| Pages | |||
|---|---|---|---|
| Charity Reference and Administrative | Details | 4 | |
| Chair's Foreward | |||
| Trustees' Annual Report |
|||
| Independent Auditor's |
Report | 22 | |
| Statement of Financial |
Activities | 24 | |
| Group and Company | Balance Sheet | 25 | |
| Group Statement of Cash Flows |
26 | ||
| Notes to the Financial | Statements | 27 |
| Company | Registration | Registration | Number | Number | 00734870 | |
|---|---|---|---|---|---|---|
| Charity Registration | Number | 243017 | ||||
| Registered | Social Landlord | Number | H2676 | |||
| Chair | ISackree FCCA | |||||
| Vice Chair | J Henwood | |||||
| Other Trustees | M Botterill | |||||
| R Mair | ||||||
| J Latham (Resigned 27 March 2023) | ||||||
| C Burke | ||||||
| JGreen | ||||||
| CStacey | ||||||
| W Hawtln | ||||||
| R Whittaker | (Resigned 30May 2022) | |||||
| G Bratby (Resigned 22 Sept 2022) | ||||||
| BCurtis (Resigned 06Oct 2022) | ||||||
| Chief Executive Officer | C Killeavy | |||||
| Corporate | Services | Director | M Ward | |||
| Registered | Office | St Rumbold's | Street | |||
| Lincoln | ||||||
| Uncolnshire | ||||||
| LN2 SAR | ||||||
| Banker | NatWest Bank Pic |
|||||
| 135Bishopsgate | ||||||
| London | ||||||
| EC2M 3UR | ||||||
| Auditors | Dexter fkSharps | |||||
| Rollestone House |
||||||
| 20-22 Bridge Street | ||||||
| Horncastle | ||||||
| Lincolnshire | ||||||
| LNB 5HZ | ||||||
| Solicitors | Chattertons | |||||
| St Swithin's | Court | |||||
| 1Flavian Road | ||||||
| Lincoln | ||||||
| LN2 4GR |
| ocial Housing Metrics |
||
|---|---|---|
| Metric | 2022-2023 | 2021-2022 |
| Reinvestment % |
1.29% | 0.0% |
| New Supply as a% of | 0 | 00% |
| Current Units |
||
| New Supply (non*ouslng) | 0% | 0.0% |
| as a %oftotal units | ||
| Gearing | -224% | 18.3% |
| EBITDA MRI Interest cover | 19.0 | -21.9 |
| Headline Social Housing | E16,801 | 214,368 |
| cost er unit |
||
| Operating Margin (Social |
0 16% | |
| Housin | ||
| Operating Margin (Overall) |
4.2% | -8.4% |
| Return on Capital Employed |
2.5% | 329% |
| Urueotr | lated | Rsatrloted | Endowment | 2023Total | M22 Total | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Notes | Funds | funds | Funds | Funds | Funda | |||||
| E | E | |||||||||
| Income | ||||||||||
| General Donagon 8 Other Income Income from ohargablo astir(gee |
41,878 | 617,913 | 659,5M | 111,689 | ||||||
| Housing 8Support (Indudlng | Nomad) | 2,787400 | 02,M7 | 2,M0,07S | 2,547,327 | |||||
| Nurswy end ChSdcare | MB,073 | 10,820 | 570,S02 | SM,SI0 | ||||||
| Ths Showroom gnctudlng Cgmblng) |
120,726 | 120,725 | 121,678 | |||||||
| Youth Wbrk SuppoA | 210,280 | N,170 | 309,4M | 140,308 | ||||||
| Giber Commurl07 Outreach |
3,486 | 172,040 | 175,626. | 432,076 | ||||||
| Other | 25,504 | 26,084 | 44,407 | |||||||
| Income from other trading | aogvhles | |||||||||
| Comme real Irodlng scSvlty | 288,249 | 288,240 | 185,01S | |||||||
| Inveabnent income |
602 | 682, | 13 | |||||||
| Total Incmne SxpendNure |
4,0e3,SM | S02rt07 | B,ste,sr0, | 4Ps22)fg | ||||||
| Fundralalng oosts |
47,956 | 47,0S8 | 30,M4 | |||||||
