| Page | |||
|---|---|---|---|
| Report ofthe | Trustees | 1 tc | 4 |
| Independent | Examiner's Report |
||
| Statement of | Financial Activities | ||
| Balance Sheet | |||
| Notesto the Financial Statements | 8 to | 15 | |
| Detailed Statement of Financial Activities |
16 |
| 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| Notes | fund I |
funds I |
funds f |
funds I |
||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Charitable | activities | |||||||
| Charitable | activities | |||||||
| Community | Projects | 3,542 | 363J982 | 367I524 | 316I353 | |||
| Total | 3,542 | 363I982 | 367g524 | 316353 | ||||
| EXPENDITURE ON | ||||||||
| Charitable | activities | |||||||
| Community | Projects | 8,860 | 339,660 | 348,520 | 308,643 | |||
| NET INCOME/(EXPENDITURE) | (5~318) | 24~322 | 19~004 | 7,710 | ||||
| Transfers | between | funds | 10 | 5,001 | (5,001) | |||
| Net movement In |
funds | (317) | 19~321 | 19f004 | 7,710 | |||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds | brought | forward | 21,440 | 64,213 | 85,653 | 77,943 | ||
| TOTAL FUNDS CARRIED FORWARD | 211123 | 83~534 | 104I657 | 85,653 |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Tota I | ||||
| Notes | fund E |
funds I |
funds E |
fundsI | |||
| FIXEDASSETS | |||||||
| Tangible assets | 3/722 | 3/722 | |||||
| CURRENT ASSETS | |||||||
| Debtors | 29,182 | 18,494 | 47,676 | 1,359 | |||
| Cash at bank and | in hand | (8,058) | 65,913 | 57,855 | 119,894 | ||
| 21,124 | 84,407 | 105,531 | 121,253 | ||||
| CREDITORS | |||||||
| Amounts falling due within |
one year | (4,596) | (4,596) | (35,600) | |||
| NET CURRENT ASSETS | 21/124 | 79/811 | 100/935 | 85,653 | |||
| TOTAL ASSETSLESSCURRENT | |||||||
| LIABILITIES | 21/124 | 83/533 | 104,657 | 85,653 | |||
| NET ASSETS | 21/124 | 83/533 | 104,657 | 85,653 | |||
| FUNDS | 10 | ||||||
| Unrestricted funds |
21,124 | 21,440 | |||||
| Restricted funds |
83,533 | 64,213 | |||||
| TOTAL FUNDS | 104,657 | 85,653 |
| 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| Community | Total | |||||||
| Projects | activities | |||||||
| E | E | |||||||
| Grants | 178,416 | 272,622 | ||||||
| SLA | 171,568 | 38,799 | ||||||
| Newspaper | income | 5,197 | 4,932 | |||||
| Consultancy | fees | 12,343 | ||||||
| 367,524 | 316,353 | |||||||
| Grants received, | included | in the above, are as follows: | ||||||
| 2023 | 2022 | |||||||
| 6 | E | |||||||
| The National | Lottery | 146,266 | 162,225 | |||||
| London Borough | of Barking and Dagenham | 14,527 | ||||||
| Barking Riverside |
London | 1,644 | ||||||
| Trust for London | 30,000 | 32,090 | ||||||
| London Sport | 4,980 | |||||||
| Youth Support Trust | 200 | |||||||
| Barking &Dagenham | College | 2,115 | ||||||
| BD Giving | 10,168 | |||||||
| BD Renew | 540 | |||||||
| Built ID | 1,820 | |||||||
| Other | 2,150 | 7,500 | ||||||
| Community | Resources | 9,900 | ||||||
| L8rQ Foundation | 5,071 | |||||||
| Laureus | 14,842 | |||||||
| New Cross Gate | 5,000 | |||||||
| 178,416 | 272,622 | |||||||
| 3. | CHARITABLE ACTIVITIES COSTS | |||||||
| Support | ||||||||
| Direct | costs (see | |||||||
| Costs | note 4) | Totals | ||||||
| E | E | E | ||||||
| Community | Projects | 334,471 | 14,049 | 348,520 | ||||
| 4. | SUPPORT COSTS | |||||||
