SYMONDS GREEN COMMUNITY ASSOCIATION
Registered Charity No. 286415
ANNUAL REPORT AND ACCOUNTS FOR THE YEAR ENDED 31[ST] MARCH 2024
SYMONDS GREEN COMMUNITY ASSOCIATION INDEX
For the year ended 31[st] March 2024______ _____
| Page | |
|---|---|
| Trustees Annual Report | 1 – 4 |
| Reference and Administration | 1 |
| Structure, Governance and Management | 2 |
| Objectives and Activities | 3 |
| Achievements and performance | 3 |
| Financial Review | 4 |
| Reserves policy | 4 |
| Plans for the Future | 4 |
| Independent Examiners Report | 5 |
| Statement of Financial Activities (SOFA) | 6 |
| Balance Sheet | 7 |
| Cash Flow Statement | 8 |
| Notes to the Accounts | 9 – 17 |
SYMONDS GREEN COMMUNITY ASSOCIATION
Trustees Annual Report
For the year ended 31[st] March 2024_______ _____
REFERENCE AND ADMINISTRATION
| Name of Charity: | SYMONDS GREEN COMMUNTY | ASSOCIATION |
|---|---|---|
| Registered Charity No: | 286415 | |
| Principal Office: | Symonds Green Community Association | |
| Filey Close, Symonds Green, | ||
| Stevenage, Herts | ||
| SG1 2JW | ||
| Trustees: | Margaret Notley (T) | Chairperson |
| Sharon Taylor | Vice Chairperson | |
| Linda Coates | Treasurer | |
| Council members | Jackie Hollywell |
Councillor |
| Michael Downing | Councillor | |
| Lynda Coates | Carpet Bowls | |
| Janet Merrall |
Learning Zone | |
| Annette Gasson | Learning Zone | |
| Geoffrey Fisher | Royal British Legion | |
| Tony Cousins | Royal British Legion | |
| Isobel Gasson | Beavers, Cubs & Scouts | |
| Maria Grant | Irish Dancing | |
| Paula McLachlan | Mums and Toddlers | |
| John Morgan |
Church of Christ the King | |
| Jenny Brennan | Rince Mor Academy | |
| Non-voting Co-opted | ||
| Member: | Jackie Hollywell | (Community Development Officer) |
Page 1
SYMONDS GREEN COMMUNITY ASSOCIATION
Trustees Annual Report Continued For the year ended 31[st] March 2024_ ___________
STRUCTURE, GOVERNANCE AND MANAGEMENT
The Charity is an unincorporated organisation which is governed by a constitution dated 20[th] June 1984.
The individual member trustees and Honorary Officers are elected or appointed on an annual basis at the Annual General Meeting. In the event of a vacancy occurring within the Honorary Officers the Council can fill the vacancy from the Council membership. Junior members can appoint two from their membership to sit on the Council.
The constitution allows groups that meet the following criteria to appoint a representative to be a member of the Council:
-
Local statutory authorities and such voluntary organisations as operates in the area of benefit and satisfy the Council that they are an independent organisation or branch of an independent national or other organisation.
-
Sections shall be such groups as may, with permission of Council, be formed within the Association among the individual members for the furtherance of a common activity. Groups that currently meet these criteria are:
-
Stevenage Borough Council
-
Carpet Bowls group
-
Church group
-
Irish Dancing (Maria Grant)
-
Labour Party
-
The Learning Zone
-
Royal British Legion
-
Cub/ Beavers
-
At the Green Babies and Toddlers Group
-
Fishing club – (Non Affiliated)
-
Garden House Hospice.
All members of the Council must retire annually but are eligible for reappointment
At our AGM 17[th] January 2024 the following were elected to the Executive Committee at the AGM: Margaret Notley, Jackie Hollywell, Isobel Gasson, Lynda Coates, Sharon Taylor, Janet Merell, Annette Gasson and Michael Downing.
