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

Reference and Administrative
Details
Reference and Administrative
Details
Trustees' Report 2to3
Statement ofTrustees' Responsibilities
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Cash Flow Statement
Notes to the Financial Statements 9to 16

Go To Leisure CIO Go To Leisure CIO Go To Leisure CIO
Reference and Administrative Details
Trustees Mr SR Spencer
Mrs L White
Mrs LC Lally
Mr C P Rose
Mr LD Turner
Ms KA Proven
Mr A D Skelton
Charity Registration Number 1186600
Principal Office Oaklands
Community
Pool
Cromarty
Road
Southampton
Hampshire
SO16 8LX
Independent Examiner Peter James Ham FCA
Audit for Business Development and Solutions Limited
Chartered
Accountant
and Independent Examiner
15Oxford Street
Southampton
Hampshire
SO143DJ
Bankers The Co-operative Bank pic
PO Box101
Manchester
M60 4EP

Statement ofFi nan cial A ctivities for the Pe riod from 1M ay 2021 to31Ju ly 2022
Restricted Total
funds 2022
Note
Income and Endowments from:
Charitable
activities
616,953 616,953
Total income 616,953 616,953
Expenditure
on:
Charitable
activities
(539,100) (539,100)
Goveniance
costs
(32,111) (32,111)
Total expenditure (571,211) (571,211)
Net inconie 45,742 45,742
Transfer I'rom Oak(ands Community Pool Limited 349,508 349,508
Net movement
in funds
395,250 395,250
Reconciliation offunds
Total funds carried forward 15 395,250 395,250
Total
2021
Note
Income and Endowments from:
Expenditure
on:
Net income/(expenditure)
Net movement
in funds
Reconciliation offunds
Total funds carried forward 15

2022
Note
Fixed assets
Tangible
assets
10 117,320
Current
assets
Stocks 11 13,306
Debtors 12 14,329
Cash at bank and in hand 13 274,687
302,322
Creditors: Amounts falling due within one year 14 l24,392)
Net current
assets
277,930
303,230
Net assets
Funds of the charity:
Restricted income funds
Restricted funds 395,250
15

Cash Fl ow S tatement for the Period from 1 May 2021 to 31July 20 22
2022
Note
Cash flows from operating activities
Net cash income 395,250
Adjustmeots
to cash
flows from non-cash items
Depreciation 18,787
414,037
Working capital adjustments
Increase in stocks 11 (13,306)
Increase in debtors 12 (14,329)
Increase in creditors 14 24,392
Net cash flows from operating
activities
410,794
Cash flows from investing activities
Purchase oftangible fixed assets 10 (136,107)
Net increase in cash and cash equivalents 274,687
Cash and cash equivalents at I May
Cash and cash equivalents at 31July 276,687

2 Income from charitable
activities
Restmcted Total
funds funds
Pool income 616,953 616,953
Total for period ended 31July 2022 616,953 616,953
3 Expenditure on raising funds
a) Costs oftrading activities
Restmcted Total
Note fundsf funds
Costs ofgoods sold
Other direct costs ofactivities for generating
funds 88,179
116,311
88,179
116,311
Allocated
support costs
85,818 85,818
Total for period ended 31July 2022 290,308 290,308

Total
costsf
4
Expenditure
on charitable
activities
Restricted Total
funds funds
Note f.
Governance
costs
32,111 32,111
Total
expenditure
5
Analysis
ofgovernance and support costs
Governance costs
Restricted Total
funds funds
Audit fees
Independent examination 3,840 3,840
Allocated
support costs
28,271 28,271
Total for period ended 31 July 2022 32,111 32,111
6
Net incoming/outgoing
resources
Net incoming/outgoing resources for the period include:
2022
Other non-audit
services
7,685
Depreciation
Independent
offixed assets
exaniination
18,787
3,840

10 Tangible fixed assets
Land and Furniture
and
buildings equipment Total
Cost
Additions 117,347 18,760 136,107
At 31July 2022 117,347 18,760 136,107
Depreciation
Charge for the year 14,188 4,599 18,787
At 31July 2022 14,188 4,599 18,787
Net book value
At 31 July 2022 103,159 14,161 117,320

11Stock
2022
Stocks 13,306
12 Debtors
2022
Trade debtors 4,337
Prepayments 8,976
Other debtors 1,016
14,329
13 Cash and cash equivalents
2022
Cash on hand 293
Cash at bank 274,394
274,687

Tangible fixed assets 134,544
Stocks 14,792
Debtors 2,963
Cash at bank and in hand 201,138
Creditors (3,929)
Net assets transferred 349,508
Tangible fixed assets
Current assets
Current liabilities
Total net assets

Statement ofFin an cial Ac tivities
by fund for the P
2022
eriod from 1 May 2021 to 31 July
Total Total
Restricted Restricted
Funds Funds
2022 2021
g
Income and Endowments from:
Charitable
activities
616,953
Total income 616,953
Expenditure
on:
Charitable
activities
(539,100)
Governance
costs
(32,111)
Total expenditure (571,211)
Net income 45,742
Transfer I'rom Oaklands Community Pool Limited 349,508
Reconciliation
offunds
Total funds carried forward 395,250

Total Total
2022 2021
Income and Endowments from:
Charitable
activities
(analysed below) 616,953
Total income 616,953
Expenditure
on:
Charitable
activities
(analysed below) (539,100)
Governance
costs (analysed
below) (32,111)
Total expenditure (571,211)
Net income 45,742
Transfer &om Oaklands
Community
Pool Limited 349,508
Reconciliation
offunds
Total funds carried forward 395,250

Total
Total 26 November
1May 2021to 2019to 30
31July 2022 April 2021
f
Charitable
activities
Primary
purpose
trading
616,953
616,953
Citarllable
activities
Purchases (95,164)
Closing stock 13,306
Wages and salaries (241,571)
StaffMC (Employers) (7,221)
Staff pensions
(Defined
contribution) -pension scheme I (3,976)
Stafftraining (2,345)
Rates (6,971)
Light, heat and power (98,152)
Insurance (11,188)
Staffwelfare (2,052)
Repairs and maintenance (61,138)
Telephone
and fax
(4,737)
Office expenses (8,609)
Cleaning (1,782)
Advertising (3,187)
Legal and professional fees (4,313)
(539,100
Governance
costs
Independent
examiner's
fee (3,840)
Accountancy
fees
(7,684)
Bank charges (1,800)
Depreciation ofplant and machinery (18,787)
(32,111)
Dtansfers
Funds - Transfer from another fund 349,508