| Ccmmerdal badlng acSvlty |
207,056 | 207,0M. | 126,668 | |||||||
| gxpemlhure on oharsable |
soda(des | |||||||||
| Housing 6SuppoA (htdudlng | Nomad) | 8 | 2,8M,040 | 44,092 | 2,907,932 | 2,5M,042 | ||||
| Nursmy and Chsdcara |
8 | 822,000 | 10,416 | 833,106 | 640402 | |||||
| The Showroom fndudlng C5mung) |
e | 230,r86 | 239,756. | 159,286 | ||||||
| Youth Wbrk Supped | 0 | 203,137 | 02,722 | 375,059 | 340.8M | |||||
| Other Communsy Outreach |
8 | 41,248 | 321,810 | M2,804 | 844,163 | |||||
| Other | 8 | 32,4M | 32,408 | |||||||
| Total msouroos expended |
4PMNM | 450,045 | 42)or,e33 | 4434,742 | ||||||
| Nel Galas/(kwsss) an lnwnuments |
||||||||||
| Net (dofmll)gncome betore Taxporous |
tax for tho year | (2$4,277) | M4022 | 2M,545 | (344027) | |||||
| Net (desoNylnco me and nst movement |
In funds for | |||||||||
| the year Unreasaed gains/gooses) on |
nwalusson ofIbad ssseta |
(2S4~ | 002,022 | 20454$ | (341,027) | |||||
| esto(a | ||||||||||
| Net Inoome/(ex pendltum) before tnmefers |
(204~ | 802,022 | ||||||||
| Gross transfer between funds |
31,672 | (31,672) | ||||||||
| Not Income/(expendhura) before other |
mcognbred | |||||||||
| gains and losses Other mcognlsod Seiner(koeees) |
P02,705) | 4714$ | 208,544 | P44027) | ||||||
| Achuufal goes)/gain an desned benegl pension |
scheme | |||||||||
| Net Movement In funds Reoonoglstlon offunds |
(240,068) | 471,2M | 231,104 | P44027) | ||||||
| Total funds brought torward FKoryear adluatments |
(aa pmvlously | slated) | $2I240M | e,see,r00 | 9,180,634 | 0,034104 133540 |
||||
| Total funds canted forward | 8,381,702 | 4,010,038 | 9,3$1,028 | 0,1M,M4 |
| 2023 | 2023 | 2022 | 2022 | |||
|---|---|---|---|---|---|---|
| Notes | Group | Company | Group | Company | ||
| 8 | 8 | e | .8 | |||
| Fixed Assets | ||||||
| Intangible assets Tangible assets kweslments |
12 12 13 |
17,010 8,428,432 |
17,810, ' 0 0,426,683 . 8,408621 0,462,939 1. ' -::. -- ',1 |
|||
| 8,446,242 | 0,443,494' | 8,400,521; | $,4020 | |||
| Current Assets | ||||||
| Socks | e,eo2 | t,te3, | 24,533 | . 24,633 | ||
| Debtcm | 14 | 392,838 | 400,343' | 402455 | 420,708 | |
| Cash st bank and | In hand | 1 387037 | 1 320tsei | 1'259'513 | 082 | |
| 1,786,177 | 1,730,842' | 1,688'60'I, | .1,658,303 | |||
| CmdNors | ||||||
| Amounts falling due wllhln one year Net Current Assets |
15 | 412 182 1,373,995 |
387224 1,363,418' |
4'I . '1';821 |
' 6937 '1', 8;468 |
|
| Total Assets less cununt sableses | 9,020,237 | 9,808,912f | 9,87S.342 | 9,681,306 | ||
| Cmdltors | ||||||
| Amounts faang due after more than one year Net Assets |
16 | 428409 9391020 |
428409: 9370502 |
515,08 9180 . |
615700 91 800 |
|
| Funds | 19 | |||||
| unrestricted funds |
361I 605 | 3508270 ' | 3eetiest | 3850iyt5 | ||
| Revaiuelkrn reserve |
1 770187 | 1 770187 | 1770487 ' |
1770167 | ||
| Total unresblcted funds My place capital grant Other restricted funds |
5,3e1,792 2,904,226 1,105,810 |
e,ss0,486; 2,904,226 I 1,105,810' |
5, 1; 2,904228 634,580 |
5, e,go2 .2.&0IL226 004,680 |
||
| Endowment funds |
||||||