Page 2
SYMONDS GREEN COMMUNITY ASSOCIATION Trustees Annual Report Continued For the year ended 31[st] March 2024________
OBJECTIVES AND ACTIVITIES
The objects of the Association are:-
To promote the benefit of the inhabitants of Symonds Green and the neighbourhood without distinction of sex or of political, religious or other opinions by associating the local authorities, voluntary organisations and inhabitants in a common effort to advance education and to provide facilities in the interest of social welfare for recreation and leisure-time occupation with the object of improving the conditions of life for the said inhabitants.
To establish or secure the establishment of a Community Centre and to maintain and manage, or to cooperate with any local statutory in the maintenance and management of such a Centre for activities promoted by the Association and its constitute bodies in furtherance of the above objects.
The activities of the Association are:-
-
The Community Centre (2 halls)
-
Tea at the Green Cafe
These buildings are hired to affiliated and non-affiliated groups such as Beavers, Cubs, Baby and Toddler group, martial arts, Irish dancing, Carpet Bowls, a local church group and many more. They are also used for parties and other private bookings including fundraising events.
Office services including photocopying and typing provide much needed support to groups using the centres as a base for their activities. The Community Association now has its own Website - symondsgreen@symondsgreencc.co.uk; E-mail - symondsgreen@symondsgreencc.co.uk and Facebook sites for both the community centre and the café which are gaining more followers.
ACHIEVEMENTS AND PERFORMANCE
The Association measures its performance in terms of quantitative information rather than qualitative information (as it considers the continued use by organisations on a regular basis is almost a measure of the quality of the organisation) as it is easier to substantiate.
We are recovering from the effect of the global pandemic. Unfortunately, some groups did not survive the pandemic, so we lost revenue from these groups, including Weight Watchers and a local dance group, however, we’ve had some new groups starting at the centre including Qi Qwan Do Martial Arts, and Stevenage Borough Football Club which are building a good client base here.
FINANCE REVIEW
The attached financial statements show the current state of the finances that the council considers sound. Careful monitoring has been carried out to ensure the Association continues to operate efficiently for the community of Symonds Green.
Page 3
SYMONDS GREEN COMMUNITY ASSOCIATION Trustees Annual Report Continued For the year ended 31[st] March 2024 ____________
FINANCE REVIEW Continued
We no longer receive a grant from the local authority, which has proved challenging, but we do take advantage of the local Councillor’s community budgets for various projects. We have new groups that have started to hire both halls and we are taking bookings for weekend hire, this is starting to pick up again since the pandemic ceased.
We have had more lights put onto a sensor system, so this will help us with our energy costs. We have continued with the café opening of three days a week (from five) to condense costs of staffing, food purchasing and other outgoings and this is proving a successful change.
RESERVES POLICY
Symonds Green Community Association’s reserves policy aims to keep undesignated funds at a level equal to three months budgeted expenditure with an aim of not failing below six weeks budgeted expenditure. The trustees consider this level is required to demonstrate stability and security to beneficiaries, funders, supporters and employees.
The trustees consider it prudent to hold this level of reserves to:
-
a) Fund the start up costs of developments that will enable the Association to meet its aims and objectives
-
b) Allow for fluctuations in income due to delayed receipt of statutory and/or contract payments
-
c) Meet unplanned but necessary expenditure
The level of reserves is monitored and reviewed by trustees twice a year.
PLANS FOR THE FUTURE
Our plans for the future include attracting new groups to hire both halls of the centre and to work with our current groups to offer a range of clubs and activities for the people of Symonds Green and the wider communities in Stevenage. We are working in partnership with other charities such as the NHS and the local hospice (Garden House Hospice) and we continue to forge partnerships with other organisations. We continue to collect food for a local food bank and this is ongoing. We will endeavour to raise money for the association including holding our annual Christmas fete which has been very well attended by the community.
We continue to implement new ideas into the café and also open the café on event days such as our Christmas fete.
Approved by the Trustees and signed on their behalf by:
Margaret Notley Chairperson Date:
Page 4
SYMONDS GREEN COMMUNITY ASSOCIATION REPORT OF THE INDEPENDENT EXAMINER For the year ended 31[st] March 2024
I report on the accounts for the year ended 31[st] March 2024, which are set out on pages 6 to 17.
