| Period | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 1.7.20 | |||||||||
| Year Ended | to | ||||||||
| 30.11.22 | 30.11.21 | ||||||||
| Unrestricted | Restricted | Total | Total | ||||||
| Notes | fund 6 |
funds f |
funds 6 |
funds 6 |
|||||
| INCOME AND | ENDOWMENTS | FROM | |||||||
| Charitable | activities | ||||||||
| Skatepaik | 148,030 | 148,030 | 233,421 | ||||||
| Other income | 21,741 | ||||||||
| Total | 148,030 | 148,030 | 255,162 | ||||||
| EXPENDITURE | ON | ||||||||
| Charitable | activities | ||||||||
| Skatepaik | 146,069 | ~146069 | 215811 | ||||||
| NET INCOME | 1,961 | 1,961 | 39,351 | ||||||
| Transfers | between | funds | 13 | ~22 117 | ~22 117) | ||||
| Net movement | in funds | 24,078 | (22,117) | 1,961 | 39,351 | ||||
| RECONCILIATION | OF FUNDS | ||||||||
| Total funds | brought | forward | 69,669 | 22,117 | 91,786 | 52,435 | |||
| TOTAL FUNDS | CARRIED FORWARD | 93,747 | 93,747 | 91,786 |
| Balance Sheet | Balance Sheet | ||||
|---|---|---|---|---|---|
| 30 November 2022 |
|||||
| 30.11.22 | 30.1121 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | f | F | 8 | F | |
| FIXEDASSETS | |||||
| Intangible assets | 667 | 667 | 1,667 | ||
| Tangible assets | 52,789 | ~52789 | 32,926 | ||
| 53,456 | 53,456 | 34,593 | |||
| CURRENT ASSETS | |||||
| Debtors Cash at bank |
79,777 ~5298 |
79,777 5,298 |
78,625 55,698 |
||
| 85,075 | 85,075 | 134,323 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
10 | (28,818) | (28,818) | (55,291) | |
| NET CURRENT ASSETS | ~56 257 | ~56 257 | 79032 | ||
| TOTAL ASSETS LESSCURRENT LIABILITIES | 109,713 | 109,713 | 113,625 | ||
| CREDITORS | |||||
| Amounts falling due afier more than one year |
11 | (15,966) | (15,966) | (21,839) | |
| NET ASSETS | 93747 | ~93747 | 91,786 | ||
| FUNDS | 13 | ||||
| Unrestricted funds |
93,747 | 69,669 | |||
| Restricted funds |
22,117 | ||||
| TOTAL FUNDS | 93,747 | 91,786 |
| Net incom | e/(e | xpe | nditure) is |
stated after charging/(credfiing): | ||||
|---|---|---|---|---|---|---|---|---|
| Period | ||||||||
| 1.7.20 | ||||||||
| Year Ended | to | |||||||
| 30.11.22 | 30.11.21 | |||||||
| E | f | |||||||
| Depreciation | - owned assets | 7,119 | 3,288 | |||||
| Other operating | leases | 44,200 | 47,628 | |||||
| Computer | sofhvare amortisation | ~1000 | ~1000 | |||||
| INDEPENDENT | EXAMINERS' REMUNERATION | |||||||
| Period | ||||||||
| 1.7.20 | ||||||||
| Year Ended | to | |||||||
| 30.11.22 | 30.11.21 | |||||||
| Fees payable | to | the charity's | examiner for the Independent | Examination | ofthe | |||
| charity's | financial | statements | 885 | 720 | ||||
| Accountancy | ~3805 | 5,268 |
| The average monthly |
number o | femployees during |
the year was as follows | ||
|---|---|---|---|---|---|
| Period | |||||
| 1.7.20 | |||||
| Year Ended | to | ||||
| 30.11.22 | 30.11.21 | ||||
| Administration | 5 | 3 | |||
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | |||||
| Unrestricted | Restricted | Total | |||
| fund F |
fundsf | fundsf | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Charitable activities |
|||||
| Skatepark | 176,397 | 57,024 | 233,421 | ||
| Other income | 21,741 | 21,741 | |||
| Total | 198 138 | 57,024 | 255 162 | ||
| EXPENDITURE ON | |||||
| Charitable activities |
|||||
| Skatepark | 173,904 | ~41 907 | 215,811 | ||
| NET INCOME | 24,234 | 15,117 | 39,351 | ||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought | forward | 45,435 | 7,000 | 52,435 | |
| TOTAL FUNDS CARRIED FORWARD | ~69 669 | 22,117 | 91,786 |
| INTANGIBLE FI | XEDASSETS | ||
|---|---|---|---|
| Computer | |||
| software | |||
| f | |||
| COST | |||
| At 1 December 2021 and 30 November | 2022 | ~3000 | |
| AMORTISATION | |||
| At 1 December 2021 | 1,333 | ||
| Charge for year | 1,000 | ||
| At 30 November | 2022 | ~2333 | |
| NET BOOK VALUE | |||
| At 30 November | 2022 | 667 | |
| At 30 November | 2021 | ~1667 |
| 8. | TANGIBLE FIXEDASS | E | TS | ||||
