OpenCharities

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

2022-03-31-accounts

Page
Trustees' Report 1 to 3
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 7 to 14
Detailed Statement ofFinancial Activities 15 to 16

2022 2021
Unrestricted Restricted Total Total
funds fund funds funds
Notes 6
INCOME AND ENDOWMENTS FROM
Donations and legacies 9,017 9,017 37,386
Charitable activities
The Centre 45,626 45&626 14,616
The Bar 6,440 6,440
Investment income 2,246 2,246 2,415
Other income 990 990 20,295
Total 64,319 64,319 74,712
EXPENDITURE ON
Raising funds 180 180 260
Charitable activities
The Centre 63,247 63,247 44,849
The Bar 4,933 4,933 2,186
Total 68,360 68,360 47,295
Net gains on investments 2,041 2&041 7,647
NET INCOME/(EXPENDITURE) (2,000) (2,000) 35,064
RECONCILIATION OF FUNDS
Total funds brought forward 283,918 283,918 248,854
TOTAL FUNDS CARRIED FORWARD 281,918 281,918 283,918

31M ARCH 2022
2022 2021
Unrestricted Restricted Total Total
funds fund funds funds
Notes g
FIXEDASSETS
Tangible assets 12 151,029 151,029 150,777
Iuvestments 13 80,200 80,200 78,159
231,229 231,229 228,936
CURRENT ASSETS
Stocks 14 1,134 1,134 620
Debtors 15 2,331 2,331 1,881
Cash at bank and in hand 48,782 48,782 53,885
52,247 52,247 56,386
CREDITORS
Amounts
falling due within one year
16 (1,558) (1,558) (1,404)
NET CURRENT ASSETS 50,689 50,689 54,982
TOTAL ASSETSLESSCURRENT
I,IABH,ITIFS
281,918 281,918283,918
NET ASSETS 281,918 281,918 283,918
FUNDS 17
Um estricted funds 281&918 283,918
TOTAL FUNDS 2$1,918 283,918

FOR THE YEAR ENDED 31MARC FOR THE YEAR ENDED 31MARC H 2022
2, DONATIONS AND LEGACIES
2022f 2021
f.
Donations 93 442
Government grants 8,924 36,944
9,017 37,386
3. INVESTMENT INCOME
2022 2021
Deposit account interest 2,246 2,415
4. INCOME FROM CHARITABLE ACTIVITIES
2022 2021
Activity
Room lettings The Centre 45,626 14,616
Income from bar The Bar 6,440
52,066 14,616
5. RAISING FUNDS
Raising donations and legacies
2022 2021
Advertising and promotion 180 188
Other trading activities
2022 2021
5
Bad debts 72
Aggregate amounts 180 260

6. CHARIT ABLE ACT IVITIES COSTS
Direct Support
Costs (see costs (see
note 7) note 8) Totals
f,
The Centre 19,586 43,661 63,247
The Bar 3,009 10924 4,933
22,595 45,585 68,180
7. DIRECT COSTS OF CHARITABLE ACTIVITIES
2022 2021
Staffcosts 18,957 20,467
Bar purchases 3,380 1,566
Sundry expenses 258 303
22,595 22,336
8. SUPPORT COSTS
Governance
Management
f
costs Totals
The Centre 38,803 4,858 43,661
The Bar 1,627 297 1,924
40,430 5,155 45,585
Support costs, included in the above, are as fogows:
2022 2021
The Total Total
Centre The Bar activities activities
Rates and water 1,423 1,423 1,218
Insurance 2,916 2,916 3,443
Light and heat 5&179 5,179 4,809
Repairs and renewals 26,579 1,596 28,175 10,318
Cleaning 2,673 2,673 523
Bank charges 50 14 64 14
Auditors' remuneration for non audit work 1&476 1,476 1,410
Licences 1,137 297 1,434 599
Telephone 847 847 1,029
Postage and stationery 54 54 20
Depreciation oftangible fixed assets 1,344 1,344 1,316
43,661 1,924 45,585 24,699

The average monthly
n
umber ofemp loyees
during the year was as f
ollows:
2022 2021
Management
and bar staff
I 1
No employees
received
emoluments in excess off60,000.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
funds fund funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
37,386 37,386
Charitable
activities
The Centre 14,616 14,616
Investment
income
2,415 2,415
Other income 20,295 20,295
EKPENDITURE ON
Raising funds 260 260
Charitable
activities
The Centre 44,849 44,849
The Bar 2,186 2,186
Total 47,295 47,295
Net gains on investments 7,647 7,647
NET INCOME 35,064 35,064
RECONCILIATION OF FUNDS
Total funds brought forward 248,854 248,854
TOTAL FUNDS CARRIED FORWARD 283,918 283,918