| Total Funds | 9391020 | 0378502 | 9180034 | 0186080 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Group | Group | |||||
| 8 | ||||||
| Cash provided by/(used In) operadng |
actlvldes | |||||
| Opem5ng (descsysurplus Adjustmsnts for: |
231,194 | . | '@4t652I7) | |||
| Depredation (Profit)/loss on disposal oflixed assets (ktcmase)/decrease In stock |
66,913 18,131 |
84,645 (st@@) |
||||
| (Increase)/decnmse In debtors Increase/(decrease) In creditors Movement on pension provision Net interest cost |
(49.665) 56,961 (65,171) 16,134 |
(tgjf3'll) -:(342fgft) |
||||
| Prior year adjustment | ||||||
| Met cash from operadng acgvides: | 201600 | |||||
| Cash flows from Investing activities |
||||||
| Interest income | 682 | ' -13 | ||||
| Proceeds from sale ofsxed assets Purchase oftangible sxed assets Purchase ofintangible fixed assets Cash provided by/(used in) Investing |
acgvttles | (87,824) ~128\0 ~90 002 |
42400 (105,'(85) |
|||
| Cash flows from gnanclng activities |
||||||
| Interest paid Repayment ofborrowlngs Cash provided by/(used in) gnandng activities |
(16,716) ~30106 ~90011 |
(1268'Eg) 18gte |
||||
| Increase/(decrease) in cash and cash |
equivalents | In ths year | 127,526 | (5316ttt1) | ||
| Cash and cash equlvatents at the beglnnkrg Total cash and cash equivalents atthe |
ofthe year end ofthe year |
1269613 1902001 |
1 | 1.324 |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| 2 | 6 | ||||||
| CommunW Renewal |
Fund | 77,060 | |||||
| Bno Fund | 8,000 | ||||||
| MCN Wave 11 | 0,900 | ||||||
| Wavo 2 Menhd Health | Fund | 0,025 | |||||
| Buldde Prevention Fund |
0,007 | ||||||
| Sslnsburys Nslghbourly |
Fund | 600 | |||||
| Uncoln Cathedral Funding |
21,306 | ||||||
| City efLincoln- Business | Revival Grant | 4,032 | |||||
| Arnold Clerk Nursery |
Fund | 1,000 | |||||
| Klckstart Grant | 11,710 | ||||||
| Paler Harrison Foundagorl |
16,000 | ||||||
| YEAProtect | 6,000 | ||||||
| Bugdlng Batter OpponunNes | 3,00S | ||||||
| Nomad Cans» Servk»s | 10,001 | ||||||
| Numsry - Woodlands | 3,44$ | $,334 | |||||
| Nmsery - Beginnings | 8,863 | 6nl14 | |||||
| Nununy uctlnl Movem |
423 | 91 | |||||
| BscChildren In Need |
Arts snd Music | 9,002 | |||||
| East Coast Youth Worker | 2,116 | ||||||
| COVID-10 6upport Rsgef | Grants | 26,100 | |||||
| HMRC JRS Furlough | Grant Funding | 001 | |||||
| Chgdren ln Neod Youth |
Fund(ng | 44,170 | |||||
| CAST Grant | S,aey | ||||||
| Reschhg Communttkw |
56,118 | 73,118 | |||||
| Ogve Heating Os Project | 040 | 1,002 | |||||
| ACREIDEFRA | 40,030 | 40,030 | |||||
| Age Friendly County Pragmnma | 23,500 | 47,000 | |||||
| Big Energy Ocl 21 | 1,614 | 2,600 | |||||
| Btg Energy Oct 22 | 2,625 | ||||||
| Ags Friendly Fuhlres | |||||||
| Anggan Water- Water | Saving Convrvrnlty | Partnership | 10,000 | 10.000 | |||
| Ags-Friendly East Undsey Prfnalpel |
Otncer | 21,791 | |||||
| Cormecthg Corrmunlses |
|||||||
| Dace octSo | 1,158 | ||||||
| Lines Compard | 11,013 | 4,000 | |||||
| D2N2 Compact | 11,480 | 8,750 | |||||
| Women In Business |
14,813 | ||||||
| Dance Your Ceres Away | 5,000 | ||||||
