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
Report ofthe Trustees 1 to 3
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 7 to 11
Detailed Statement of Financial Activities 12 to 13

31.12.22 31.12.21
Unrestricted Restricted Total Total
Notes funds
f
funds
f
funds
f
funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
5,430 5,430 33,775
Charitable
activities
Charitable
Activities
41,871 41,871 24,457
Investment
income
911 911 23
Other income 2,131 2,131 19,872
Total 50,343 50,343 78,127
EXPENDITURE ON
Charitable
activities
Charitable
Activities
73,335 73,335 36,827
NET INCOME/(EXPENDITURE) (22,992) (22,992) 41,300
RECONCILIATION OF FUNDS
Total funds brought forward 394,052 394,052 352,752
TOTAL FUNDS CARRIED FORWARD 371,060 371,060 394,052
31.12.22 31.12.21
Unrestricted Restricted Total Total
funds funds funds funds
Notes E E
FIXEDASSETS
Tangible assets 6 142,585 142,585 142,585
CURRENT ASSETS
Debtors
Cash at bank
7 4028
232,372
4,028
232,372
3,612
251,605
236,400 236,400 255,217
CREDITORS
Amounts
falling due within one year
8 (7,925) (7,925) (3,750)
NET CURRENT ASSETS 228,475 228,475 251,467
TOTAL ASSETSLESSCURRENT
LIABILITIES 371,060 371,060 394,052
NET ASSETS 371,060 371,060 394,052
FUNDS
Unrestricted
funds:
General
fund
171,060 194,052
Designated
fund
200,000 200,000
371,060 394,052
TOTAL FUNDS 371,060 394,052

The average
numbe
r ofemployees
during the year was NIL (2021 NIL).
r ofemployees
during the year was NIL (2021 NIL).
r ofemployees
during the year was NIL (2021 NIL).
CONIPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
funds
E
funds
f
funds
5
INCOME AND ENDOWMENTS FROM
Donations
and legacies
33,775 33,775
Charitable
activities
Charitable
Activities
24,457 24,457
Investment
income
23 23
Other income 19,872 19,872
Total 78,127 78,127
EXPENDITURE ON
Charitable
activities
Charitable
Activities
36,827 36,827
NET INCOME 41,300 41,300
RECONCILIATION OF FUNDS
Total funds brought forward 352,752 352,752
TOTAL FUNDS CARRIED FORWARD 394,052 394,052

TANGIBLE FIXEDASSETS
Freehold Plant and
property machinery
f
Totals
6
COST
At 1 January 2022 and
31 December 2022 142,535 50 142,585
NET BOOK VALUE
At 31 December 2022 142,535 50 142,585
At 31 December 2021 142,535 50 142,585

DEBTORS:AMOUNTS
FALLING DUE WITHIN ONE YEAR
31.12.22
f
31.12.21
6
Tax 400 400
Prepayments 3,628 3,212
4,028 3,612
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.22 31.12.21
6
Other creditors 7,925 3,750

MOVEMENT IN FUNDS
Net
movement At
At 1.1.22
6
in funds
f
31.12.22
6
Unrestricted funds
General fund
Designated
fund
194,052
200,000
(22,992) 171,060
200,000
394,052 (22,992) 371,060
TOTAL FUNDS 394,052 (22,992) 371,060

Net movement in funds, includ ed
in the above are
as follows:
Incoming Resources Movement
resources
f
expended
6
in funds
6
Unrestricted funds
General fund 50,343 (73,335) (22,992)
TOTAL FUNDS 50,343 (73,335) (22,992)
Comparatives for movement in funds
Net
movement At
At 1.1.21
f
in funds 31.12.21
f
Unrestricted funds
General fund
Designated
fund
152,752
200,000
41,300 194,052
200,000
352,752 41,300 394,052
TOTAL FUNDS 352,752 41,300 394,052
Comparative net movement
in funds, incl
uded
in the above are as follows:
Incoming Resources Movement
resources
6
expended
f
in funds
f
Unrestricted funds
General fund 78,127 (36,827) 41,300
TOTAL FUNDS 78,127 (36,827) 41,300
A current ye ar 12 months and prior year 12months combined
position
is as
follows:
Net
movement At
At 1.1.21 in funds
f
31.12.22
f
Unrestricted funds
General fund
Designated
fund
152,752
200,000
18,308 171,060
200,000
352,752 18,308 371,060
TOTAL FUNDS 352,752 18,308 371,060

A current
yea
above are as
r 12 months
and prior year
follows:
12 months
combined
net movem
ent
in funds,
included
in
Incoming Resources Movement
resources expended
f
in funds
f
Unrestricted funds
General fund 128,470 (110,162) 18,308
TOTAL FUNDS 128,470 (110,162) 18,308

31.12.22 31.12.21
E 6
INCOME AND ENDOWMENTS
Donations
and
legacies
Donations
Grants
1,430
4,000
4,275
29,500
5,430 33,775
Investment
income
Deposit account interest 911 23
Charitable
activities
Rents 41,601 23,553
Electricity 270 904
41,871 24,457
Other income
Miscellaneous
income
735 361
Rent from land
Insurance
claim
1,396 3,080
16,431
2,131 19,872
Total incoming resources 50,343 78,127
EXPENDITURE
Charitable
activities
Rates and water
Insurance
Light and heat
Telephone
1,757
5,830
4,594
565
451
5,522
2,094
302
Postage and stationery 16
Sundries 72
Repairs
Children's
Camp
Management
and administration
Gas
Cleaning
Pest Control
4,884
6,726
7,393
4,238
867
720
5,941
6,646
1,377
415
540
Refuse
Website costs
2,642
50
210
Subscriptions 544 184
Ground
maintenance
57 73
Repairs over F1500
Signage
31,812 12,157
171
72,679 36,171

31.12.22
f
31.12.22
f
31.12.21
Support costs
Management
Sundries 10
Finance
Bank charges 81 96
Governance costs
Accountancy 575 550
Total resources expended 73,335 36,827
Net (expenditure)/income (22,992) 41,300