| Page | ||
|---|---|---|
| Trustees' Report |
||
| Independent Examiner's |
Report | |
| Statement of FinancialActivities | ||
| Balance Sheet | ||
| Notes tothe Financial Statements | 7 —12 | |
| This page does notform | part ofthe statutory accounts | 13 |
| Summary of Expenditure |
14 |
| OR THE YEAR ENDED 3 | 1DECEMBE | R 2022 | ||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricte | Total | Total | |||
| Funds | d Funds | Funds | Funds | |||
| INCOMING RESOURCES |
NOTES | 2022 | 2021 | 2022 | 2021 | |
| f | f | f | f | |||
| Maintenance contributions |
31,138 | 31,138 | 32,477 | |||
| Investment income |
351 | 351 | 331 | |||
| Interest receivable | (6) | (6) | 22 | |||
| Other income | 1,500 | 1,500 | 1,500 | |||
| 32,983 | 32,983 | 34,330 | ||||
| RESOURCES EXPENDED | ||||||
| Charitable activities |
52,334 | 52,334 | 33,981 | |||
| 52,334 | 52,334 | 33,981 | ||||
| Net (outgoing)/income | resources | (19,351) | (19,351) | 349 | ||
| Other recognised gains/losses | ||||||
| Gain/(loss) on revaluation investments |
of | (97) | (97) | 3,534 | ||
| Revaluation ofproperties |
(380,000) | (380,000) | 2,952,058 | |||
| Net movement in funds |
(399,448) | (399,448) | 2,955,941 | |||
| Reconciliation offunds |
||||||
| Total funds brought | forward | 3,040,150 | 3,040,150 | 84,209 | ||
| Total funds carried forward | 2,640,702 | 2,640,702 | 3,040,150 |
| BALANCE SHEET AS AT | 31D | ECEMBER 202 | 2 | 2 | |||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| Funds | Funds | Funds | Funds | ||||
| TANGIBLE FIXEDASSETS | 2022 | 2021 | 2022 | 2021 | |||
| NOTES | f | f | f | f | |||
| Housing Properties | 8 | 2,743,457 | 2,743,457 | 3,123,457 | |||
| (Housing Association | (163,457) | (163,457) | (163,457) | ||||
| Grant) | |||||||
| 2,580,000 | 2,580,000 | 2,960,000 | |||||
| Other Tangible Fixed |
|||||||
| Assets | |||||||
| INVESTMENTS | 32,913 | 32,913 | 33,010 | ||||
| 32,913 | 32,913 | 33,010 | |||||
| CURRENT ASSETS | |||||||
| Debtors | 10 | 1,118 | 1,118 | 950 | |||
| Building Society Deposit | |||||||
| Cash at Bank | 28,360 | 28,360 | 48,970 | ||||
| Cash in hand | 46 | 46 | 65 | ||||
| 29,524 | 29,524 | 49,985 | |||||
| CREDITORS: Amounts | |||||||
| Falling | |||||||
| due within one year | 12 | (1,735) | (1,735) | (2,845) | |||
| Net Current Assets | 27,789 | 27,789 | 47,140 | ||||
| TOTAL ASSETS LESS | 2,640,702 | 2,640,702 | 3,040,150 | ||||
| CURRENT LIABILITIES | |||||||
| NET ASSETS | 2,640,702 | 2,640,702 | 3,040,150 | ||||
| Represented by: |
|||||||
| Total funds | 13 | 2,640,702 | 2,640,702 | 3,040,150 | |||
| 2,640,702 | 2,640,702 | 3,040,150 | |||||
| The Trustees approved | the | financial statements | on: | ||||
| Rev. M Strange | |||||||
| Trustees | |||||||
| MrjBrain | |||||||
| The Notes on pages 7to 12 | form part ofthese | accounts |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Charitable | Charitable | ||||||
| Turnover | Activities | Turnover | Activities | ||||
| f | f | f | f | ||||
| Maintenance contributions |
|||||||
| Housing Accommodation | 31,138 | (52,334) | 32,477 | 33,981 | |||
| Extraordinary Repairs |
|||||||
| Other Income and Expenditure | |||||||
| Other Income | 1,500 | 1,500 | |||||
| Interest Receivable | (6) | 22 | |||||
| 32,632 | (52,334) | 33,999 | 33,981 | ||||
| (Deficit)/surplus before taxation |
(19,702) | ||||||
| Investment income |
351 | 331 | |||||
| Total surplus/(deficit) before taxation |
|||||||
| Forthe period ofaccount | (19,351) | 349 | |||||
| INCOME FROM LETTINGS | 2022 | 2021 | |||||
| f | f | ||||||
| Maintenance contributions |
31,138 | 32,477 | |||||
| Grant from Local Authority | |||||||
| 31,138 | 32,477 | ||||||
| OPERATING COSTS FROM | LETI1NGS | 2022 | 2021 | ||||
| f | f | ||||||
| Housing Accommodation | (10units) | ||||||
| Services | 824 | 639 | |||||
| Management | 13,778 | 12,012 | |||||
| Routine Maintenance | 37,732 | 21,330 | |||||