| LCFCaylhorpe | 6,000 | ||||||
| Inspire 2022 | 11,550 | ||||||
| Wave 12Shine SPFWeve 3 |
9,008 9,904 |
||||||
| EAT | S,000 | ||||||
| Good Prscsce Mentom | Sl,304 | ||||||
| Comnwnlty Manera |
10,000 | ||||||
| Muhlply Champions Wave 2Menial Health |
1,000 12,000 |
||||||
| NHS Psycoiherapy | 20,000 | ||||||
| The Posglve Path | 39,800 | ||||||
| Cuber | 410 | ||||||
| DCMS Outdoor Learning |
Grant | 1,200 | |||||
| Age Frlendy Awareness | Training |
| Expenditure on Housin |
g Operations (Including Monad Hon |
wless Prelect) | |
|---|---|---|---|
| 2022 | |||
| People Rekded l4eeem ent and Admfnlshatke IT,Oglce and Marketing |
1,139,227 1,006,743 47,771 |
1,003,580 650,927 57476 |
|
| Deprsckraon | 27,652 | ||
| Rooms Maintenance 0eaupanoy Ccats (Rent |
and U5Mes) | 134,823 433,373 |
157,084 |
| Resident Related Exprmdlture | 18,604 | 6,592 | |
| Other | 98,739 ~80783 |
84,199 ~M |
|
| Het Inconwf(outgoing) | Resources | ' | |
| 2023 | 2022 | ||
| Het resources are stated | aller charglngr(credltlng):- | 5 | 6 |
| rtudltol's mmunemson |
| Registered | Registered | Charity | Number 243017 | |||
|---|---|---|---|---|---|---|
| Notes tothe Financial | Statements | forthe Year ended | 31 INarch | 2023 | ||
| StaffCosts | ||||||
| 2023 | 2022 | |||||
| Wages and salaries Employer's National Insurance Pension contributions |
2,664,614 205,082 94 214 |
2,263,473 177,000 96619 |
||||
| 2953890 | 2 | 627092 | ||||
| Employees | ||||||
| Average number ofemployees | based | on | ||||
| headcount, not FTE, (Indudlng employees) employed during |
part time the year. |
2023 | 2022 | |||
| Housing &Support (Including Nomad Nursery and Chlldcare The Shovvroom (Including Climbing) Youth Work Support Management and support Other Community Outreach |
&Retail | Support) | 43 28 16 21 27 10 |
33 28 13 12 31 15 |
||
| 145 |
| Land and | Land and | |||||||
|---|---|---|---|---|---|---|---|---|
| Buildings | Buildings | My Place | Capital Grant | |||||
| (Social | (Non- | Plant and | Land and | Plant and | ||||
| Housing) f |
Social) 8 |
machinery | buildings 6 |
machinery 6 |
6 | |||
| Cost | ||||||||
| At I April 2022 | 4,706,524 | 633,383 | 1,162,316 | 2,900,000 | 612,653 | 9,914,855 | ||
| Additions | 60,928 | 6,000 | 20,896 | - | - | 87,824 | ||
| Dlsposals | (85,454) | - | (11,107) | (96,561) | ||||
| Revaluation | ||||||||
| Reclassfffcatfonl | ||||||||
| Transfer | ||||||||
| AI31 M 32023 |
4 767 452 | 539363 | I 037 757 | 2 900000 | 3111546 | 99M'118 | ||
| Depreciation | ||||||||
| At 1 April 2022 | 899,907 | 608,427 | 1,508,334 | |||||
| Charge for year | 65,913 | 65,913 | ||||||
| On disposals | (85,464) | (11,107) | (96,561) | |||||
| Depreciation | Adi. | |||||||
| At 31 March | 2023 | 880,366 | 597,320 | 1,477,686 | ||||
| Net book value | ||||||||
| at 31 March | 2022 | 4,706,524 | 533,363 | 262,408 | 2,900,000 | 4,226 | 8,406,621 | |
| A13116 I |
2023 | 4767452 | 539383 | 217391 | 2900000 | 4226 | 8428432 |
| investments Company |
||||
|---|---|---|---|---|
| Cash and | ||||
| Listed | Settlements | Shares in Group | ||