Respective responsibilities of trustees and examiner
The charity's trustees are responsible for the preparation of the accounts. The charity’s trustees consider that an audit is not required for this year under section 144 of the Charities Act 2011 (“the Charities Act”) and that an independent examination is needed.
It is my responsibility to:
-
examine the accounts under section 145 of the Charities Act,
-
to follow the procedures laid down in the general Directions given by the Charity Commission (under section 145(5)(b) of the Charities Act, and
-
to state whether particular matters have come to my attention.
Basis of independent examiner’s report
My examination was carried out in accordance with general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a ‘true and fair’ view and the report is limited to those matters set out in the statement below.
Independent examiner’s statement
In connection with my examination, no matter has come to my attention:
-
which gives me reasonable cause to believe that in, any material respect, the requirements:
-
to keep accounting records in accordance with section 130 of the Charities Act; and
-
to prepare accounts which accord with the accounting records and comply with the accounting requirements of the Charities Act
-
have not been met; or
-
to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.
Dated :
Jane M E Seymour Community Accountant Orchard Villa, 2B Regent Street Stotfold, Hitchin Herts. SG5 4ED
Page 5
SYMONDS GREEN COMMUNITY ASSOCIATION STATEMENT OF FINANCIAL ACTIVITIES
For the year ended 31[st] March_2024 __________
| Notes Income from: Donations and legacies 2 Charitable activities 3 Other 4 Total income Expenditure on: Charitable activities 6 Total expenditure Net income/(expenditure) Net movement in funds Total Funds brought forward Total funds carried forward 15 |
2024 2023 Unrestricted Restricted Total Total Funds Funds Funds Funds £ £ £ £ 14,969 - 14,969 18,144 50,212 580 50,792 48.488 2,167 - 2,167 1,711 |
|---|---|
| 67,348 580 67,928 68,343 74,227 1,617 75,844 73,346 |
|
| 74,227 1,617 75,844 73,346 (6,879) (1,037) (7,916) (5,003) (6,879) (1,037) (7,916) (5.003) 24,952 4,106 29,058 34,061 |
|
| 18,073 3,069 21,142 29,058 |
Page 6
SYMONDS GREEN COMMUNITY ASSOCIATION BALANCE SHEET
As at 31[st] March 2024 __________
| Notes Fixed Assets Tangible fixed assets 9 Current Assets Debtors & prepayments 10 Cash at bank and in hand Total Current Assets Creditors: Amounts falling due within one year 11 Net Current Assets Net Assets Funds of the Charity Unrestricted funds General funds Restricted funds Herts Community Foundation/Garden Equipm Funding Locality Budget – CCTV & Centre Equipment Locality Budget – Coffee Bar Fencing Locality Budget – Newsletter Locality Budget – Coffee Bar, Tables, PPE, Security & Laptop Locality Budget – Events Locality Budget – Repairs and Replacements Stevenage Community Trust – Printer Co-Operative Covid-19 Omicron Grant SBC Grants 2021/22 & 2022/23 Total Restricted Total Funds 15 |
2024 £ 721 1,449 24,269 25,718 (5,297) 20,421 21,142 18,073 18,073 33 113 702 480 281 145 32 104 215 442 522 3,069 21,142 |
2023 £ 962 1,567 30,653 |
|---|---|---|
| 32,220 (4,124) |
||
| 28,096 | ||
| 29,058 | ||
| 24,952 | ||
| 24,952 44 151 702 480 347 145 43 139 287 1,187 581 |
||
| 4,106 | ||
| 29,058 |
Approved by the Trustees on the and signed on their behalf by:
…………………………………… ………………………….…………
Chairperson
The notes on pages 9 to 17 form part of these accounts
Page 7
SYMONDS GREEN COMMUNITY ASSOCIATION STATEMENT OF CASH FLOW
As at 31[st] March_2024 __________
| Notes Cash flows from operating activities: Net cash provided by operating activities 17 Cash flows from capital expenditure & investing activities: Purchase of equipment Net cash provided by capital expenditure & investing activities Change in cash and cash equivalents in the reporting period Cash and cash equivalents at the beginning of the reporting period Cash and cash equivalents at the end of the reporting period |
2024 2023 £ £ (6,384) (4,946) - - |
|---|---|
| - - |
|
| (6,384) (4,946) 30,653 35,599 |
|
| 24,769 30,653 |
Page 8
SYMONDS GREEN COMMUNITY ASSOCIATION NOTES TO THE ACCOUNTS for the year ended 31[st] March 2024 ___________
1 ACCOUNTING POLICIES
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, Accounting and Reporting by Charities: Statement of Recommended Practice (revised 2015); Charities Act 2011 and Regulations made thereunder; and with applicable accounting standards.
