This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.
2022-09-30-accounts
|
|
|
Page |
|
| Report ofthe Trustees |
|
I |
to |
5 |
Independent Examiner's |
Report |
|
|
|
| Statement ofFinancial |
Activities |
|
|
|
| Balance Sheet |
|
|
|
|
| Notes to the Financial Statements |
|
9 |
to |
13 |
| Detailed Statement ofFinancial Activities |
|
|
14 |
|
|
|
|
|
|
2022 |
2021 |
|
|
|
|
|
Unrestricted |
Total |
|
|
|
|
|
fund |
funds |
|
|
|
|
Notes |
g |
8 |
| INCOME AND ENDOWMENTS |
|
|
FROM |
|
|
|
| Other trading activities |
|
|
|
|
65,384 |
36,743 |
| EXPENDITURE |
ON |
|
|
|
|
|
| Raising funds |
|
|
|
|
58,675 |
72,579 |
| Other |
|
|
|
|
6,801 |
1,464 |
| Total |
|
|
|
|
65,476 |
74,043 |
| NKT INCOME/(EXPENDITURE) |
|
|
|
|
(92) |
(37,300) |
| RECONCILIATION |
|
OF FUNDS |
|
|
|
|
| Total funds brought |
forward |
|
|
|
928,216 |
965,516 |
| TOTAL FUNDS CARRIED FORWARD |
|
|
|
|
928,124 |
928,216 |
|
|
2022 |
2021 |
|
|
Unrestricted |
Total |
|
Notes |
fund |
fundsI |
| FIXEDASSETS |
|
|
|
| Tangible assets |
|
308,490 |
303,865 |
| CURRENT ASSETS |
|
|
|
| Debtors |
|
|
25 |
| Cash at bank and in hand |
|
622,653 |
630,746 |
|
|
622,653 |
630,771 |
| CREDITORS |
|
|
|
Amounts falling due within one year |
|
(3,019) |
(6,420) |
| NET CURRENT ASSETS |
|
619,634 |
624,351 |
| TOTAL ASSETSLESSCURRENT |
|
|
|
| LIABILITIES |
|
928,124 |
928,216 |
| NET ASSETS |
|
928,124 |
928,216 |
| FUNDS |
10 |
|
|
Unrestricted funds |
|
928,124 |
928,216 |
| TOTAL FUNDS |
|
928,124 |
928,216 |
|
|
|
2022 |
2021 |
| Temple revenue |
|
|
36,251 |
3,535 |
| Interest received |
|
|
363 |
41 |
| Rent and associated |
contributions |
|
27,457 |
22,496 |
Insurance contributions |
|
receivable |
|
3,782 |
| Water contributions |
receivable |
|
401 |
1,269 |
| Electric contributions |
|
receivable |
912 |
5,620 |
|
|
|
65,384 |
36,743 |
| RAISING FUNDS |
|
|
|
|
| Raising donations |
and legacies |
|
|
|
|
|
|
2022 |
2021 |
|
|
|
|
8 |
| Supportcosts |
|
|
(643) |
1,264 |
| COMPARATIVES FORTHE STATEMENT OF FINANCIAL AC |
TIVITIES |
|
Unrestricted |
|
fund |
|
6 |
| INCOME AND ENDOWMENTS FROM |
|
| Other trading activities |
36,743 |
| EXPENDITURE ON |
|
| Raising funds |
72,579 |
| Other |
1,464 |
| Total |
74,043 |
| NKT INCOME/(EXPENDITURE) |
(37,300) |
| RECONCILIATION OFFUNDS |
|
Total funds brought forward |
965,516 |
| 5. |
COMPARATIVES FORTHE STATEME |
NT OF FINAN |
CIAL ACTIVITIE |
S -continued |
|
|
|
|
|
|
Unrestricted |
|
|
|
|
|
fund |
|
TOTAL FUNDS CARRIED FORWARD |
|
|
|
928,216 |
| 6, |
TANGIBLE FIXEDASSETS |
|
|
|
|
|
|
|
Improvements |
|
|
|
|
Freehold |
to |
Plant and |
|
|
|
property |
property |
machinery |
Totals |
|
|
|
6 |
|
|
|
COST |
|
|
|
|
|
At 1stOctober 2021 |
185,000 |
106,739 |
32,180 |
323,919 |
|
Additions |
|
|
7,581 |
7,581 |
|
At 30th September 2022 |
185,000 |
106,739 |
39,761 |
331,500 |
|
DEPRECIATION |
|
|
|
|
|
At 1stOctober 2021 |
|
|
20,054 |
20,054 |
|
Charge for year |
|
|
2,956 |
2,956 |
|
At 30th September 2022 |
|
|
23,010 |
23,010 |
|
NET BOOK VALUE |
|
|
|
|
|
At 30th September 2022 |
185,000 |
106,739 |
16,751 |
308,490 |
|
At 30th September 2021 |
185,000 |
106,739 |
12,126 |
303,865 |
|
DEBTORS:AMOUNTS FALLING DUE |
WITHIN ONE |
YEAR |
|
|
|
|
|
|
2022 |
2021 |
|
|
|
|
|
6 |
|
Other debtors |
|
|
|
25 |
| 8. |
CASH AT BANK AND IN HAND |
|
|
|
|
|
|
|
|
2022 |
2021 |
|
|
|
|
Total |
Total |
|
|
|
|
funds |
funds |
|
|
|
|
f |
|
|
