OpenCharities

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

2023-03-31-accounts

31.3.23 31.3.22
Unrestricted Restricted Total Total
fund fund funds funds
Notes
INCOME AND ENDOWMENTS FROM
Donations
and legacies
326 326 10,739
Charitable
activities
Other 2,424 2,424 16,867
Other trading activities 58,030 58,030 40,926
Total 60,780 60,780 68,532
EXPENDITURE ON
Raising funds 7,092 7,092 7,414
Charitable
activities
Other 52,283 52,283 37,083
Other 385 385
Total 59,760 59,760 44,497
NET INCOME 1,020 1,020 24,035
Other recognised
gains/(losses)
Gains on revaluation offixed assets 1,323,437 1,323,437
Net movement
in funds
1,020 1,323,437 1,324,457 24,035
RECONCILIATION OF FUNDS
Total funds brought forward 73,531 515,350 588,881 564,846
TOTAL FUNDS CARRIED FORWARD 74,551 1,838,787 1,913,338 588,881
31.3.23 31.3.22
Unrestricted Restricted Total Total
fund fund funds funds
Notes
FIXEDASSETS
Tangible assets 13,683 1,838,787 1,852,470 530,276
CURRENT ASSETS
Debtors 5,786 5,786 5,332
Cash at bank 55,663 55,663 53,658
61,449 61,449 58,990
CREDITORS
Amounts
falling due within one year
(581) (581) (385)
NET CURRENT ASSETS 60,868 60,868 58,605
TOTAL ASSETSLESSCURRENT
LIABILITIES 74,551 1,838,787 1,913,338 588,881
NET ASSETS 74,551 1,838,787 1,913,338 588,881
FUNDS 10
Unrestricted
funds
74,551 73,531
Restricted funds 1,838,787 515,350
TOTAL FUNDS 1,913,338 588,881

31.3.23 31.3.22
Fundraising events 24,884 16,205
Bookings 33,146 24,793
Magazine income (72)
58,030 40,926

31.3.23 31.3.22
Administration 1 1
No employees
received emoluments
in excess off60,000
No employees
received emoluments
in excess off60,000
No employees
received emoluments
in excess off60,000
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund fund funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
10,739 10,739
Charitable
activities
Other 16,867 16,867
Other trading activities 40,926 40,926
Total 68,532 68,532
EXPENDITURE ON
Raising funds 7,414 7,414
Charitable
activities
Other 37,083 37,083
Total 44,497 44,497
NET INCOME 24,035 24,035
RECONCILIATION OF FUNDS
Total funds brought forward 49,496 515,350 564,846
6. COMPARATIVES FOR THE STATEMENT COMPARATIVES FOR THE STATEMENT OF FINANCIAL OF FINANCIAL ACTIVITIES - continued
Unrestricted Restricted Total
fund fund funds
TOTAL FUNDS CARRIED FORWARD 73,531 515,350 588,881
7. TANGIBLE FIXEDASSETS
Freehold Plant and
property machinery Totals
COST OR VALUATION
At 1 April 2022 515,350 109,195 624,545
Additions 2,904 2,904
Revaluations 1,323,437 1,323,437
At 31 March 2023 1,838,787 112,099 1,950,886
DEPRECIATION
At 1 April 2022 94,269 94,269
Charge for year 4,147 4,147
At 31March 2023 98,416 98,416
NET BOOK VALUE
At 31 March 2023 1,838,787 13,683 1,852,470
At 31March 2022 515,350 14,926 530,276
Cost or valuation at 31March 2023 is represented by:
Freehold Plant and
property machinery Totals
Valuation
in 2023
1,323,437 1,323,437
Cost 515,350 112,099 627,449
1,838,787 112,099 1,950,886
8. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.23 31.3.22
Trade debtors 811 1,137
Other debtors 4,975 4,195
5,786 5,332
9. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE FALLING DUE WITHIN ONE YEAR
31.3.23 31.3.22
Taxation and social security 196
Other creditors 385 385
581 385
10. MOVEMENT IN FUNDS
Net
movement At
At 1.4.22 in funds 31.3.23
Unrestricted
funds
General fund 73,531 1,020 74,551
Restricted
funds
Restricted fund 515,350 1,323,437 1,838,787
TOTAL FUNDS 588,881 1,324,457 1,913,338
Net movement in funds, included in the above are as follows:
Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted
funds
General fund 60,780 (59,760) 1,020
Restricted funds
Restricted fund 1,323,437 1,323,437
TOTAL FUNDS 60,780 (59,760) 1,323,437 1,324,457
Comparatives for movement in funds
Net
movement At
At 1.4.21 in funds 31.3.22
Unrestricted
funds
General fund 49,496 24,035 73,531
Restricted
funds
Restricted
fund
515,350 515,350
TOTAL FUNDS 564,846 24,035 588,881

Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 68,532 (44,497) 24,035
TOTAL FUNDS 68,532 (44,497) 24,035
Net
movement At
At 1.4.21 in funds 31.3.23
Unrestricted
funds
General fund 49,496 25,055 74,551
Restricted funds
Restricted fund 515,350 1,323,437 1,838,787
TOTAL FUNDS 564,846 1,348,492 1,913,338
Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted
funds
General fund 129,312 (104,257) 25,055
Restricted
funds
Restricted fund 1,323,437 1,323,437
TOTAL FUNDS 129,312 (104,257) 1,323,437 1,348,492

for the Year En ded 31March 2023
31.3.23 31.3.22
INCOME AND ENDOWMENTS
Donations
and
legacies
Donations 326 45
Exceptional
items
10,694
326 10,739
Other trading activities
Fundraising
events
24,884 16,205
Bookings 33,146 24,793
Magazine
income
(72)
58,030 40,926
Charitable
activities
Grants 2,424 16,867
Total incoming resources 60,780 68,532
EXPENDITURE
Other trading activities
Fundraising
event costs
7,092 2,288
Support costs
Management
Wages 5,109 4,741
Postage and stationery 598 325
ITexpenses 120 (90)
5,827 4,976
Other
Water 561 394
Insurance 3,283 2,743
Light and heat 7,929 7,538
Telephone 584 733
Repairs and renewals 26,560 19,856
Sundries 789 460
Cleaning 847 624
Bookkeeping 506 469
Donations 1.250 300
Depreciation oftangible fixed assets 4,147 3,731
46.456 36,848
Governance costs
Accountancy and legal fees 385 385
Total resources expended 59,760 44.497
Net income 1,020 24.035