| Unrestrkted | Restricted | Unrestricted | Unrestricted | |||||
|---|---|---|---|---|---|---|---|---|
| Notes | 2022Total | 2021Total | ||||||
| f | f | f | ||||||
| Income and | endowments | from: | ||||||
| Donations | and legades | 1,138 | 15,828 | 16,966 | 47,553 | |||
| Charitable | activities | 14,763 | 14,763 | 2,715 | ||||
| Other trading activities | 6,229 | 6,229 | ||||||
| Investments | 15 | 15 | 77 | |||||
| Other | 11,841 | 11,841 | 11,499 | |||||
| Total | 33,986 | 15,828 | 49,814 | 61,844 | ||||
| Expenditure | on: | |||||||
| Raising funds | (5,110) | (5,110) | ||||||
| Charitable | activities | (10,249) | (10,975) | (21,224) | (15,239) | |||
| Other | (1,601) | (15,960) | (17,561) | (3,483) | ||||
| Total | (16,960) | (26,935) | (43,895) | (18,722) | ||||
| Net income/(expenditure) | ||||||||
| before depredation | 17,026 | (11,107) | 5,919 | 43,122 | ||||
| Depreciation | (24,774) | (24,774) | (22,046) | |||||
| Net income/(expenditure) | 17,026 | (35,881) | (18,855) | 21,076 | ||||
| Total funds | brought forward | 54,739 | 961,128 | 1,015,867 | 994,791 | |||
| Transfers between restricted | 8'a | |||||||
| unrestricted | funds | |||||||
| Total funds | carried f'otward | 71,765 | 925,247 | 997,012 | 1,015,867 |
| Notes | Unrestricted | Restricted | Unrestricted | Unrestricted | ||
|---|---|---|---|---|---|---|
| 2022Total | 2021Total | |||||
| f | f | |||||
| Fixed assets | ||||||
| Tangible assets | 919,731 | 919,731 | 939,435 | |||
| Current assets | ||||||
| Debtors | 113 | 113 | ||||
| Cash at bank and in | hand | 72,762 | 5,516 | 78,278 | 103,895 | |
| 72,875 | 5,516 | 78,391 | 103,895 | |||
| uabilities | ||||||
| Creditors; amounts | falling | |||||
| due within one year | (1,110) | (1,110) | (27,463) | |||
| (1,110) | (1,110) | (27,464) | ||||
| Total net assets | 71,765 | 925,247 | 997,012 | 1,015,867 | ||
| The funds ofthe charity: | ||||||
| Restricted funds | 925,247 | 925,247 | 961,128 | |||
| Unrestricted funds |
71,765 | 71,765 | 54,739 | |||
| 71,765 | 925,247 | 997,012 | 1,015,867 |
| 2021 | ||||
|---|---|---|---|---|
| f | ||||
| Cashflows from operating acthrities: | ||||
| Net cash provided by/(used inJoperating |
activities | (20,547) | 43,122 | |
| Cashflows froin investing activities: | ||||
| Dividends, interest and rents from investments |
||||
| Proceeds from sales ofproperty, plant &equipment |
0 | 0 | ||
| Purchase ofproperty, plant &equipment |
(5,070) | (407,681) | ||
| Proceeds froin sales ofinvestments | ||||
| Purchase ofinvestments | ||||
| Net cash provided by/(used inJinvesting | activities | (5,070) | (407,681) | |
| Change in cash and cash equivalents | in the year | (25,617) | (364,559) | |
| Cash and cash equivalents atthe beginning ofthe year |
103,895 | 196,965 | ||
| Cash and cash equivalents atthe end |
ofthe year | 78,278 | 103,895 | |
| ReconcTiiation ofnet inovement in funds tonet cash |
||||
| flow from operating activities | ||||
| Net movement injunds jorthe year statement ofjinanciaf activitiesJ |
(asper | (18,855) | 21,076 | |
| Adjustments for: |
||||
| Depredation charges |
24,774 | 22,046 | ||
| (Gains)/losses on investments |
||||
| Dividends, interest and rents from investments | ||||
| Loss/(profit) on sale offixed assets |
||||
| (Increase)/decrease in stocks |
||||
| (Increase)/decrease in debtors |
(113) | |||
