| 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 |