OpenCharities

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

2022-07-31-accounts

Page
Legal and administrative
information
Trustees'
annual
report
2-4
Objectives &activities
Achievements
& performance
Financial
review
Plans for future periods
Statement ofTrustees'
responsibilities
Examiner's
report to the Trustees
Statement offinancial activities
Balance sheet
Notes to the financial statements 8-1$

Charity number Charity number 1179105
Principal address 2 Heather Gardens
Fareham
Hampshire
PO15 6)B
Trustees 5 Davies (Chair) —appointed 05/12/21
N Stantiall
(Vice Chair)
G Knipe (Secretary) —appointed 05/12/21
N Davies (Treasurer) —appointed 14/12/22
A Attwood —appointed 14/12/22
C Murdoch —resigned 05/12/21
M Browning —resigned 14/12/22
KWest —resigned 05/12/21
H Iliff —resigned 05/12/21
KJaffrey —resigned 05/12/21
5 Kennedy —resigned 05/12/21
A Knobel —resigned 05/12/21
I Rowsell —resigned 05/12/21
Independent examiner Kerry Lawrance
FCA
Accountants Compass Accountants Limited
Venture
House, The Tanneries
East Street
Titchfield
Hampshire
P0144AR
Bankers Barclays Bank UK Pic
67-69West Street
Fareham
Hampshire
PO16 OAT

Unrestricted Unrestricted Restricted 2022 Unrestricted Restricted 2021
funds funds Total funds funds Total
Notes E E E E E E
Income from:
Donations
and legacies
Donations 2 81,426 81,426 79,411 79,411
Charitable
activities
Training
and coaching
76,661 76,661 50,184 50,184
Competitions
and
galas 26,512 26,512 11,035 11,035
Trading
and other
activities 1,083 1,083
Grants 19,112 19,112
Other trading
activities
3 1,147 (2,020) 873 2,061 160
Other income 5 5 5 5
Total income 185,751 (2,020) 183,731 162,891 160 163,051
Expenditure
on:
Fundraising 4 863 863 1,371 1,371
Charitable
activities
5
Training
and coaching
174,944 174,944 137,727 137,727
Competitions
and
galas 28,967 28,967 10,196 10,196
Trading and other activities 1,115 1,115
Total expenditure 204,774 204,774 150,409 . 150,409 150,409
Net income/(expenditure) (19,023) (2,020) (21,043) 12,482 160 12,642
Transfers between funds 2,259 (2,259) 2,420 (2,420)
Net movement
in funds
(16,764) (4,279) (21,043) 14,902 (2,260) 12,642
Reconciliation
offunds:
Total funds brought forward 50,654 15,147 65,801 35,752 17,407 53,159
Total funds carried forward 33,890 10,868 44,758 50,654 15,147 65,801

2022 2021
Notes 6 6
Fixed assets
Tangible assets 9,509 8,456
9,509 8,456
Current assets
Debtors 10 1,642 5,727
Cash at bank and in hand 44,906 65,556
46,548 71,283
Creditors: amounts falling
due within one year (11,299) (13,938)
Net current assets 35,249 57,345
Total assets less current liabilities 44,758 65,801
Net assets 44,758 65,801
Funds
Unrestricted funds 33,890 50,654
Restricted
funds
10,868 '15,147
Total funds 44,758 65,801

Unrestricted Restricted 2022 Unrestricted Restricted 2021
funds funds Total funds funds Total
6 6 6 f f
Gift aid 12,850 12,850 16,064 16,064
Subscriptions 68,576 68,S76 63,347 63,347
81,426 81,426 79,411 79,411
Other trading activities
Unrestricted Restricted 2022 Unrestricted Restricted 2021
funds funds Total funds funds Total
f f 6 f
Fundraising events 1,147 (2,020) (873) 2,061 160 2,221
1,147 (2,020) (873) 2,061 160 2,221
Fundraising costs
Unrestricted Restricted 2022 Unrestricted Restricted 2021
funds funds Total funds funds Total
6 6 6 6
Support costs 863 863 1,371 1,371
863 863 1,371 1,371

Direct Support 2022 2021
costs (see note 6) Total Total
E E E
Training and coaching 174,130 814 174,944 137,727
Competitions and galas 28,695 272 28,967 10,196
Trading and other activities 1,115
202,825 1,086 203,911 149,038