| Increase/(decrease) in creditors |
(26+53) | |||
| Net arsh provided by/(used inJoperating |
acthrities | (20,547) | 43,122 | |
| Analysis ofcash and cash equivalents | ||||
| Cash at bank and in hand | 78,278 | 103,895 | ||
| Cash Investments | 0 | 0 | ||
| Overdraft facility repayable on demand | ||||
| 78,278 | 103,895 |
| Unrestrkted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| f | |||||||
| Donations and legacies | |||||||
| Big Lottery Fund | 14,32& | 14,328 | 7,354 | ||||
| Other grants | 1,500 | 1,500 | 40,200 | ||||
| Personal donations | 1,138 | 1,138 | |||||
| Charitable activities | |||||||
| hall hire | 14,763 | 14,763 | 2,715 | ||||
| Other trading actMties | |||||||
| fundraising events |
6,229 | 6,229 | |||||
| Investments | |||||||
| interest | 15 | 77 | |||||
| Other | |||||||
| Saleofold Village | Hall | 135 | |||||
| Covid grants and job retention | scheme | 11,365 | 11,365 | 11,364 | |||
| Income from EVcharge | point | 476 | 476 | ||||
| Total income | 3$,986 | 15,828 | 49,814 | 61,844 | |||
| 3. Analysis ofExpenditure |
|||||||
| Unrestricted | Restricted | Total | Total | ||||
| Raising funds | f | 2022f | 2021 f |
||||
| fundraising events |
4,125 | 4,125 | |||||
| opening event | 985 | 985 | |||||
| 5,110 | 5,110 | 1,169 | |||||
| Charitable activities | |||||||
| Provision ofvilla e | hall: | ||||||
| property maintenance | and repairs | 2,334 | 2,334 | 1,229 | |||
| insurance | 911 | 911 | 902 | ||||
| cleaning | 2,494 | 2,494 | 1,765 | ||||
| utilities | 1,224 | 1,224 | 2,790 | ||||
| wages 8 pensions | 569 | 10,975 | 11,544 | 5,817 | |||
| management and |
administration | 2,717 | 2,717 | 2,736 | |||
| 10,249 | 10,975 | 21,224 | 15,239 | ||||
| Other | |||||||
| professional fees | 1,601 | 15,960 | 17,561 | 3,483 | |||
| Total expenditure | before depreciation | 16,960 | 26,935 | 43,895 | 18,722 |
| Freehold | Fixtures, | Fixtures~ | ||
|---|---|---|---|---|
| Land & | Fittings & | Fittings & | ||
| Buildings f |
Equipmentf | Equipment | Total f |
|
| Cost | ||||
| At 1April 2021 | 871,919 | 89,562 | 1,741 | 963,222 |
| Additions | 3,365 | 1,705 | 5,070 | |
| Category transfers | ||||
| At 31stMarch 2022 | 875,284 | 91,267 | 1,741 | 968,292 |
| Depreciation | ||||
| At 1April 2021 | 13,320 | 8,726 | 1,741 | 23,787 |
| Charge forthe year | 15,877 | 8,897 | 24,774 | |
| At 31stMarch 2022 | 29,197 | 17,623 | 1,741 | 48,561 |
| Net BookValue | ||||
| At 31stMarch 2022 | 846,087 | 73,644 | 919,731 | |
| At 31stMarch 2021 | 858,599 | 80,836 | 939,435 |
| Unrestricted | Restricted | 2022 | Total | |||
|---|---|---|---|---|---|---|
| f | f | |||||
| Halt | hire | invoice | 40 | 40 | ||
| Gift | Aid | 73 | 73 | |||
| 113 | 113 |
| Unrestricted f |
Restricted f |
2022Total f |
2021Total f |
|||
|---|---|---|---|---|---|---|
| Cash at bank and in hand | ||||||
| General current account | 28,334 | 28,334 | 20,735 | |||
| Skipton building society account | 29,598 | 29,598 | 29+83 | |||
| New Hall account | 20,246 | 20,246 | 53,477 | |||
| Internal re-allocation |
offunds | 14,730 | (14,730) | |||
| 72,662 | 5,516 | 78,178 | 103,795 | |||
| Petty cash | 100 | 100 | 100 | |||
| 72,762 | 5,516 | 78,278 | 103,895 | |||
| . | Creditors: amounts | falling due | within one year | |||
| Unrestrictedf | Restricted f |
2022Total f |
||||
| Creditors and accruals | 1,110 | 1,110 |