OpenCharities

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

2022-11-30-accounts

Note 2022 2021
Turnover
Less: Operating
Costs
29,424
(14,664)
26,873
(13,960)
Operating
Surplus/
(Deficit) 14&760 12,913
Interest receivable and other income 5,666 4,441
Surplus on Ordinary
Taxation
Activities before 7 20,426 17,354
Taxation on Surplus on Ordinary
Activities
Surplus for the Year 20,426 17@54
Transfer to:
Cyclical Repairs and Maintenance
Reserve
Extraordinary
Repairs Reserve
(2,510)
(17,463)
(10,604)
(-)
453 f 6,750
2022 2021
Surplus for the year 453 6,750
Unrealised
Surplus/(Deficit)
on investments 1,855 11,231
2,308 17,981
Revenue Reserve at 1 December 2021 147,327 129,346
Revenue Reserve at 30 November 2022 f,149,635 f.147,327

BALANCE SHKKT BALANCE SHKKT
AS AT30 NOVEMBER 2022
Note
Fixed Assets
Housing Properties
672,000 672,000
Other Fixed Assets:
Equipment
Investments
9
10
5,820
154,167
6,865
146,940
83ji987 825,805
Debtors
Debtors and Prepayments
Cash at Bank and in hand
11 2,862
31678
34,540
2,348
35370
37,718
Creditors Amounts
falling
Due within one year
12 {1892) 32,648 1 196 36,522
Net Assets %864,635 X862,327
Capital and Reserves
Designated
Reserves
Revenue Reserves
13 715,000
149,635
715,000
147,327
% 864,635 K862@27

No provision
has be
therefore exempt.
en made f or Corporation
Tax as
the Trust is a regis tered
charity
2. Turnover
from Lettings
2022 2021
Maintenance
Contributions
Less: Rent Losses from Voids
29,744
~320
27,656
~303
g 29,424 g 26&873
3. Operating
Costs from Letting
2022 2021
Housing Accommodation
Heat and Light
Insurance
excluding hostels (8units) 424
895
333
789
Management
Sundries, Subscriptions
Depreciation
Cleaning
Council Tax
4,453
197
1,045
349
274
5,166
160
1,045
50
253
Accountancy
Independent
Examination
Secretarial Expenses
Routine Maintenance
390
100
~6537
390
100
127
~5547
K14,664 K13,960

6. Interest Receivable and Other Income
2022 2021
Building Society Interest
Investment
Income
27
5639
17
~4424
R5&666 K 4,441
7. Surplus on Ordinary Activities before Taxation
Surplus on ordinary activities before taxation is stated after charging the following:
2022 2021
Accountancy
Fee
g390 K390
8 Fixed Assets
Housing Properties Total Freehold
Land
Freehold
Buildings
At valuation
as at I
December 2021 and
30November
2022
672,000 141,120 530,880

Historical Cost Information
Buildings Total
CostofImprovements 57,047 57,047
Housing Association Grant (4~4330 (4~4330
K12,717 g 12,717

Cost
At 1December 2021 10,453
Additions
Disposals
As at30November 2022 610,453
Depreciation
At I December 2021 3,588
Charge for year 1,045
Disposals
As at 30November 2022 4,633
Net Book Value
At 30November 2022 K 5&820
At 30November
2021
Z6,865
10. Investments 2022 2021
UK based investments
Market value at 1 December 2021 146,940 130,961
Additions 5,372 4,748
Disposals
Unrealised
Profit/(Loss)
in market value 1,855 11,231
Market value at30November
2022
f154,167 f 146,940
Historical cost at 30November 2022 f,39,979 f.39,979
The investments
all held in the National
Association o
fAlmshouses
Common
Inve
stment
Fun
11. Debtors 2022 2021
Rent Arrears 66 216
Other Debtors and prepayments 2796 2 132
2862 K2,348

12. Creditors; Amounts
fall
ing due withi n oue year
2022 2021
Accruals K 1,892 I1,196
13. Designated Reserves
Cyclical Extra Charitable
Repairs & Ordinary Fund
Revaluation Maint. Repairs Property
Total Reserve Reserve Reserve Reserve
At 1 December 2021 715,000 659,283 23,000 20,000 12,717
Repairs
Transfer fiom Income
(19,973)
19,973
(2,510)
2,510
(17,463)
17,463
and Expenditure Account
At 30November 2022 j715&000 %659&283 %23&000 %20&000 f,12&717