| Investments | Pendlna | Total | undertaklnas | |
| Market Value | ||||
| Al 1 April 2022 | ||||
| Addlllons | ||||
| Dlsposels | ||||
| Revaluations | ||||
| At 31Marsh 2023 |
| 17 | Creditors: | Creditors: | Araounte paging Due Aner Mme Than |
Araounte paging Due Aner Mme Than |
Araounte paging Due Aner Mme Than |
One | Year toontlnued): | Year toontlnued): | Secured Assets/Creditors | Secured Assets/Creditors |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2922 | |||||||||
| Loan | Loan | |||||||||
| Value | NBV | Value | NBV | |||||||
| 8 | 8 | 8 | f. | |||||||
| 4 Vernon | Street | NatWest bank loan | 14,928 | 150,000 | 24,611 | 160,000 | ||||
| secured on the | ||||||||||
| property - charge | ||||||||||
| dated 9October 2012 | ||||||||||
| 4Arboretum | View | NatWest bank loan | 15,028 | 135,000 | 23,352 | 135,000 | ||||
| secured on land and | ||||||||||
| buildings -charge |
||||||||||
| dated 9October 2012 | ||||||||||
| 4 Monks | Way | NstWest bank loan | 91,631 | 195,000 | 100,831 | 195,000 | ||||
| secured on land and | ||||||||||
| buildings -charge |
||||||||||
| dated 31 October 2014 | ||||||||||
| Rasen House | NsiWest bank loan | 246,392 | 401,493 | 252,281 | 401,493 | |||||
| secured on land snd | ||||||||||
| buildings -charge |
||||||||||
| dated 12August 2016 |
| Leasing Agreements | |||
|---|---|---|---|
| Minimum lease psvments | under non-cancellable | operation leases fall | due ss follows: |
| 2023 f |
2022 2 |
||
| Within one year Between One snd 0ve years |
132,687 164873 |
133,747 90384 |
|
| ~297560 | ~224 131 |
| Asst 1 Aprg 2022 |
Prior Year Adlushnent |
Net Movement in funds |
Transfers between funds |
As st 31 March 2923 |
|||
|---|---|---|---|---|---|---|---|
| Value | Value | ||||||
| 8 | 8 | ||||||
| Unrestricted funds |
|||||||
| General fund | 3,398,298 | (374,671) | 129,487 | 3,163,214 | |||
| Trading subsidiary | (5,054) | 68,293 | (47,916) | 13,324 | |||
| Other Commerdsl | Trad/ng | 68,417 | 14,001 | 72,418 | |||
| RevduaSon restvve Designated funds |
1,770,187 | 1,770,187 | |||||
| Ma)or Repahs Reserve | 102,574 | 102,674 | |||||
| Me)or Pro)acta Fund | 297426 | 247428 | |||||
| Restricted funds | 6,621,848 | (294,277) | 31,672 | 6,369,143 | |||
| My Place grant | 2,904,226 | 2,904226 | |||||
| Showroom Actlvlty |
centre | 7,414 | (892) | 8,622 | |||
| Nomad - Emergency | Shelter | 238,632 | 614,140 | (2,450) | 850,322 | ||
| Housing | 21,489 | (10,222) | 11,256 | ||||
| Other~es | 129,772 | 2,384 | (14,974) | 117,162 | |||
| Ageing Legacy Fund Good ParcSce Mentors |
48,079 13,516 |
(40,390) (10,849) |
7,889 2,787 |
||||
| Slg Energy Saving | Network Oct 21 | 1,514 | 1,614 | ||||
| Slg Energy Saving | Network Oct 22 | 973 | 973 | ||||
| Age Friendly Fuktres | (92) | (92) | |||||
| D2N2 Compact | 6,000 | (1,350) | 4,850 | ||||
| Uncs Compact | 8,073 | 952 | 7,025 | ||||
| Ogve HeaBng (yl | 831 | 831 | |||||
| Reaching Communities |
105,951 | (60,261) | 6S,690 | ||||
| Women In au el ness |
2,339 | (488) | 1,861 | ||||
| Connecung Communltles |
46,428 | (3S,M1) | 9,84S | ||||
| ACRE/DEFRA | 8,088 | 8,089 | |||||
