OpenCharities

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

2022-03-31-accounts

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