Depreciation policy
Tangible fixed assets are depreciated over the estimated useful economic lives. The depreciation rate currently in use for all fixed assets held for use by the charity is 25% on the reducing balance.
Fund accounting
Funds held by the charity are either:
Unrestricted general funds
These are funds which can be used in accordance with the charitable objectives at the discretion of the trustees.
Designated funds
These are funds set aside by the trustees out of unrestricted general funds for specific future purposes or projects.
Restricted funds
These are funds that can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Resources Expended
Resources expended are included in the Statement of Financial Activities on an accruals basis, inclusive of any VAT which cannot be recovered. Resources expended have been analyzed and where a cost can be directly attributed to a function of the charity we have allocated 100% of the cost to this function.
Resources that are expended that cannot be applied to one particular category have been apportioned as follows:
90% of the Centre Managers Salary, 50% Admin Assistant salary, 100% of the cleaning and caretaking staff salaries with the same proportion of Employers National Insurance have been apportioned to Running costs of the Centres on the basis of staff time. The balancing 10% Centre Managers Salary and 50% Admin. Assistant and a proportion of the Employers National Insurance have been apportioned to Support costs on the same basis.
Printing, Postage and Stationery and Telephone costs have been allocated at 25% to Centre Running Costs and 75% to Support costs based on the estimated usage.
Page 9
SYMONDS GREEN COMMUNITY ASSOCIATION NOTES TO THE ACCOUNTS for the year ended 31[st] March 2024 ________
Incoming Resources
All income is accounted for when the Charity has entitlement, there is certainty of receipt and the amount is measurable. Income is accounted for on a receivable basis, except for hall deposits that relate to bookings in a future accounting period, the income is deferred until those periods.
| 2 Income from Donations and Legacies Estimated rental value of premises Relief from rates 2022/23 no funds were restricted. 3 Income from Charitable Activities Hall Hire Coffee Bar takings Locality Budget/SBC Grants Office Services Affiliation Fees |
Unrestricted Restricted 2024 £ 9,900 - 9,900 5,069 - 5,069 14,969 - 14,969 Unrestricted Restricted 2024 £ 31,253 - 31,045 17,500 - 17,500 - 580 580 1,279 - 1,279 180 - 180 |
2023 £ 12,000 6,144 |
|---|---|---|
| 18,144 | ||
| 2023 £ 31,045 14,380 1,988 1,015 60 |
||
| 50,212 580 50,792 |
48,488 |
2022/23 restricted funding of £1,988 was received for White Board & Restock/replenish Charity Café for Events, Refreshments and Children's Activity Equipment, Outdoor Games and Equipment, Supplies & Equipment for Christmas Fete, Heaters, patio parasols, children's activities, Air Con Unit and Food Poverty Grant.
| 4 Income from Other Employment Allowance Events |
Unrestricted Restricted 2024 2023 £ £ 1,515 - 1,515 1,331 652 - 652 380 |
|---|---|
| 2,167 - 2,167 1,711 |
2022/23 no funds were restricted.
