935
At 31 December 2022 4,177 6,735 10,912
Carrying
amount
At 31 December 2022
18,923 6,319 25,242
At 31 December 2021 19,124 8,930 28,054
9 Debtors 2022 2021
E
Amounts
falling due
within one year:
Prepayments
and accrued income
6,223 87,300
10 Creditors: amounts falling due within one year 2022 2021
E E
Other creditors
Accruals and deferred
income 2,000
1,020
3,400
3,020 3,400

Reslrloted
funds
Reslrloted
funds
The income lunds ofIhe chsrgy include restricted funds comprising Ihe fobowing
unexperlded
balances
of rlortagons snd grants held on trust for specific purposes;
ulovemsnl In funds Movant el it In funds
Satan
I Jsnu
ry 2021
sresnrino
res u
s
nss
urs *
Balan
t
sp
rlsdl Jsnusw 2sls
Inesmine
sure~
ne
s
rurs
s ndsl
Tran
f r
Balan
I
st oesema
r
2ess
2
Path
Mens Bltsd
Commungy
Garden
Nature 3chool
R.E. Houso Lld
Logery
-Wegbeing
Path
Lottery- sesgng and surfacing
Coatmngy
fridge
Sportedfoundagon
Boulhend
grant
Jubilee
Bl Edmunds
R03CA
102,954
IT,009
12,486
29,328
1,410
44;394
10,602
22,000
140,094
7,602
2,000
3,426
2,400
(146,696)
(1,618)
(4,372)
(62,529)
(67,956}
(480)
752
26,093
8,114
(11,201)
IRM0
82,138
7,602
2,000
3,426
1,920
23,904
4,643
600
T,BI2
3,000
2,000
20,000
(20,000)
(2,276}
(2,131)
(593)
(87,722)
(615)
(3,333)
(480)
(7 766)
(3,000)
(2.000)
(13,7T()
(3,699)
(6,793)
11,201
941
(7,602)
(146)
1,057
16,024
5,963
I!17
1,3M
693
1,440
8,223
Hlvadown
163,187 232,616 (273,461) 12?,254 61,959 (I'13,093) (4,998) 36,522

12 Analysis of net assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
6 6 E F- 6 6
Fund balances at 31
l3ecember 2022 are
represented
by;
Tangible assets
Current
assets/(liabilities)
30 25,242
10,280
25,242
10,310
(66,147)
71,976
94,201
28,053
26,054
100,029
30 35,522 35,552 5,829 122,254 128,083