| Depreciation | |||||||
| 52,334 | 33,981 |
| 4 | TRUSTEES' REMUNERATION | TRUSTEES' REMUNERATION | TRUSTEES' REMUNERATION | AND | BENEFITS | ||||
|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||||
| f | f | ||||||||
| Remuneration | and benefits | Nil | Nil | ||||||
| The total expenses reimbursed to |
the Trustees | and | |||||||
| not chargeable | to United | Kingdom | Tax | Nil | Nil | ||||
| 2022 | 2021 | ||||||||
| No. | No. | ||||||||
| The number of | Trustees | who | received no remuneration | and | |||||
| benefits in the |
disclosed | financial | years were: | ||||||
| 5 | INTEREST RECEIVABLE | ||||||||
| 2022 | 2021 | ||||||||
| f | f | ||||||||
| Interest Receivable from | Bank and Building Society | ||||||||
| Investment Accounts |
(6) | 22 | |||||||
| 6 | NET INCOME/OUTGOING | RESOURCES BEFORE | TAXATION | ||||||
| Net income/outgoing resources before taxation |
is stated after | charging: | |||||||
| 2022 | 2021 | ||||||||
| f | f | ||||||||
| Depreciation: | |||||||||
| Housing Properties | |||||||||
| 7 | TAXATION | ||||||||
| 2022 | 2021 | ||||||||
| f | f |
| Depreciation: | |||
|---|---|---|---|
| Housing Properties | |||
| 7 | TAXATION | ||
| United Kingdom |
Corporation | Tax at 19/0 (2020:19/0) |
| TANGIBLE FIXED ASSETS | ||||
|---|---|---|---|---|
| Freehold | Fixtures | |||
| Housing | And | |||
| Properties | Fittings | TOTAL | ||
| f | f | f | ||
| Cost or Valuation | ||||
| At 31December 2021 | 2,979,811 | 2,151 | 2,981,962 | |
| Revaluation | (380,000) | (380,000) | ||
| At 31December 2022 | 2,599,811 | 2,151 | 2,601,962 | |
| Depreciation | ||||
| At 31December 2021 | 19,811 | 2,151 | 21,962 | |
| Charge for the Year | ||||
| At 31December 2022 | 19,811 | 2,151 | 21,962 | |
| Net BookValue | ||||
| At 31December 2022 | 2,580,000 | 2,580,000 | ||
| At 31December 2021 | 2,960,000 | 2,960,000 | ||
| Freehold Housing Properties |
2022 f |
2021 f |
||
| Cost ofProperties | 191,210 | 191,210 | ||
| Less: Housing Association | Grant | |||
| from the Housing Corporation |
(163,457) | (163,457) | ||
| 27,753 | 27,753 |
| Cost | or | valuation at31"Decemb |
er 2022 is represente | d by: |
||
|---|---|---|---|---|---|---|
| Freehold | Fixtures | |||||
| Housing | And | |||||
| . | Properties | Fittings | TOTAL | |||
| f | f | f | ||||
| Valuation | in | 2021 | 2,952,058 | 2,151 | 2,954,209 | |
| Valuation | in | 2022 | (380,000) | (380,000) | ||
| Cost | 27,753 | 27,753 | ||||
| 2,599,811 | 2,151 | 2,601,962 |
| Market value at 31December | Market value at 31December | |||||
|---|---|---|---|---|---|---|
| Cost or base | value | |||||
| At 24 December 1979 | 2022 | 2021 | ||||
| f | f | f | ||||
| 228 Accumulation Shares |
334 | 24,061 | 23,873 | |||
| 10,0241ncome Shares | 2,787 | 8,852 | 9,137 | |||
| 3 121 | 32,913 | 33,010 | ||||
| 10 | DEBTORS | |||||
| 2022 | 2021 | |||||
| f | f | |||||
| Prepayments | and Accrued Income | 1,118 | 950 | |||
| 1,118 | 950 | |||||
| All debtors are due within one year. | ||||||
| 11 | CASH AT BANK | |||||
| 2022 | 2021 | |||||
| f | f | |||||
| Bank Current Account | 9,345 | 48,970 | ||||
| Savings Account | 19,015 | |||||
| 28,360 | 48,970 | |||||
| 12 | CREDITORS: Amounts | Falling Due | ||||
| Within One | Year | |||||
| 2022 | 2021 | |||||
| f | f | |||||
| Accruals 5Deferred Income | 1,735 | 2,845 | ||||
| 1,735 | 2,845 |
| 13 | TOTAL FUNDS | |||
|---|---|---|---|---|
| General | Extraordinary | |||
| Income S. | Repair | |||
| Expenditure f |
Reserve f |
Total f |
||
| As at 31December 2021 | 3,040,503 | (353) | 3,040,150 | |
| Surplus / (deficit) for the Year | (19,448) | (19,448) | ||
| Revaluation reserve |
(380,000) | (380,000) | ||
| As at 31December 2022 | 2,641,055 | (353) | 2,640,702 | |
| 14 | EMPLOYEES (full time equivalents) | |||
| 2022 | 2021 | |||
| No. | No. | |||
| Average weekly number ofemployees | nil | nil |