| 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 |