OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-12-31-accounts

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