| Reference and Administrative Information |
Reference and Administrative Information |
|
|---|---|---|
| Report ofthe Trustees | 2-6 | |
| Report ofthe Independent | Examiner | |
| Statement ofFinancial Activities | ||
| Balance Sheet | ||
| Notes Forming Part ofthe | Financial Statements | 10-14 |
| Unrestricted | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|
| Notes | Funds | Funds | 2022 | 2021 | ||
| Income from: | ||||||
| Grants | 54,0557 | 54,055 | 47,366 | |||
| Donations 8 sponsorship |
3,528 | 3,528 | 1,686 | |||
| Investments | 10 | 10 | 79 | |||
| Income from operations | 24,597 | 24,597 | 8,619 | |||
| Other Income | 54 | 11 | ||||
| Total income | 20,109 | 54,005 | 82,244 | 57,761 | ||
| Expenditure on: |
||||||
| Charitable activities |
11,244 | 15,800 | 27,044 | 14,358 | ||
| Raising funds | 339 | 339 | 15 | |||
| Management and administration |
13,338 | 38,255 | 51,593 | 52,768 | ||
| Total Expenditure | 24,921 | 04,D55 | 70,976 | 67,141 | ||
| Net (expenditure) | Iincome | 3,268 | 3,260 | ~9,300 | ||
| Reconciliation of |
funds | |||||
| Total funds broughtforward | 9 | 103,955 | 103,955 | 113,335 | ||
| Total funds carried forward | 107,223 | 1D7,223 | 103,955 |
| Notes | 2022 | 2021 | ||||
|---|---|---|---|---|---|---|
| Fixed assets | ||||||
| Tangible fixed assets |
1 | 320 | 2 221 | |||
| Current assets | ||||||
| Cash at bank | 95,474 | 93,278 | ||||
| National Savings income |
bond | 9,000 | 9,000 | |||
| Debtors &prepayments | 3,721 | |||||
| Total current assets | 108,195 | 102,278 | ||||
| Current liabilities |
||||||
| Creditors &accrued expenditure |
0 | ~2.300 | ~500 | |||
| Net current assets | 105,895 | 101,728 | ||||
| Total assets | 102,223 | 103,055 | ||||
| Financed by: | ||||||
| General Funds | ||||||
| Unrestricted funds |
107,223 | 103,955 | ||||
| Restricted funds | ||||||
| 1D2,223 | 1D3,055 | |||||
| The financial statements | on pages | 10-14were | approved | by the Board ofTrustees on | ||
| ZK IO. |
2022 and | signed on their behalf by: | ||||
| Barry Hackett, Chairman | aniel Blake, Vice Chairman |
| estimated useful life as follo |
ws: | ||||
|---|---|---|---|---|---|
| Office equipment | 25% | Straight line basis | |||
| Centre equipment | 20% | Straight line basis | |||
| 2. Net income for ths year | 2022f | 2021f | |||
| Net incoming resources for the year is |
stated | ||||
| after charging: | |||||
| Independent examiner's |
remuneration | ||||
| Depreciation | 899 | 899 | |||
| 3.Tangible fixed assets | |||||
| Officef | Centre | Total E |
|||
| Cost | |||||
| At 1stApril 2021 | 9,463 | 4,337 | 13,800 | ||
| Additions | |||||
| Disposals | |||||
| At 31st March 2022 | 9463 | 4,337 | 13,800 | ||
| Depreciation | |||||
| At 1st April 2021 | 8,258 | 3,315 | 11,573 | ||
| Charge for the year | 558 | 341 | 899 | ||
| At 31st March 2022 | 8,816 | 3,656 | 12472 | ||
| Net book value | |||||
| At 31st March 2022 | 641 | 681 | 1,328 | ||
| At 31st March 2021 | 1,205 | 1,022 | 2,22? |