Page 10
SYMONDS GREEN COMMUNITY ASSOCIATION NOTES TO THE ACCOUNTS
for the year ended 31[st] March 2024___________
| Activity | |||||
|---|---|---|---|---|---|
| Analysis of Expenditure on Charitable | undertake | Support | |||
| 5 | Activities 2023/24 | Note | n directly | Costs | Total |
| £ | £ | £ | |||
| Community Centre | 6 | 53,434 | 4,902 | 58,336 | |
| Coffee Bar | 6 | 13,872 | 2,019 | 15,891 | |
| Restricted Funds – Repairs and | |||||
| Replacements | 7 | 796 | - | 796 | |
| Coffee Bar Restricted Expenditure | 8 | 821 | - | 821 | |
| Total | 68,923 | 6,921 | 75,844 | ||
| Support costs have been allocated based on staff | cost, 70.83% Centre and 29.17% Coffee Bar |
| Activity | ||||
|---|---|---|---|---|
| Analysis of Expenditure on Charitable | undertake | Support | ||
| Activities 2022/23 | Note | n directly | Costs | Total |
| £ | £ | £ | ||
| Community Centre | 6 | 51,523 | 4,325 | 55,848 |
| Coffee Bar | 6 | 12,068 | 2,012 | 14,080 |
| Restricted Funds – Repairs and | ||||
| Replacements | 7 | 2,160 | - | 2,160 |
| Coffee Bar Restricted Expenditure | 8 | 1,258 | - | 1,258 |
| Total | 67,009 | 6,337 | 73,346 | |
| Support costs have been allocated based on staff | cost, 68.25% Centre and 31.75% Coffee Bar |
| 6 Charitable Expenditure Unrestricted Charitable Activities-Centre Salaries and NIC Payroll Charges Notional rent and rates Water Rates Light & Heat Premises Expenses, Laundry & Cleaning Security Repairs & Renewals Printing, Postage, Stationery etc Insurance Telephone Licenses Office Equipment Professional Fees for HR Staff Training Publicity & Events Depreciation |
2024 £ 22,084 197 14,969 778 6,217 7,741 - 41 40 474 90 511 - 216 - 53 6 53,434 |
2023 £ 18,038 147 18,144 105 4,040 9,233 198 53 16 536 81 536 12 216 6 153 9 |
|---|---|---|
| 51,523 |
Page 11
SYMONDS GREEN COMMUNITY ASSOCIATION NOTES TO THE ACCOUNTS
for the year ended 31[st] March 2024_______
| 6 Coffee Bar Salaries and NIC Payroll Charges Coffee bar food and drink purchases Coffee Bar Card Charges Coffee bar equipment purchases Support costs attributed to Centre Activities Charity Administration Salaries Payroll Charges Travel & Subsistence Printing, Postage, Stationery etc Telephone Membership Internet charges Depreciation Sundries Governance Independent Examiner's Fee(See note 18) Trustee Expenses Total Support 7 Restricted Charitable Expenditure Charitable Activities – Repair & Replacements HPB Covid-19 Recovery Equipment, repairs & replacements Depreciation Cleaning, Waste disposal & PPE Stationery Publicity & Events 8 Coffee Bar Restricted Expenditure Coffee bar food and drink purchases Coffee bar equipment purchases and other |
2024 2023 £ £ 9,096 8,532 109 156 4,412 3,155 162 199 93 26 |
||
|---|---|---|---|
| 13,872 12,068 |
|||
| 2024 2023 £ £ 4,878 4,471 174 177 30 - 121 48 272 244 35 35 940 872 2 3 - 54 |
|||
| 6,452 5,904 |
|||
| 2024 2023 £ £ 440 400 29 33 |
|||
| 469 433 |
|||
| 6,921 **6,337 ** |
|||
| 2024 2023 £ £ - 180 8 620 233 309 351 88 - 10 229 51 |
|||
| 821 1,258 |
|||
| 2024 2023 £ £ 796 2,110 - 50 |
|||
| 796 2,160 |
Page 12
SYMONDS GREEN COMMUNITY ASSOCIATION NOTES TO THE ACCOUNTS
for the year ended 31[st] March 2024_______
| 9 Fixed assets Play Equip ment Office equipment Fixtures and fittings Total Cost £ £ £ £ At 1 April 2023 5,997 1,149 2,936 10,082 Additions - - - - At 31 March 2024 5,997 1,149 2,936 10,082 Depreciation At 1 April 2023 5,953 694 2,473 9.121 Charge for the year 11 114 116 241 At 31 March 2024 5,953 694 2,473 9,121 Net book values At 31 March 2023 44 455 463 962 At 31 March 2024 33 341 347 721 10 Debtors & Prepayments 2024 2023 £ £ Debtors 646 1,090 Prepayments 803 477 1,449 1,567 11 Creditors: Amounts falling due within one year 2024 2023 £ £ Creditors 1,675 1,498 HMRC – PAYE & NI 779 737 Pension 92 81 Accruals 1,364 1,094 Hall Deposit Paid & Paid in advance 1,387 714 5,297 4,124 |