Total Total
Management Finance Governance 2022 2021
E f. E
Raising donations and legacies 290 41 532 863 1,371
Training and coaching 275 38 501 814 797
Competitions and galas 92 13 167 272 190
Trading and other activities 19
657 92 1,200 1,949 2,446
Staff costs
2022 2021
Employment costs E E
Wages and salaries 45,109 42,838
Social security costs 3,444 2,331
Pension contributions 1,236 2,239
49,789 47,408

Net outgoin g resourc es for the year
2022 2021
E 6
Net outgoing resources for the year is stated after charging:
Depreciation and other amounts
written offtangible assets
3,787 2,977
Independent examiner's remuneration 1,200 1,200

9. Tangible fixed assets
Plant and Computer
machinery equipment Total
E E E
Cost
At 1August 2021 14,116 461 14,577
Additions in year 4,840 4,840
Disposals
in year
(461) (461)
At 31July 2022 18,956 18,956
Depreciation
At 1August 2021 5,660 461 6,121
Charge for the year 3,787 3,787
On disposals (461) (461)
At 31July 2022 9,447 9,447
Net book values
At 31July 2022 9,509 9,509
At 31July 2021 8,456 8,456
10. Debtors
2022 2021
E E
Amounts due within 1year:
Other debtors 1,642 5,727
1,642 5,727
11. Creditors: amounts falling due within one year
2022 2021
E E
Taxation and social security 569 420
Other creditors 10,730 13,518
11,299 13,938
12. Restricted funds
Gains/
1August 2021 Income Expenditure (losses) Transfers 31July 2022
E E E E E
D Ffund 156 156
Starting blocks/clock 2,047 (2,047)
Solent Network 1,006 1,006
Pool fund 11,938 (2,020) (212) 9,706
15,147 (2,020) (2,259) 10,868

Gains/
1August 2020 Income Expenditure (losses) Transfers 31July 2021
f f f f f
D F fund 156 156
Starting blocks/clock 4,467 (2,420) 2,047
Solent Network 1,006 1,006
Pool fund 11,778 160 11,938
17,407 160 (2,420) 15,147

Tangible Net current 2022
fixed assets assets Total
f f f
Unrestricted funds 9,509 24,381 27,734
Restricted funds 10,868 10,869
9,509 35,249 38,603
Tangible Net current 2021
fixed assets assets Total
f f f
Unrestricted funds 8,456 42,198 50,654
Restricted funds 15,147 15,147
8,456 57,345 65,801

Financial instruments
The carrying amounts ofthe charity's financial instruments are as follows:
2022 2021
6
Financial assets
Debt instruments
measured
at amortised cost:
-Other debtors (note 10) 1,642 5,727
1,643 5,727
Financial liabilities
Measured
at amortised
cost
—Other creditors (note 11) 10,730 13,518
-Other taxes gr social security (note 11) 569 420
11,299 13,938

2022 2021
Income
Donations
and legacies
Gift aid 12,850 16,064
Subscriptions 68,576 63,347
81,426 79,411
Other trading activities
Fundraising
events
(873) 2,221
Charitable
activities
Training and coaching fees 76,661 50,184
Competitions
and galas
26,512 11,035
Training and other activities 1,083
Grants 19,112
103,173 81,414
Other income
Bank loyalty bonus
Totalincome 183,731 163,051
Expenditure
Charitable
activities
Teaching fees 12,632 13,121
Pensions 1,236 2,239
Coaching fees 57,410 45,169
Pool hire 92,750 68,510
Competition
entries
19,722 1,240
ASA registrations
and licences
6,473 7,405
Team Unify fees 1,411 1,368
Other expenses 3,344 3,977
Coach and teacher training 192 470
Uniforms
and badges
1,367 127
Mileage and subsistence 53 725
Medals and trophies 2,447 635
Depreciation
- Plant and machinery 3,787 2,823
—Computer
equipment
153
202,824 147,962
Support costs
Management
Insurance 293 293
Sundries 52 651
Computer
costs
313 205
658 1,149
2022 2021
f f
Finance
Bank charges 92
92 98
Governance costs
Independent examiner's fee 1,200 1,200
1,200 1,200
Total expenditure 204,744 150,409
Net income (21,043) 12,642