OpenCharities

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

2022-12-31-accounts

Section A R eceipts and payments
Unrestricted
funds
Restricted
funds
Endowment
funds
Totalfunds Lastyear
to the nearest tothenearestf to the nearest€ to the nearestg to the nearestE
E
A1
Collections /Donations 29,556 29,556 17,059
Mission Donations 47,663 17,663 18,856
Hall Hire 11,878 11,878 6,110
lncome from roperty rental 21,057 21,057 9,94s
HMRCGiftAid 4,565 4,565 5,372
Grants/Legacies 3,400 3,400 5,000
Sales inc FIT 2,311 2,311 1,373
Other 2,903 2,903 10,336
rossincome
AR)
123,333 123,333 74,O51
A2Asset and investmentsales,
(seetable).
Sub
Totalreceipts 123,333 I
rzr.sssI
74,051
A3
Salaries 53,507 53,507 31,103
rroperty maintenance 8,229 8,229 4,961
Utilities 5,941 5,941 1,382
Insurance/Subs/Licences 3,574 3,574 2,O76
Equipment 3,69r 3,691 4,124
Consumables/Stationary 5,613 5,613 2,240
Training 1,557 1,557 574
Mission 44,799 44,799 12,911
Property rental 10,697
Other 6,740 6,740 1,850
Subtotal 133,651 133,651 71,918
A4Asset andinvestment
purchases,(see table)
Subtotal
Totalpayments 133,651 133,6s1 7't,918
Netofrecei pts/(payments) 10,318 10,318 2,133
A5Transfersbetweenfunds
A6 Cashfundslastyearend
Cashfundsthisyearend 10,318 10,318 2,133
Unrestricted Restricted Endowment Endowment
B*taits funds funds funds
tonearest € tonearestf tonearestf
BlCashfunds Current Accounts 52,871
Building Society 87,082
Petty cash 165
PaypalAccount 3,100
Total cashfunds 143,218
(agree balances with receipts and payments
account(s))
Unrestricted Restricted Endowment
Details funds
tonearest €
funds
tonearestf
funds
tonearestf
82Other monetary assets
Details Fundtowhich Cost (optional) Current value
83lnvestment assets
Details Fund towhich Cost (optional) Current value
84Assetsretainedforthe
charity'sownuse
Fund towhich Amount due When due
Details
85 Liabilities
Signedbyone ortwotrusteeson
behalfof allthe trustees
Signature Print Name Date of
/ /{g>aq 4 &