Play Equip ment Office equipment Fixtures and fittings Total £ £ £ £ 5,997 1,149 2,936 10,082 - - - - |
Play Equip ment Office equipment Fixtures and fittings Total £ £ £ £ 5,997 1,149 2,936 10,082 - - - - |
|---|---|---|
| 5,997 1,149 |
2,936 10,082 |
|
| 5,953 694 11 114 |
2,473 9.121 116 241 |
|
| 5,953 694 |
2,473 9,121 |
|
| 44 455 |
463 962 |
|
| 33 341 |
347 721 |
|
| 2024 2023 £ £ 646 1,090 803 477 |
||
| 1,449 1,567 |
||
| 2024 2023 £ £ 1,675 1,498 779 737 92 81 1,364 1,094 1,387 714 |
||
| 5,297 4,124 |
12 Trustees' Remuneration and Expenses
No trustee remuneration has been directly or indirectly paid or payable for the year out of the funds of the charity to any trustee or to any person or person connected with any of them.
Page 13
SYMONDS GREEN COMMUNITY ASSOCIATION NOTES TO THE ACCOUNTS
for the year ended 31[st] March 2024_______
13 Employees' Remuneration
Total remuneration for the year (excluding employer's contributions) amounted to £34,533 (2023 - £29,765). No employee earned more than £30,000 p.a. The average number of paid staff for the year were four (four in 2022/23) split as follows:
| 2022/23) split as follows: | |||
|---|---|---|---|
| Running | Support | ||
| Centre | Costs | Coffee Bar | |
| Centre Manager | 90% | 10% | |
| Admin Assistant | 50% | 50% | |
| Book keeper | 100% | ||
| 1 Coffee Bar staff | 100% |
The total gross salaries of key management personnel are £20,033.
14 Reserves Policy
Symonds Green Community Association's reserves policy aims to keep undesignated funds at a level equal to three months budgeted expenditure with an aim of not falling below six weeks budgeted expenditure. The trustees consider this level is required to demonstrate financial stability and security to beneficiaries, funders, supporters and employees.
The trustees consider it prudent to hold this level of reserves to:
a) fund the start up costs of developments that will enable the Association to meet its aims and objectives
b) allow for fluctuations in income due to delayed receipt of statutory and/or contract payments.
c) meet unplanned but necessary expenditure.
The level of reserves is monitored and reviewed by trustees twice a year.
| Free Reserves | £18,048 |
|---|---|
| Three months running costs | £18,961 |
15 Fund Analysis
| Income Expenditure Net incoming Resources Total Funds B/fwd Total Funds C/Fwd Fixed Assets Current Assets Current Liabilities |
General Herts Comm Found/ Garden Equip Locality Budget- CCTV & Centre Equip Locality Budget – Events Sub - Total £ £ £ £ £ 67,348 - - - 67,348 74,227 11 38 - 74,276 |
|---|---|
| (6,876) (11) (38) - (6,928) 24,952 44 151 145 25,292 |
|
| 18,073 33 113 145 **18,364 ** |
|
| 25 33 113 - 171 23,345 - - 145 23,490 (5,297) - - - (5,297) |
|
| 18,073 33 113 145 18,364 |
Page 14
SYMONDS GREEN COMMUNITY ASSOCIATION NOTES TO THE ACCOUNTS
for the year ended 31[st] March 2024_________
15 Fund Analysis continued
| Income Expenditure Net incoming Resources Total Funds B/fwd Total Funds C/Fwd Fixed Assets Current Assets Current Liabilities Income Expenditure Net incoming Resources Total Funds B/fwd Total Funds C/Fwd Fixed Assets Current Assets Current Liabilities |
Sub - Total Locality Budget – Repairs & Replace Co-Op Locality Budget – Coffee Bar Fence Sub- Total £ £ £ £ £ 67,348 - - - 67,348 74,276 11 72 - 74,359 |
