| 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 |