a)
Eg
6
d
oqo
qr
oooql oqoql ooo
q.l
aqo(ti Iqo
q.l
oqoql oqoql oooqr oqoo
q.l
oqooo-
Nql
oqooo-
Nql
oqooo-
Nql
ooI
av)
Nqr
g9go
L
=o
0)La+5co
dx
tU
oo.oql oqoql oqo
qr
oqo
({]
oqoqi oqoql oqoql ogoql oqoqr oqoql oqo
qr
oqoql oooqr FI\ooln
.o-
m
oEoIE
l{
oqo
qr
oqo
qr
ooo
qr
oqoql oo.oq] oqo
q)
oqoql oqo
qr
oooqi oqI
qi
oqoo
o_
Nql
ocoql oqoo
GI
ni
ql
m
H(+l
o
og
co
ro
$o\6ql
(,\t(o
ro
N.
ql
o\
\O.
o\o
N.
Nqi
NN
F.o\t-
Nu
N\o
st-
_\o-
Nql
N<t
F.N
mql
Nq
m
N.rtql
N
0q€
F,o-
stqr
Nqo
F-
€_rtqr
N
N(ho-
lo
ql
Nqo
F-
o_
tql
Nq
<fN
\o
qr
Nqrt
.o'
qr
o
La+€soex
lU
roo
tf)
rr)tql
\o9
oo({l
o
N
\o
mqr
Nqo+ttql oq
$.oql
o
oq
\oo*
qr
oqoorf
q.l
o
oq
(6$q.l
C)q
oo$qi
o
oqoos
ql
o\o\rf
o\qr
o1ot-
Nql
o
t\o
\o
lo'a
'{
(,
a)
s)
q)
Eo
E
H
ooo
6
@
q]
oo
.ci
o\
q.l
rod
o-
q.l
o
K).
Nql
oq
<t
@Nql
orc
No\
qr
o
lr).
\o
tr)
rt-
ql
oq
o\N
.oql
og
@
NNqi
oq
@
lr)
6ql
o
rq
@
NN
ql
o q
f..o-
Nqr
q
@t\q
qr
I
t-o
tF
a)
$tNon
{-
L
Jo(,
U
.so
=
o
-gg
c6
o
La.tT'Eoex
TU
oEo
E
l{
oo
\oo.$o\o-
qi
oq
sloq.
ql
!fqo+
bql
oqo(lr
o6
!o
F.q
rf
q.l
o
IOoi
m
N.
$ql
oN
F.
ra,
roqr
oqoql
oq
No
N
(+l
@a
tf)
,o,
r,qi
@cl
o\
<t-
coql
oo
c,ql
odl
\oo\tt-
F.qr
oq
\o
@.
\oql
o\No
q.l
ooo
qr
t6o
<t-
Nql
ooo
(*r
€q
rf)
.oo-
roql
oooql
coq
ao
o-
q.l
oqoql
\o\N
L
qr
oqoql
oqo
F--
ql
oa
o\o
\o-
ql
o9\o
o\ql
oqo
qr
Na
6!o
N.rt
q]
ooo
qr
F.q
o\
bm-$ ql
oooql
s{
NN
N_
N
qr
lo
(Dlo\t-
qr
o\
F.
F.-
ro
q.l
oo.oql
q
o\N
qr
o
rq
o\
roq.
ql
o
N.
o\Nq.
Nql
oqo
qr
@
N{
<-
!fq.o
q.l
oooql
F.
o?
N
rf)
\o-
t()
q.l
ooo
(l]
oo
to
ql
oa
o\o6-
<.
q.l
q
<t
N.
qr
oo
c,ql
q
€o
qr
I
{tt
oi
o\
d+
qr
N
G?
(v)
ro€
l-'+
qr
ctoo
qr
.t
E
q)
CLx
[U
l'-
sf
O\
\O
criI-
mF{
(I,
m-
rn()
sil
qr
-ggo
g
atEEoox
IU
oqo
q.l
oqo
qr
oqoql oqo
qr
ooo
ql
oqoql oqo
qr
oqoql oo.oql oooql oo.o
q.l
ooo
q.l
oo,o
qr
i' t
-o
o)
oeo
E
H
oooql oqo
q.l
oqo
q.l
oqoql oqoql oqo
qr
oqoql oqo
q.l
oqo
q.l
oqo
qr
oooq] oqo
q.l
oooe O+.es
r- .9
o
g
6g
6
\oo\oNN.€
qr
nq
6N
N.
6ql
lr)q
",-\t\o
qr
6q
1..
6-
ql
o\q€
@o-
to
ql
1ooo-€
q.l
rfro
N€
N.
o\
q.l
F.
rq
o\
6ro.o
Nql
oq
o-
Nql
6\t.o\
N-
oNql
F.\ooo-€
N
q.l
Nq
oo\
rr-o
ql
+.1
G}oo\
oi
qr
I
€=
olo
Eo-tr
()la
co
HU
(Lco o
L)+
!I
8.x
UJ
F.q
f.-o
N-o
ql
F-l
Nl
.()l
OI
F.-l
a
ooo-
loql
rftY
6t-
h-qr
F.n
$ \oql
oN
O.
t-q]
\o
!O
oq
\oqi
F.cl
roNq.
$ql
Ir)
lr)o
bo-
F.
q.l
tt<fo-
t'-ql
sf
,()
@
lr)
F._
toql
o
c1
to
arr'o(c
Q'Eoo
H
q
F.
@q.
6ql
6
Ir<t
6qi
Nqt@
N-
6ql
6q
\oso-tqr
6
to
N-
$(*l
rt
q.l
gor)
ro-$ql
on
ro
ro
lf,qi
f.-rt
6N
.O.oqr
6Nl
Nt\
N
ql
ro9
Ota