|
|---|---|---|
| (6,928) (11) (72) - (7,011) 25,292 43 287 702 26,324 |
||
| 18,364 32 215 702 19,313 |
||
| 171 32 215 - 418 23,490 - - 702 24,192 (5,297) - - - (5,297) |
||
| 18,364 32 215 702 19,313 |
||
| Sub- total Locality Budget – Newsletter Locality Budget – Coffee Bar Tables, PPE, Security & Laptop SCT - Printer Sub - Total £ £ £ £ £ 67,348 - - - 67,348 74,359 - 66 35 74,460 |
||
| (7,011) - (66) (35) (7,112) 26,324 480 347 139 27,290 |
||
| 19,313 480 281 104 20,178 |
||
| 418 - 199 104 721 24,192 480 82 - 24,754 (5,297) - - - (5,297) |
||
| 19,313 480 281 104 20,178 |
Page 15
SYMONDS GREEN COMMUNITY ASSOCIATION NOTES TO THE ACCOUNTS
for the year ended 31[st] March 2024___________
15 Fund Analysis continued
| Income Expenditure Net incoming Resources Total Funds B/fwd Total Funds C/Fwd Fixed Assets Current Assets Current Liabilities |
Sub- total Locality Covid-19 Omicron SBC Grants Various 21/22 & 22/23 SBC Grants Various 23/24 Sub - Total £ £ £ £ £ 67,348 - - 580 67,928 74,460 745 59 580 75,844 |
|---|---|
| (7,112) (745) (59) - (7,916) 27,290 1,187 581 - 29,058 |
|
| 20,178 442 522 - 21,142 |
|
| 721 - - - 721 24,754 442 522 - 25,718 (5,297) - - - (5,297) |
|
| 20,178 442 522 - 21,142 |
Fund balances outstanding from Co-Operative and Locality Budget holders to provided new equipment for the Community Centre and Coffee Bar.
Herts Community Foundation provided funding for garden equipment.
Locality Budget Holders provided funds to support the production of a newsletter.
21/22 Locality Budget Holders provided funds to support the coffee bar, purchase tables for the centre, PPE, security and the purchase of a laptop. This year funds have been provided to purchase baby changing equipment, card machine costs, curtains, an entrance mat and support for the coffee bar.
22/23 Locality Budget holders provided funds to support white board & restock/replenish charity café for events; refreshments and children's activity equipment; outdoor games and equipment; supplies & equipment for christmas fete; heaters, patio parasols, children's activities; air con unit; food poverty.
Stevenage Community Trust (SCT) provided funds to purchase a printer.
Omicron Hospitality and Leisure Grant Scheme - support for businesses over the winter months, where they will have been impacted by the rise in the Omicron variant. Grant values were based on rateable value of property they occupy.
23/24 Locality Budget holders provided funds to support the Christmas fete and also provide floor equipment and cleaning.
Page 16
SYMONDS GREEN COMMUNITY ASSOCIATION NOTES TO THE ACCOUNTS
for the year ended 31[st] March 2024___________
16 Volunteers
Volunteer information is as follows:
| Number | No of Hours | Total | |
|---|---|---|---|
| Activity | of Volunteers | per Volunteer | Hours |
| Functions | 5 | 14 | 70 |
| Handy Man/ Caretaker | 2 | 90 | |
| Coffee Bar | 2 | 520 (10 Per Week) | |
| Office staff | 1 | 30 | |
| Governance | 19 | 6 | 114 |
17 Notes to the cash flow statement
Reconciliation of net income/(expenditure) to net cash flow from operating activities
| Net income/(expenditure) for the year Adjustments for: Depreciation charges (Increase)/decrease in debtors Increase/(decrease) in creditors Net cash provided by operating activities |
2024 2023 £ £ (7,916) (5,003) 241 320 118 (454) 1,173 191 |
|---|---|
| (6,384) (4,946) |
18 Independent Examiner Fees of £440 (£400 in 2023) have been accrued for the 2024 examination and preparation of accounts.
Page 17