| Governance | ||||||||
| costs | ||||||||
| E | ||||||||
| Community | Projects | 14,049 |
| There were no trustees' expenses paid for the year ended 31st March 20 31st March 2022. |
There were no trustees' expenses paid for the year ended 31st March 20 31st March 2022. |
There were no trustees' expenses paid for the year ended 31st March 20 31st March 2022. |
23 nor for the | year ended |
|---|---|---|---|---|
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES |
||||
| Unrestricted | Restricted | Total | ||
| fund f |
funds f |
funds f |
||
| INCOME AND ENDOWMENTS | FROM | |||
| Charitable activities |
||||
| Community Projects |
22,245 | 294,108 | 316,353 | |
| EXPENDITURE ON | ||||
| Charitable activities |
||||
| Community Projects |
806 | 307,837 | 308,643 | |
| NET INCOME/(EXPENDITURE) | 21,439 | (13,729) | 7,710 | |
| RECONCILIATION OF FUNDS |
||||
| Total funds brought forward |
77,943 | 77,943 | ||
| TOTAL FUNDS CARRIED FORWARD | 21,439 | 64,214 | 85,653 | |
| TANGIBLE FIXEDASSETS | ||||
| Computer | ||||
| equipment f |
||||
| COST | ||||
| Additions | 4,084 | |||
| DEPRECIATION | ||||
| Charge for year | 362 | |||
| NET BOOK VALUE | ||||
| At 31st March 2023 | 3,722 | |||
| At 31st March 2022 |
| DEBTORS:A | MO | UNTS FA |
LLING DUE | WITHIN ONE Y |
EAR | ||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| 6 | I | ||||||
| Trade debtors | 13,125 | 250 | |||||
| Other debtors | 33,256 | (1) | |||||
| Prepayments | 1,295 | 1,110 | |||||
| 47,676 | 1,359 | ||||||
| CREDITORS: | AMOUNTS | FALLING DUE WITHIN ONE | YEAR | ||||
| 2023 | 2022 | ||||||
| 6 | 6 | ||||||
| Trade creditors | 1,298 | 4,456 | |||||
| Other creditors | 3,298 | 31,144 | |||||
| 4,596 | 35,600 | ||||||
| MOVEMENT IN FUNDS | |||||||
| Net | Transfers | ||||||
| movement | between | At | |||||
| At 1.4.22 | In funds | funds | 31.3.23 | ||||
| I | I | I | I | ||||
| Unrestricted | funds | ||||||
| General fund |
21,440 | (5,317) | 5,001 | 21,124 | |||
| Restricted funds | |||||||
| BRLCCG LBBDHealth Outreach | |||||||
| Project Built-iD |
3,638 1,820 |
(3,448) | (190) 1,269 |
3,089 | |||
| NC1L Youth Sport Trust |
1,765 1,700 |
(1,765) | (1,700) | ||||
| London Borough ofBarking Dagenham Trust for London |
and | 3,610 3,759 |
4,059 7,114 |
(4,380) | 3,289 10,873 |
||
| BD Giving | 10,168 | (4,000) | 6,168 | ||||
| Community Resources Networked Neighbourhoods Project Lottery Reaching Communities Rlvervlew Newspaper |
9,900 20,926 6,927 |
(3,000) (6,923) 1,737 |
6,900 14,003 8,664 |
||||
| Locality Lead | 30,547 | 30,547 | |||||
| 64,213 | 24,321 | (5,001) | 83,533 | ||||
| TOTAL FUNDS | 85,653 | 19,004 | 104,657 |
| Net movement In funds, Included in the above |
are as follows: | ||
|---|---|---|---|
| Incoming | Resources | Movement | |
| resources I |
expended I |
in funds I |
|
| Unrestricted funds |
|||
| General fund |
3,542 | (8,859) | (5,317) |
| Restricted funds | |||
| BRLCCG LBBDHealth Outreach | |||
| Pro)ect NOIL |
(3,447) (1,765) |
(3,448) (1,765) |
|
| London Borough of Barking and Dagenham Trust for London BD Giving |
80,023 30,508 |
(75,964) (23,394) (4,000) |
4,059 7,114 (4,000) |
| Community Resources Networked Neighbourhoods ProJect Lottery Reaching Communities Rlvervlew Newspaper London Marathon CT Climate Kickstarter Locality Lead ELBA Digital Divide |