(A
to
F,
-od Lt, Le g Gt, o
q)
ut
+Io 02 ooD ot+ol-
= =

Section A R eceipts and payments
Unrestricted
funds
Restricted
funds
Endowment
funds
Totalfunds Lastyear
to the nearest tothenearestf to the nearest€ to the nearestg to the nearestE
E
A1
Collections /Donations 29,556 29,556 17,059
Mission Donations 47,663 17,663 18,856
Hall Hire 11,878 11,878 6,110
lncome from roperty rental 21,057 21,057 9,94s
HMRCGiftAid 4,565 4,565 5,372
Grants/Legacies 3,400 3,400 5,000
Sales inc FIT 2,311 2,311 1,373
Other 2,903 2,903 10,336
rossincome
AR)
123,333 123,333 74,O51
A2Asset and investmentsales,
(seetable).
Sub
Totalreceipts 123,333 I
rzr.sssI
74,051
A3
Salaries 53,507 53,507 31,103
rroperty maintenance 8,229 8,229 4,961
Utilities 5,941 5,941 1,382
Insurance/Subs/Licences 3,574 3,574 2,O76
Equipment 3,69r 3,691 4,124
Consumables/Stationary 5,613 5,613 2,240
Training 1,557 1,557 574
Mission 44,799 44,799 12,911
Property rental 10,697
Other 6,740 6,740 1,850
Subtotal 133,651 133,651 71,918
A4Asset andinvestment
purchases,(see table)
Subtotal
Totalpayments 133,651 133,6s1 7't,918
Netofrecei pts/(payments) 10,318 10,318 2,133
A5Transfersbetweenfunds
A6 Cashfundslastyearend
Cashfundsthisyearend 10,318 10,318 2,133
Unrestricted Restricted Endowment Endowment
B*taits funds funds funds
tonearest € tonearestf tonearestf
BlCashfunds Current Accounts 52,871
Building Society 87,082
Petty cash 165
PaypalAccount 3,100
Total cashfunds 143,218
(agree balances with receipts and payments
account(s))
Unrestricted Restricted Endowment
Details funds
tonearest €
funds
tonearestf
funds
tonearestf
82Other monetary assets
Details Fundtowhich Cost (optional) Current value
83lnvestment assets
Details Fund towhich Cost (optional) Current value
84Assetsretainedforthe
charity'sownuse
Fund towhich Amount due When due
Details
85 Liabilities
Signedbyone ortwotrusteeson
behalfof allthe trustees
Signature Print Name Date of
/ /{g>aq 4 &