| Anglian Water - Water Saving Comm Partners | 9,736 | 9,735 | |||||
| CRF - CommunlSss | 21,263 | 1,463 (17,338) |
(3,926) | 1,483 0 |
|||
| Dance Yow Ceres | Avey | 4,995 | (2,027) | 2,968 | |||
| LCF Caythorpe | 8,000 | 5,000 | |||||
| Community Matters |
Warm Packs | 2539 | 2639 | ||||
| 3,638,788 | 502,823 | (31,572) | 4,010,038 | ||||
| Aduerlal Loss/ Gain |
22,649 | ||||||
| TOTAL FUNDS | ~9160834 | 231195 | 0 | ~9391828 |
| Notes tothe Financial Statements | forthe Year e | nded 31M | arch 2023 | |
|---|---|---|---|---|
| Movement in Funds congnued. . |
||||
| Net | ||||
| Incoming | Resources | Garne and | Igovement | |
| Resources | Expended | Losses | in Funds | |
| 2 | 2 | 2 | 2 | |
| Unrestrloted funds |
||||
| General fund |
3,765,662 | 4,140,233 | (374,571) | |
| Trading suhsldlary* Other Commerdal Trading |
270,404 17,846 |
204,111 3,844 |
68,293 14,001 |
|
| Revaluation reserve |
||||
| Deslgnated funds |
||||
| Major repshs reserve | ||||
| Major Projects Fund | 4,063,911 | 4,348,188 | (294,277) | |
| Restricted funds |
||||
| My Place grant Showroom Aogvlly centre Nomad - Emergency Shelter Housing Other |
837,883 42,838 113,000 |
692 23,743 21,149 11o,e3e |
(892) 614,140 21,489 2,364 |
|
| Ageing Legsoy Fund Good Practice Mentors tgg Ellergy Saving Nehvolk Ocl 21 Blg Energy Saving Network Oct 22 Age Friendly Futures D2N2 Compact Uncs Coltrpsct Ofve Heating Og Reaching Communities Women In Business Connecgng Communfges ACREIDEFRA Anggsn Water -Water Saving Comm Partnership LCC - Age Friendly County Programme CRF -Communllles |
(23,500) 1,614 2,826 11,460 11,012 840 68,119 49,030 10,000 1,463 |
18,890 47,233 1,852 92 12,810 10,060 9 108,380 488 36,681 4?941 286 17,338 |
(40,390) (10,849) 1,614 973 (92) (1,360) 952 831 (eo,?et) (488) (35,681) 8,089 9,736 1,463 (17,338) |
|
| Dance Your Ceres Away | 2,027 | (2,027) | ||
| LCFCaythorpe Community Matters (Warm Packs) |
10000 962,466 |
7461 469,845 |
2539 602,823 |
|
| Actuarial Loss/ Gain |
22,649 | 22,849 | ||
| TOTAL FUNDS | 3 | 22343 | 2311 4 |
| As at 1 Aprg 2021 |
Prior Year AdJualmsnt |
Net Movement In funds |
Transfers between funda |
As st 31 March 2022 |
||
|---|---|---|---|---|---|---|
| Value | Value | |||||
| 6 | 6 | |||||
| Unrsatrtcted funds |
||||||
| General fund |
3,361,698 | (23,937) | 3,398~ | |||
| Tmdhrg subsidiary | (6,097) | 89,4eo | 63,363 | |||
| RsvaluaUon reserve Designated funds |
1,770,187 | 1,770,167 | ||||
| MaJor Repslm Reserve | 102,674 | 102,674 | ||||
| MsJor Projects Fund | 297426 | 297426 | ||||
| Restricted funds | 5,625,786 | 36,623 | 80,639 | 6,621,848 | ||
| My Plass gntnt Showroom Acevtty centre Nomad -Emergency Shelter |
2,911,849 14,763 238,632 |
630 | (7,823) (7,869) |
2,904,226 7,414 238,632 |
||
| Housing Sports end Utness Other From Community Llncs |
16,667 3,606 236,622 |
(79,998) | (15,687) (3,608) (26,764) |
129,772 | ||
| Age Fdendly East Llndsay Prlnolpsl OIUcer Blg Lohery Fund- Ageing Batter Grant Blg Energy Saving Network Oct 19 |
11,686 508410 |
(133,540) | (10,686) (359,064) |
1,079 13,ete |
||