| 2022 | 2021 | ||
|---|---|---|---|
| Barclays | 86,605 | 84,398 | |
| HSBC 1 | 7,096 | ||
| HSBC2 | 7,097 | 1,784 | |
| 95,475 | 93,278 | ||
| 5.Debtors | 2022 | 2021 | |
| 6 | |||
| Prepayments | |||
| Accrued income | 3,721 | ||
| Other debtors | |||
| 3,721 | |||
| 6.Creditors: amounts | falling due within one year | 2022 | 2021 |
| 6 | |||
| Trade creditors | |||
| Accruals | 800 | 550 | |
| Deferred income |
1,500 | ||
| 2,300 | 550 | ||
| 7.StaffCosts | 2022 | 2021 | |
| 6 | |||
| Wages &Salaries | 42,400 | 42,605 | |
| PAVE & NIC | 2,317 | 4,279 | |
| Pensions | 1,852 | 2,229 | |
| 46,569 | 49,113 |
| 9.Statement offunds | 9.Statement offunds | 1Apr | Incoming | Resources | 31 Mar | |
|---|---|---|---|---|---|---|
| 2021 | resources | expended | 2022 | |||
| 6 | 6 | 6 | 6 | |||
| Restricted funds | ||||||
| Croydon | Council | 38,930 | 38,930 | |||
| Croydon | Relief in Need Fund | 9,445 | 9,445 | |||
| National | Lottery Community | Fund | 4,180 . | 4,180 | ||
| Ros Harding Trust |
1 500 | 1550 | ||||
| 54,055 | 54,055 | |||||
| Unrestricted funds |
||||||
| General | fund | 103,955 | 28,189 | 24,921 | 107,223 | |
| TOTAL | FUNDS | 103,955 | 82,244 | 78,976 | 107,223 |
| 2022 | 2021 | ||
|---|---|---|---|
| f | f | ||
| Ground floor space | 4,800 | 4,800 | |
| Waterside | centre house rooms | 12,600 | 12,600 |
| Total | 17,400 | 17,400 |
| Total | Total | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | 2022 | 2621 | |||
| INCOhIE | 6 | 6 | 8 | |||
| Grant - Croydon Council |
38,930 | 38,930 | 38,932 | |||
| Grant - National Lottery |
4,180 | 4,180 | 8,434 | |||
| Grant - Ros Harding Trust Grant - Croydon Relief in Need fund |
1,500 9,445 |
1,500 "vytr43 |
||||
| Members daily rate |
1 | 9,833 | 9,833 | 155 | ||
| Members daily rate |
2 | 1,536 | 1,536 | 37 | ||
| Members daily rate |
3 | 836 | 836 | |||
| Donations | 3,528 | 3,528 | 1,686 | |||
| Bank interest & investment | income | 10 | 10 | 79 | ||
| Exercise 8 activities | 1,522 | 1,522 | 208 | |||
| Membership | 1,000 | 1,000 | 375 | |||
| Outings & Parties |
1,893 | 1,893 | 570 | |||
| Fundraising Events |
10 | |||||
| Lunches &Snacks |
2,953 | 2,953 | 5,972 | |||
| Takeaway Meals |
4,254 | 4,254 | 1,152 | |||
| Rental Income | 770 | 770 | 140 | |||
| Other Income | 54 | 54 | 11 | |||
| TOTAL INCOME | 28,189 | 54,055 | 82,244 | 57,761 | ||
| EXPENDITURE | ||||||
| Staff costs | 8,315 | 38,255 | 46,570 | 49,148 | ||
| CVA rent, heat & lighting | 15,800 | 15,800 | 10,590 | |||
| Telephone & internet |
982 | 982 | 858 | |||
| Stationery, printing |
&office | supplies | 1,750 | 1,750 | 768 | |
| Lunches &Snacks | 8,839 | 8,839 | 3,105 | |||
| Insurance | 521 | 521 | 516 | |||
| Accountancy fees | 800 | 800 | 550 | |||
| Fundraising | 339 | 339 | 15 | |||
| Exercise 8 entertainment | 2,405 | 2,405 | 662 | |||
| Depreciation | 899 | 899 | 899 | |||
| Sundries /misc | 71 | 71 | 30 | |||
| 24,921 | 54,055 | 78,976 | 67,141 | |||
| SVRPLVS I(DEFICIT) | 3,268 | 3,268 | (9,380) |