| 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 |