| Blg Energy Saving Network Oct Zo | ||||||
| Age Friendly Futures | (641) | 641 | ||||
| D2N2 Compact Llrlca Compact |
3,566 4,486 |
2,444 1,688 |
6,000 6,073 |
|||
| Olive Healing OU |
||||||
| Reaching ComnwnlUes Women In Business Connecting Convnunlees ACREIDEFRA |
110,746 2,934 49,912 |
(4,794) (ege) (4,486) |
105,951 2,339 46,426 |
|||
| AngUsn Water - Water Saving Comm Partners LCC - Age Friendly County Programma CRF - Communllles Dance Your Cares Away LCFCsylhorpe |
1,600 | (1,600) 47,000 21,263 4,9se 5,000 |
47,000 21,263 4,996 5,0OO |
|||
| TOTAL FUNDB | 4,110,316 01 |
(133,540) ~13300 |
(377,450) ~001.003 |
(60,639) ~0 |
3,638,788 0100000 |
| Net rrevement In funds Induded abo |
ve ere as fogows:- | ||||
|---|---|---|---|---|---|
| Net | |||||
| mov8nlent | |||||
| Incoming | Resotacss | Gains and | in funds | ||
| r8sourc88 f |
expended f |
losses f |
2021/22 | ||
| Unrestricted funds |
|||||
| General fund | 3,444,313 | 3,468,260 | (23,937) | ||
| Trading subsldlary |
186,016 | 126,666 | 69,460 | ||
| Revslusgon reserve |
|||||
| Designated funds |
|||||
| MSJor Repairs Reserve | |||||
| MaJor Pro)acts Fund | |||||
| 3,629,328 | 3,693,805 | 36,623 | |||
| Restricted funds | |||||
| My Place grant Showroom Actlvky centre |
9,882 | 9,362 | 630 | ||
| Nomad - Emergency Shelter | |||||
| Housing | |||||
| Sports 8nd fllnsss Other |
164,181 | 234,167 | (79,996) | ||
| From Community Lines |
|||||
| Age Friendly East Llndssy Prlndpsl Ofgcer Blg Lottery Fund- Ageing Better Grant fgg Energy Saving Network Oct19 Blg Energy Saving Network Oct20 A98 Friendly Futures D2N2 Compact Uncs Compact |
21,792 1,169 2,600 630 6,76O 4,988 |
32,378 359,064 1,169 2,600 (111) 4,3O6 3,400 |
(10,686) (369,064) 641 2,444 1,668 |
||
| Ogve Heating Oil |
1,882 | 1,682 | |||
| Reaching Commungles Women in Buslnsm |
73,119 14,613 |
77,913 16408 |
(4,794) (696) |
||
| ConnecUng Communlges |
30,000 | 34,486 | (4,486) | ||
| ACRE(DE FRA Anggan Water - Water Saving Comm Parlnershlp LCC - Age Friendly County Programme CRF - Communhles |
49,030 10,000 47,000 28,181 |
49,030 11,600 4,918 |
(1,600) 47,000 21,283 |
||
| Dance Your Cares Away LCF Csylhorpe |
6,MO 6,000 |
6 | 4,996 5,000 |
||
| 463,487 | 840,937 | (377,460) | |||
| TOTALFUNDS | 422221 | 4424 42 |
341927 |
| Withfn one | One to two | Ttvo to five | After flve | After more than one |
||||||
|---|---|---|---|---|---|---|---|---|---|---|
| year | years | years | years | year | Totsf | |||||
| E | E | |||||||||
| Aa | st | 31 | March | 2023 | ~30108 | 30108 | 74711 | 104819 | 134927 | |
| As | st | 31 | March | 2022 | 26484 | 26484 | 79462 | 32616 | 138661 | 166036 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| 6 | ||||
| Profit/(loss) | before tsx | 18,377 | 21689 | |
| The aggregate | ofthe assets, liabilities and funds wss | |||
| Assets Liabilities |
117,766 ~104442 |
68,115 ~e3168 |
||
| Funds | 13324 | 6053 |
| Connected person | Details oftransaction | Income/ (Expenditure) In the year |
Debtor/ (Creditor) at 31March 2022 |
|
|---|---|---|---|---|
| ISackraa-Chairman | ofthe Board | Rent(At Cost) | (3,181) |