Cash in hand |
|
|
8,188 |
2,055 |
|
HSBC bank account 41167421 |
|
|
87,215 |
98,618 |
|
HSBC bank account 21460234 |
|
|
408,456 |
408,094 |
|
Barclays bank account 20078689 |
|
|
118,794 |
121,979 |
|
Total |
|
|
622,653 |
630,746 |
| 9. |
CREDI |
TORS |
: AMOUNTS |
FA |
LLING DUE WITHIN ONE |
YEAR |
|
|
|
|
|
|
|
|
|
2022 |
2021 |
|
Taxation |
and social security |
|
|
|
|
|
827 |
|
Other creditors |
|
|
|
|
|
3,019 |
5,593 |
|
|
|
|
|
|
|
3,019 |
6,420 |
| 10. |
MOVEMENT IN FUNDS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
At |
movement |
At |
|
|
|
|
|
|
1/10/21 |
in funds |
30/9/22 |
|
Unrestricted |
|
funds |
|
|
|
|
|
|
General |
fund |
|
|
|
928,216 |
(92) |
928,124 |
|
TOTAL |
FUNDS |
|
|
|
928,216 |
(92) |
928,124 |
|
Net movement |
|
in funds, included |
|
in the above are as follows: |
|
|
|
|
|
|
|
|
|
Incoming |
Resources |
Movement |
|
|
|
|
|
|
resources |
expended |
in funds |
|
Unrestricted |
|
funds |
|
|
|
|
|
|
General |
fund |
|
|
|
65,384 |
(65,476) |
(92) |
|
TOTAL |
FUNDS |
|
|
|
65,384 |
(65,476) |
(92) |
|
Comparatives |
|
for movement |
in |
funds |
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
At |
movement |
At |
|
|
|
|
|
|
I/10/20 |
in funds |
30/9/21 |
|
|
|
|
|
|
|
|
6 |
|
Unrestricted |
|
funds |
|
|
|
|
|
|
General |
fund |
|
|
|
965,516 |
(37,300) |
928,216 |
|
TOTAL |
FUNDS |
|
|
|
965,516 |
(37,300) |
928,216 |
|
|
Incoming |
Resources |
Movement |
|
|
resources |
expended |
in funds |
|
|
8 |
|
8 |
| Unrestricted |
funds |
|
|
|
| General fund |
|
36,743 |
(74,043) |
(37,300) |
| TOTAL FUNDS |
|
36,743 |
(74,043) |
(37,300) |
|
|
|
Net |
|
|
|
At |
movement |
At |
|
|
1/10/20 |
in funds |
30/9/22 |
|
|
8 |
f |
|
| Unrestricted |
funds |
|
|
|
| General fund |
|
965,516 |
(37,392) |
928,124 |
| TOTAL FUNDS |
|
965,516 |
(37,392) |
928,124 |
|
|
Incoming |
Resources |
Movement |
|
|
resources |
expended |
in funds |
| Unrestricted |
funds |
|
|
|
| General fund |
|
102,127 |
(139,519) |
(37,392) |
| TOTAL FUNDS |
|
102,127 |
(139,519) |
(37,392) |
|
|
|
|
|
2022 |
2021 |
|
|
|
|
|
g |
6 |
| INCOME AND |
ENDOWMENTS |
|
|
|
|
|
| Other trading activities |
|
|
|
|
|
|
| Temple revenue |
|
|
|
|
36,251 |
3,535 |
| Interest received |
|
|
|
|
363 |
41 |
| Rent and associated |
|
contributions |
|
|
27,457 |
22,496 |
Insurance contributions |
|
|
receivable |
|
|
3,782 |
| Water contributions |
|
receivable |
|
|
401 |
1,269 |
| Electric contributions |
|
|
receivable |
|
912 |
5,620 |
|
|
|
|
|
65,384 |
36,743 |
| Total incoming |
resources |
|
|
|
65,384 |
36,743 |
| EXPENDITURE |
|
|
|
|
|
|
| Other |
|
|
|
|
|
|
| Groceries |
|
|
|
|
6,801 |
1,464 |
| Support costs |
|
|
|
|
|
|
| Finance |
|
|
|
|
|
|
| Gross wages and national |
|
|
|
insurance |
11,421 |
9,867 |
| Pensions |
|
|
|
|
|
123 |
| Rates and water |
|
|
|
|
2,156 |
3,445 |
| Insurance |
|
|
|
|
2,218 |
2,046 |
| Light and heat |
|
|
|
|
21,294 |
10,401 |
Telephone and |
postage |
|
|
|
1,472 |
1,193 |
| Sundries |
|
|
|
|
4,550 |
2,066 |
| Bank charges |
|
|
|
|
59 |
|
|
|
|
|
|
43,170 |
29,141 |
Information technology |
|
|
|
|
|
|
| Accountancy |
|
|
|
|
2,904 |
3,568 |
Professional fees |
|
|
|
|
5,142 |
6,837 |
| Repairs and renewals |
|
|
|
|
4,503 |
30,893 |
|
|
|
|
|
12,549 |
41,298 |
| Other |
|
|
|
|
|
|
| Plant and machinery |
|
|
|
|
2,956 |
2,140 |
| Total resources expended |
|
|
|
|
65,476 |
74,043 |
| Net expenditure |
|
|
|
|
(92) |
(37,300) |