|---|---|---|---|---|---|---|---|
| Fixtures | |||||||
| Short | and | Computer | |||||
| leasehold f |
fittings f |
equipment f |
Totals f |
||||
| COST | |||||||
| At 1 December 2021 | 69,043 | 12,707 | 3,168 | 84,918 | |||
| Additions | ~7006 | ~19 | 976 | 26,982 | |||
| At 30 November 2022 | ~76 049 | 32,683 | 3,168 | 1~11900 | |||
| DEPRECIATION | |||||||
| At 1 December 2021 | 39,352 | 12,386 | 254 | 51,992 | |||
| Charge for year | 3,606 | ~2784 | 729 | 7,119 | |||
| At 30 November 2022 | ~42 958 | ~15 | 170 | 983 | ~59111 | ||
| NET BOOK VALUE | |||||||
| At 30 November 2022 | 33,091 | 17,513 | 2,185 | 52,789 | |||
| At 30 November 2021 | 29691 | 321 | 2,914 | 32926 | |||
| DEBTORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||||
| 30.11.22 | 30.11.21 | ||||||
| f | |||||||
| Other debtors | 76,094 | 77,885 | |||||
| Prepayments and accrued |
income | 3,683 | 740 | ||||
| ~79 777 | ~78 625 | ||||||
| 10. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||
| 30.11.22 f |
30.11.21 f |
||||||
| Bank loans and overdraRs | (see note 12) | 5,910 | 33,439 | ||||
| Other loans (see note 12) | 3,900 | ||||||
| Trade creditors | 335 | 1,710 | |||||
| Social security and other | taxes | 9,373 | 13,362 | ||||
| Other creditors | 9,975 | ||||||
| Accrued expenses | ~3225 | 2,880 | |||||
| ~28 818 | 55,291 | ||||||
| 11. | CREDITORS: AMOUNTS | FALLING DUE AFTER MORE THAN | ONE YEAR | ||||
| 30.11.22 f |
30.11.21 f |
||||||
| Bank loans (see note 12) | ~15966 | 21,839 |
| An analysis o |
ft | he m | aturit | y of |
loa | ns is given below: | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| 30.11.22 | 30.11.21 | |||||||||
| f | ||||||||||
| Amounts falling |
due | within one year on demand: | ||||||||
| Bank loans | 5,910 | 33,439 | ||||||||
| Other loans | 3900 | |||||||||
| ~5910 | ~37339 | |||||||||
| Amounts falling |
due | between | two | and five years. | ||||||
| Bank loans - 2-5years | ~15 966 | 21,839 | ||||||||
| 13. | MOVEMENT | IN FUNDS | ||||||||
| Net | Transfers | |||||||||
| At | movement | between | At | |||||||
| 1.12.21 | in funds | funds | 30.11.22 | |||||||
| f | f | 5 | 5 | |||||||
| Unrestricted | funds | |||||||||
| General fund | 69,669 | 1,961 | 22,117 | 93,747 | ||||||
| Restricted funds | ||||||||||
| Postcode Lotteiy | 19,497 | (19,497) | ||||||||
| Tackling Inequalities |
Fund | ~2620 | ~2620) | |||||||
| ~22 117 | ~22 117) | |||||||||
| TOTAL FUNDS | ~91 786 | 1,961 | 93,747 | |||||||
| Net movement | in funds, | induded | in the above are as follows: | |||||||
| Incoming | Resources | Movement | ||||||||
| resources | expended f |
in funds | ||||||||
| Unrestricted | funds | |||||||||
| General fund |
148,030 | (146,069) | 1,961 | |||||||
| TOTAL FUNDS | ~148 030 | ~146069) | 1,961 | |||||||
| Comparatives | for movement | in | funds | |||||||
| Net | ||||||||||
| movement | At | |||||||||
| At 1.7.20 | m funds | 30.11.21 | ||||||||
| f | F | |||||||||
| Unrestricted | funds | |||||||||
| General fund | 45,435 | 24,234 | 69,669 | |||||||
| Restricted funds | ||||||||||
| Postcode Lottery | 19,497 | 19,497 | ||||||||
| Access Reach Fund | 7,000 | (7,000) | ||||||||
| Tackling Inequalities |
Fund | 2,620 | 2,620 | |||||||
| 7000 | 15,117 | 22,117 | ||||||||
| TOTAL FUNDS | 52435 | 39,351 | 91,786 |
| MOVEMENT IN FUNDS - c |
MOVEMENT IN FUNDS - c |
ontinued | ||||
|---|---|---|---|---|---|---|
| Comparative net movement |
in funds, | included | in the above are as follows: | |||
| Incoming | Resources | Movement | ||||
| resources f |
expended f |
in funds F |
||||
| Unrestricted funds |
||||||
| General fund | 198,138 | (173,904) | 24,234 | |||
| Restricted funds | ||||||
| Postcode Lottery | 19,497 | 19,497 | ||||
| Access Reach Fund | (7,000) | (7,000) | ||||
| Take A Part Tackling Inequalities |
Fund | 34,662 2 865 |
(34,662) ~245) |
2,620 | ||
| 57,024 | ~41,907) | 15,117 | ||||
| TOTAL FUNDS | 255,162 | ~215,811) | 39351 |