5,000 146,325 19,939 17,471 5,771 50,126 4,000 |
(8,000) (153,248) (18,202) (17,471) (5,771) (19,579) (4,000) |
(3,000) (6,923) 1,737 30,547 |
| GROW Summer Event |
4,820 | (4,820) | |
| 363~982 | (339~661) | 24,321 | |
| TOTAL FUNDS | 367,524 | (348,520) | 19,004 |
| Comparatives f |
or movem | ent in funds |
|||
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 1.4.21 | In funds | 31.3.22 | |||
| I | I | I | |||
| Unrestricted funds |
|||||
| General fund |
21,440 | 21,440 | |||
| Restricted funds | |||||
| BRLCCG LBBDHealth Outreach | |||||
| Project | 59,169 | (55,531) | 3,638 | ||
| Built'-1 D | 1,820 | 1,820 | |||
| London Sport | 4,980 | (4,980) | |||
| NC1L | 10,000 | (8,235) | 1,765 | ||
| Youth Sport Trust | 1,500 | 200 | 1,700 | ||
| London Borough Dagenham |
of Barking | and | 3,610 | 3,610 | |
| Trust for London | 2,294 | 1,465 | 3,759 | ||
| BD Giving | 10,168 | 10,168 | |||
| Community Resources Networked |
|||||
| Nelghbourhoods | Project | 9,900 | 9,900 | ||
| Lottery Reaching | Communities | 20,926 | 20,926 | ||
| Riverview Newspaper |
6,927 | 6,927 | |||
| 77,943 | (13,730) | 64,213 | |||
| TOTAL FUNDS | 77,943 | 7,710 | 85,653 |
| Comparative ne |
t movement in funds, included |
in the above are as follow | s: | |
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resources I |
expended E |
in funds I |
||
| Unrestricted funds |
||||
| General fund |
22,246 | (806) | 21,440 | |
| Restricted funds | ||||
| BRi CCG LBBDHealth Outreach | ||||
| project | (55,531) | (55,531) | ||
| Built-ID | 1,820 | 1,820 | ||
| L8rQ Foundation | ESOL | 5,070 | (5,070) | |
| London Sport | 4,980 | (9,960) | (4,980) | |
| NCIL | (8,235) | (8,235) | ||
| Youth Sport Trust | 200 | 200 | ||
| London Borough | of Barking and | |||
| Dagenham | 30,974 | (27,364) | 3,610 | |
| Trust for London | 32,090 | (30,625) | 1,465 | |
| B8rD College ESOL | 2,115 | (2,115) | ||
| BD Giving | 10,168 | 10,168 | ||
| BD Renew | 540 | (540) | ||
| Community Resources Networked |
||||
| Neighbourhoods Holiday Activity |
Project Fund |
9,900 11,155 |
(11,155) | 9,900 |
| Laureus | 14,842 | (14,842) | ||
| Lottery Reaching | Communities | 162,226 | (141,300) | 20,926 |
| Riverview Newspaper |
8,027 | (1,100) | 6,927 | |
| 294,107 | (307,837) | (13,730) | ||
| TOTAL FU NDS | 316,353 | (308,643) | 7,710 |
| 2023I | 2022 | |
|---|---|---|
| INCOME AND ENDOWMENTS | ||
| Charitable activities |
||
| Grants | 178,416 | 272,622 |
| SLA Newspaper income |
171,568 5,197 |
38,799 4,932 |
| Consultancy fees |
12,343 | |
| 367,524 | 316,353 | |
| Total Incoming resources |
367,524 | 316,353 |
| EXPENDITURE | ||
| Charitable activities |
||
| Wages Social security Pensions |
185,711 10,373 9,171 |
227,946 |
| Consultancy | 39,229 | |
| Coaching fees | 41,865 | 12,219 |
| Computer costs |
4,938 | 9,260 |
| Subscriptions | 4,844 | 2,047 |
| Health &safety and training |
48 | 4,148 |
| Insurance Sundries |
1,227 6,510 |
101 10,753 |
| No description | 69,422 | |
| Computer equipment |
362 | |
| 334,471 | 305,703 | |
| Support costs | ||
| Governance costs |
||
| Accountancy and legal fees |
14,049 | 2,940 |
| Total resources expended | 348,520 | 308,643 |
| Net income | 19,004 | 7,710 |