a)
Eg
6
d
oqo
qr
oooql oqoql ooo
q.l
aqo(ti Iqo
q.l
oqoql oqoql oooqr oqoo
q.l
oqooo-
Nql
oqooo-
Nql
oqooo-
Nql
ooI
av)
Nqr
g9go
L
=o
0)La+5co
dx
tU
oo.oql oqoql oqo
qr
oqo
({]
oqoqi oqoql oqoql ogoql oqoqr oqoql oqo
qr
oqoql oooqr FI\ooln
.o-
m
oEoIE
l{
oqo
qr
oqo
qr
ooo
qr
oqoql oo.oq] oqo
q)
oqoql oqo
qr
oooqi oqI
qi
oqoo
o_
Nql
ocoql oqoo
GI
ni
ql
m
H(+l
o
og
co
ro
$o\6ql
(,\t(o
ro
N.
ql
o\
\O.
o\o
N.
Nqi
NN
F.o\t-
Nu
N\o
st-
_\o-
Nql
N<t
F.N
mql
Nq
m
N.rtql
N
0q€
F,o-
stqr
Nqo
F-
€_rtqr
N
N(ho-
lo
ql
Nqo
F-
o_
tql
Nq
<fN
\o
qr
Nqrt
.o'
qr
o
La+€soex
lU
roo
tf)
rr)tql
\o9
oo({l
o
N
\o
mqr
Nqo+ttql oq
$.oql
o
oq
\oo*
qr
oqoorf
q.l
o
oq
(6$q.l
C)q
oo$qi
o
oqoos
ql
o\o\rf
o\qr
o1ot-
Nql
o
t\o
\o
lo'a
'{
(,
a)
s)
q)
Eo
E
H
ooo
6
@
q]
oo
.ci
o\
q.l
rod
o-
q.l
o
K).
Nql
oq
<t
@Nql
orc
No\
qr
o
lr).
\o
tr)
rt-
ql
oq
o\N
.oql
og
@
NNqi
oq
@
lr)
6ql
o
rq
@
NN
ql
o q
f..o-
Nqr
q
@t\q
qr
I
t-o
tF
a)
$tNon
{-
L
Jo(,
U
.so
=
o
-gg
c6
o
La.tT'Eoex
TU
oEo
E
l{
oo
\oo.$o\o-
qi
oq
sloq.
ql
!fqo+
bql
oqo(lr
o6
!o
F.q
rf
q.l
o
IOoi
m
N.
$ql
oN
F.
ra,
roqr
oqoql
oq
No
N
(+l
@a
tf)
,o,
r,qi
@cl
o\
<t-
coql
oo
c,ql
odl
\oo\tt-
F.qr
oq
\o
@.
\oql
o\No
q.l
ooo
qr
t6o
<t-
Nql
ooo
(*r
€q
rf)
.oo-
roql
oooql
coq
ao
o-
q.l
oqoql
\o\N
L
qr
oqoql
oqo
F--
ql
oa
o\o
\o-
ql
o9\o
o\ql
oqo
qr
Na
6!o
N.rt
q]
ooo
qr
F.q
o\
bm-$ ql
oooql
s{
NN
N_
N
qr
lo
(Dlo\t-
qr
o\
F.
F.-
ro
q.l
oo.oql
q
o\N
qr
o
rq
o\
roq.
ql
o
N.
o\Nq.
Nql
oqo
qr
@
N{
<-
!fq.o
q.l
oooql
F.
o?
N
rf)
\o-
t()
q.l
ooo
(l]
oo
to
ql
oa
o\o6-
<.
q.l
q
<t
N.
qr
oo
c,ql
q
€o
qr
I
{tt
oi
o\
d+
qr
N
G?
(v)
ro€
l-'+
qr
ctoo
qr
.t
E
q)
CLx
[U
l'-
sf
O\
\O
criI-
mF{
(I,
m-
rn()
sil
qr
-ggo
g
atEEoox
IU
oqo
q.l
oqo
qr
oqoql oqo
qr
ooo
ql
oqoql oqo
qr
oqoql oo.oql oooql oo.o
q.l
ooo
q.l
oo,o
qr
i' t
-o
o)
oeo
E
H
oooql oqo
q.l
oqo
q.l
oqoql oqoql oqo
qr
oqoql oqo
q.l
oqo
q.l
oqo
qr
oooq] oqo
q.l
oooe O+.es
r- .9
o
g
6g
6
\oo\oNN.€
qr
nq
6N
N.
6ql
lr)q
",-\t\o
qr
6q
1..
6-
ql
o\q€
@o-
to
ql
1ooo-€
q.l
rfro
N€
N.
o\
q.l
F.
rq
o\
6ro.o
Nql
oq
o-
Nql
6\t.o\
N-
oNql
F.\ooo-€
N
q.l
Nq
oo\
rr-o
ql
+.1
G}oo\
oi
qr
I
€=
olo
Eo-tr
()la
co
HU
(Lco o
L)+
!I
8.x
UJ
F.q
f.-o
N-o
ql
F-l
Nl
.()l
OI
F.-l
a
ooo-
loql
rftY
6t-
h-qr
F.n
$ \oql
oN
O.
t-q]
\o
!O
oq
\oqi
F.cl
roNq.
$ql
Ir)
lr)o
bo-
F.
q.l
tt<fo-
t'-ql
sf
,()
@
lr)
F._
toql
o
c1
to
arr'o(c
Q'Eoo
H
q
F.
@q.
6ql
6
Ir<t
6qi
Nqt@
N-
6ql
6q
\oso-tqr
6
to
N-
$(*l
rt
q.l
gor)
ro-$ql
on
ro
ro
lf,qi
f.-rt
6N
.O.oqr
6Nl
Nt\
N
ql
ro9
Ota

(A
to
F,
-od Lt, Le g Gt, o
q)
ut
+Io 02 ooD ot+ol-
= =