Fixtures
Freehold and
property fittings Equipment Totals
g
COST
At 1 April 2021 138,933 18,097 19,724 176,754
Additions 1,596 1)596
At 31 March 2022 138,933 18,097 21,320 178,350
DEPRECIATION
At 1 April 2021 11,162 14,$15 25,977
Charge for year 693 651 1,344
At 31March 2022 11,$55 15,466 27,321
NET BOOK VALUE
At 31 March 2022 138,933 6,242 5,854 151,029
At 31 March 2021 138,933 6,935 4,909 150,777
FIXEDASSETINVESTMENTS
Unlisted
investments
MARKET VALUE
At 1 April 2021 78,159
Revaluations 2,041
At 31March 2022 80,200
NET BOOK VALUE
At 31 March 2022 80,200
At 31March 2021 78,159
There were no investment assets outside the UK.
Cost or valuation
at 31March 2022 is represented
by:

14. STOCKS
2022 2021
f
Closing stock 1,134 620
15. DEBTORS:AMOUNTS FALLING DUE WITHIN ONK YEAR
2022 2021
Other debtors 295 111
Prepayments 2,036 1,770
2)331 1,881
16. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
Trade creditors I)558 1,404
17. MOVEMENT IN FUNDS
Net
movement At
At I/4/21 in funds 31/3/22
g
Unrestricted funds
General fund 134,985 (2,000) 132,985
Building Fund 138,933 138,933
Hall Improvement 10,000 10,000
283,918 (2,000) 281,918
TOTAL FUNDS 283,918 (2,000) 281,918
Net movement in funds, included in the above are as follows:
Incoming Resources Gains and Movement
resources
f
expended losses
f
in funds
f
Unrestricted funds
General fund 64,319 (68,360) 2,041 (2,000)
TOTAL FUNDS 64,319 (68,360) 2,041 (2,000)
Net
movement At
At I/4/20 in funds 31/3/21
Unrestricted funds
General fund 99,921 35,064 134,985
Building Fund 138,933 138,933
Hall Improvement 10,000 10,000
248,854 35,064 283,918
TOTAL FUNDS 248,854 35,064 283,918
Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted funds
General fund 74,712 (47,295) 7,647 35,064
TOTALFUNDS 74,712 (47,295) 7,647 35,064
Net
movement At
At 1/4/20 in funds 31/3/22
Unrestricted funds
General fund 99,921 33,064 132,985
Building Fund 138,933 138,933
Hall Improvement 10,000 10,000
248,854 33,064 281,918
TOTAL FUNDS 248,854 33,064 281,918
Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted funds
General fund 139,031 (115,655) 9,688 33,064
TOTAL FUNDS 139,031 (115,655) 9,688 33,064


FORTHE YEAR ENDED

31MARCH 2022
2022 2021
INCOME AND ENDOWMENTS
Donations
and
legacies
Donations 93 442
Government
grants
8,924 36,944
9,017 37,386
Investment
incotne
Deposit account interest 2,246 2,415
Charitable
activities
Room lettings 45,626 14,616
Income from bar 6,440
52,066 14,616
Other income
Sundry income and membership fees 990 20,295
Total incoming resources 64,319 74,712
EXPENDITURE
Raising donations and legacies
Advertising
and
promotion 180
Other trading activities
Bad debts 72
Charitable
activities
Wages 17,731 20,467
Social security 1,226
Bar purchases 3,380 1,566
Sundry expenses 258 303
22,595 22,336
Support costs
Management
Rates and water 1,423 1,218
Insurance 2,916 3,443
Light and beat 5,179 4,809
Repairs and renewals 28,175 10,318
Cleaning 2,673 523
Bank charges 64 14
40,430 20,325

FORTHE YEARENDED 31 MARCH 2022
2022 2021
Management
Governance
costs
Auditors'
remuneration
for non audit work 1,476 1,410
Licences 1,434 599
Telephone 847 1,029
Postage and stationery 54 20
Fixtures and fittings 693 771
Computer
equipment
651 545
5,155 4,374
Total resources expended 68,360 47,295
Net (expenditure)/income (4,041) 27,417