OpenCharities

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

2022-03-31-accounts

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2021 2021 2021
Notes 6 6 6 5
Income from:
Donations
and grants
25,852 18,180 44,032 79,090 79,090
Charitable
activities
55,109 55,109 9,897 9,897
Investments 6 6 88 88
Total income 80,967 18,180 99,147 89,075 89,075
~EIt
Charitable
activities
6 63,013 14,620 77,633 72,001 11,991 83,992
Net income forthe yearl
Net movement in funds 17,954 3,560 21,514 17,074 (11,991) 5,083
Fund balances at 1April 2021 72,464 2,500 74,964 55,391 14,491 69,882
Fund balances at 31March
2022 90,418 6,060 96,478 72,465 2,500 74,965

2022 2021
Notes 8
Current assets
Debtors 10 5,888 3,048
Cash at bank and in hand 91,093 70,804
96,981 73,852
Creditors: amounts falling due within
one year (503) 1,113
Net current assets 96,478 74,965
Income funds
Restricted funds 12 6,060 2,500
Unrestricted
funds
90,418 72,465
96,478 74,965

Unrestricted Unrestricted
funds funds
2022
2
2021f
Interest receivable 88

Dimct Direct
charitable charitable
expenditure expenditure
2022 2021
E E
Staff costs 45,071 45,427
Share ofsupport costs (see note 7) 31,854 37,857
Share ofgovernance costs (see note 7) 708 708
77,633 83,992
Analysis
by fund
Unrestricted funds 63,013 72,001
Restricted funds 14,620 11,991
77,633 83,992
Supportcosts
Support Governance 2022 Support costs Governance 2021
costs costs costs
E E E E
Rates 2,198 2,198 (559) (559)
Heat &light 3,340 3,340 772 772
Repairs
&
maintenance 23,820 23,820 36,005 36,005
Sundry expenses 1,359 1,359 1,007 1,007
Legal &professional 1,137 1,137 632 632
Independent examiner
fees 708 708 708 708
31,854 708 32,562 37,857 708 38,565
Analysed between
Charitable activities 31,854 708 32,562 37,857 708 38,565

9 Employees
The average monthly number employees during the year was 5part time staff.
2022 2021
Number Number
Employment costs 2022 2021
8 8
Wages and salaries 45.071 45,427
There were no employees whose annual remuneration was more than 860,000.
10 Debtors
2022 2021
Amounts
falling due
within one year: F F
Trade debtors 2,130 607
Other debtors 3,758 2,440
5,888 3,047
11 Creditors: amounts falling due within one year
2022 2021
8 5
Other taxation and social security (22)
Trade creditors 525 (1,113)
503 (1,113)

Movement Movement in funds
in funds
Balance at Incoming Balance at Incoming Resources Balance at
1April 2020 resources 1April 2021 resources expended 31March
6 6 8 8 6 202II
Garden 8,846 (5,286) 3,560
Kitchen 9,334 (9,334)
Community Asset Transfer 2,500 2,500 2,500
14,491 2,500 18,180 (14,620) 6,060
13 Analysis ofnet assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
8 f 6 8
Fund balances at 31
March 2022 are
represented by:
Current assets/(liabilities) 90,418 6,060 96,478 72,464 2,500 74,964
90,418 6,060 96,478 72,464 2,500 74,964