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

Page
Trustees'
report
1-4
Independent
examiner's
report
Statement
offinancial
activities
Balance sheet
Statement
ofcash flows
Notes to the financial statements 9-16

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
Notes F F f
Income from:
Charitable
activities
2 74,140 2,500 76,640 67,322 75,751 143,073
Charitable
activities
3 48,772 24,621 73,393 47,134 20,692 67,826
Other 174 174
Total expenditure 48,946 24,621 73,567 47,134 20,692 67,826
Net income/(expenditure)
for the year/
Net movement in funds 25,194 (22,121j 3,073 20,188 55,059 75,247
Fund balances at 1 April 2021 20,188 504,672 524,860 449,613 449,613
Fund balances at 31 March
2022 45,382 482,551 527,933 20,188 504,672 524,860

2022 2021
Notes F
Fixed assets
Tangible assets 542,333 448,408
Current assets
Debtors 20,511 17,406
Cash at bank and in hand 16,722 100,946
37,233 118,352
Creditors: amounts falling due within
one year 10 (51,633) (41,900)
Net current
(liabilities)/assets
(14,400) 76,452
Total assets less current liabilities 527,933 524,860
Income funds
Restricted funds 482,551 504,672
Unrestricted
funds
45,382 20,188
527,933 524,860

2022 2021
Notes F
Cash flows from operating activities
Cash generated from operations 13 39,269 117,856
Investing
activities
Purchase oftangible fixed assets (123,493) (45,250)
Net cash used in investing activities (123,493) (45,250)
Net cash used in financing activities
Net (decrease)/increase
in
cash and cash
equivalents (84,224) 72,606
Cash and cash equivalents at beginning ofyear 100,946 28,340
Cash and cash equivalents at end of year 16,722 100,946

Charitable Charitable
Income Income
2022 2021f
Grants 7,083 75,751
Rental income 69,557 67,322
76,640 143,073
Analysis
by
fund
Unrestricted funds 74,140 67,322
Restricted funds 2,500 75,751
76,640 143,073
Grants
Cumbria
County Council
1,500 32,000
Sir John Fisher Foundation 18,500
Francis C Scott Charitable Trust 10,000
The National Lottery Heritage Fund 9,745
The Hadfield Charitable Trust 3,506
The Rank Foundation 2,000
Barrow Barough Council - Omicron Hospitality and Leisure 4,000
Barrow BID - Business Premises Scheme 1,000
Arts Council England - Boosting Barrow's Creativity 500
Other 83
7,083 75,751

Charitable Charitable
Expenditure Expenditure
2022 2021
F
Water rates 603 643
Cleaning 3,618 866
Light and heat 14,608 10,357
Repairs and maintenance 7,545 14,338
Computer running costs 639 240
Dues and subscriptions 140
Professional
fees
1,657 8,877
Facilities management fees 5,230 4,600
Book-keeping fees 1,530 2,020
Bank charges 83 81
Insurance 1,514 820
Telephone 1,088 543
Sundry expenses 3,360 1,399
Travelling expenses 517
41,475 45,441
Share ofsupport costs (see note 4) 29,568 20,692
Share ofgovernance costs (see note 4) 2,350 1,693
73,393 67,826
Analysis by fund
Unrestricted
funds
48,772 47,134
Restricted funds 24,621 20,692
73,393 67,826

Support costs
Support Governance 2022 Support Governance 2021
costs costsf costs costs
E
Depreciation 29,568 29,568 20,692 20,692
Accountancy 2,368 2,368 1,307 1,307
Corporation
tax
(18) (18) 386 386
29,568 2,350 31,918 20,692 1,693 22,385
Analysed
between
Charitable
activities
29,568 2,350 31,918 20,692 1,693 22,385

2022 2021
Number Number
Unrestricted Total
funds
2022 2021
Financing costs 174

8 Tangible fixed assets Tangible fixed assets Tangible fixed assets
Improvements to property
Cost
At 1 April 2021 666,004
Additions 123,493
At 31 March 2022 789,497
Depreciation and impairment
At 1 April 2021 217,596
Depreciation charged in the year 29,568
At 31 March 2022 247,164
Carrying
amount
At 31 March 2022 542,333
At 31 March 2021 448,408
9 Debtors
2022 2021
Amounts
falling due
within one year:
Trade debtors 13,007 9,444
Other debtors 155 1,608
Prepayments and accrued income 7,349 6,354
20,511 17,406
10 Creditors: amounts falling due within one year
2022f 2021
Corporation tax payable 384 397
Other creditors 25,134 16,423
Accruals and deferred income 26,115 25,080
51,633 41,900

11 Analysis of net assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022f 2022 2021
E
2021 2021
Fund balances at 31
March 2022 are
represented by:
Tangible assets 116,047 426,286 542,333 448,408 448,408
Current assets/
(liabilities) (70,665) 56,265 (14,400) 20,188 56,264 76,452
45,382 482,551 527,933 20,188 504,672 524,860

Cash generated
from
operations 2022f 2021
Surplus for the year 3,073 75,247
Adjustments
for:
Depreciation
and impairment
oftangible
fixed assets 29,568 20,692
Movements
in working
capital:
(Increase)
in debtors
(3,105) (5,322)
Increase
in creditors
9,733 27,239
Cash generated
from
operations 39,269 117,856