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
Legal and Administrative Information
Report ofthe Trustees 2-4
Independent
Examiners'
Report
Statement ofFinancial Activities
Balance Sheet
Notes forming part ofthe Financial Statements 8-10
T/cefollowing pages do notform part oftlte statutory accounts:
Detailed Income and Expenditure Account
Detailed Balance Sheet 12

Notes Restricted Unrestricted Total Total
Funds Funds 2022 2021
g
Income and Endowments from
Donations
and legacies
Charitable
activities
25,000 25,000
Rents receivable
Investments
34,000
42
34,000
42
32,732
5
Total 25,000 34,042 59,042 32,737
Expenditure
on
Charitable
activities
Property expenses
Other
25,000
0
30,902
969
55,902
969
43,846
872
Total 25,000 31,871 56,871 44,718
Net Income/(Expenditure) 0 2,171 2,171 (11,981)
Reconciliation
ofFunds
Total funds brought forward 0 410,180 410,180 422,161
Total funds carried forward 0 412,351 412,351 410,180

Notes Restricted Unrestricted Total Total
Funds Funds 2022 2021
Fixed Assets
Tangible Assets 0 357,814 357,814 357,814
0 357,814 357,814 357,814
Current Assets
Debtors
Cash atBank and in Hand
4,337
52,603
4,337
52,603
5,179
48,281
56,940 56,940 53,460
Creditors
Amounts
falling due within one year
2,403 2,403 1,094
Net Current Assets 0 54,537 54,537 52,366
Total Assets less Current Liabilities 0 412,351 412,351 410,180
Total Net Assets 0 412,351 412,351 410,180
Funds
Unrestricted
Funds
0 412,351 412,351 410,180

2. Investment
Income
2022 2021
Interest on cash deposits 4Z
3. Property Expenses
2022 2021
g
Water rates 2841 3,013
Property
insurance
Vacant property
expenses
2838
896
2,598
204
Repairs and maintenance 2,144 15,223
Property
refurbishments
45,293 19,049
Independent
housing
ombudsman fees 0 0
Administration
fees
1,800 2,700
Professional
fees
90 812
Sundries 0
~55
02
247
~6
4. Other Costs
2022 2021
Audit and accountancy ~6 322

Dispensary Street Qual&ers Row Total
Alnwick Embleton
(3Houses) (4Houses)
Deemed Cost
I Januaiy 2022 ~100
Deemed Cost
31December 2022 175,000
North End North End
Longhoughton Longhoughton
(New build)
(6Houses) (2Houses)
Deemed Cost / Cost
I Januaiy 2022 1212000 281
Deemed Cost / Cost
31December 2022 120000 ~62 81 182814
~81
7. Debtors
2022 2021
Prepayments and Accrued Income
8. Creditors
Creditors: amounts falling due within one year
2022 2021
Accruals ~2403 ~14

2021
General Fund
Turnover
(Rents receivable)
35,723.08
32732 Overaccrued
last year
(1,723.08) 34,000.00
Grants 25,000.00
Direct Costs
3,013 Water rates 2,841.30
2,598 Property
insurance
2,837.65
15,223 Repairs and maintenance 2,143.84
19,049 Property refurbishments 45,293.04
812 Professional
fees
90.00
40,942 247 Sundry (inc death cert &waste removal) 0.00 53,205.83
(8,210) 5,794.17
Administrative
Expenses
204 Vacant property expenses 896.24
2,700 Administration
fees
1,800.00
3,776 872 Accountancy 969.00 3,665.24
(11,986) Operating
Surplus/(Deficit)
2,128.93
Other Income
Interest Receivable
5 Business premium
account
41.88 41.88
(11,981) Surplus/(Deficit)
on ordinary
activities before taxation 2,170.81
Tax on surplus
on ordinary
activities 0.00
(11,981) Surplus/(Deficit)
for the financial year
2,170.81
422,161 Funds brought forward 410,179.61
410,180 Funds carried forward 412,350.42
2021
Fixed Assets
Tangible Fixed Assets
357,814 Housing Properties 357,814.00
Current Assets
5,179 Debtors 4,337.02
Beni& Balances
45,058 Business Premium Account 40,514.86
3,224 Current Account 12,087.69
53,461 56,939.57
Creditors - amounts falling due within
one year
1,095 Creditors 2,403.15
52,366 Net Current Assets 54,536.42
410,180 Total Assets less Current Liabilities 412,350.42
Capital and Reserves
410,180 General Fund 412,350.42
410,180 412,350.42