OpenCharities

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

2021-12-31-accounts

Page
Report ofthe Trustees 1 to 2
Independent
Examiner's Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 6 to 10
Detailed Statement ofFinancial Activities

forthe Year End ed 31st Decembe r 2021
31/12/21 31/12/20
Unrestricted Restricted Total Total
funds fund funds funds
Notes f. E 6
VOLUNTARY INCOME FROM
Donations and legacies 700 700
Charitable activities
The Hall 10,003 10,003 11,334
Other trading activities 2 250
Investment income 3 22,005 22,005 17,392
Total 32,708 32,708 28,976
EXPENDITURE ON
Charitable activities
The Hall 18,349 18,349 21,054
The Close 5,051 5,051 328
Other 360 360 360
Total 23,760 23,760 2I,742
NET INCOME 8,948 8,948 7,234
RECONCILIATION OF FUNDS
Total funds brought forward 816,585 816,585 809,351
TOTAL FUNDS CARRIED FORWARD 825,533 825,533 816,585
31/12/21 31/12/20
Unrestricted Restricted Total Total
funds fund funds funds
Notes f K
FIXEDASSETS
Investments 780,955 780,955 780,955
CURRENT ASSETS
Cash at bank and in hand 45,798 45,798 38,069
CREDITORS
Amounts
falling due within one year
7 (1,220) (1,220) (2,439)
NET CURRENT ASSETS 44,578 44,578 35,630
TOTAL ASSETSLESSCURRENT
LIABILITIES 825,533 825,533 816,585
NET ASSETS 825,533 825,533 816,585
FUNDS
Unrestricted
funds
825,533 816,585
TOTAL FUNDS 825,533 816,585

OTHER TRADING ACTIVITIES
31/12/21 31/12/20
Barfees 250
3. INVESTMENT INCOME
31/12/21 31/12/20
The Close rental income 6)602 6,599
Hall rentals 15,403 10,793
22,005 17,392

There
were
no
trustees'
expenses
paid
for the year
ended
31st December
20
31stDecember 2020.
There
were
no
trustees'
expenses
paid
for the year
ended
31st December
20
31stDecember 2020.
There
were
no
trustees'
expenses
paid
for the year
ended
31st December
20
31stDecember 2020.
21 nor for the year
ende
COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
funds fund funds
VOLUNTARY INCOME FROM
Charitable
activities
The Hall 11,334 11,334
Other trading activities 250 250
Investment
income
17,392 17,392
Total 28,976 28,976
EXPENDITURE ON
Charitable
activities
The Hall 21,054 21,054
The Close 328 328
Other 360 360
Total 21,742 21,742
NET INCOME 7,234 7,234
RECONCILIATION OF FUNDS
Total funds brought forward 809,351 809,351
TOTAL FUNDS CARRIED FORWARD 816,585 816,585

FIXEDASSETINVKSTMKNTS FIXEDASSETINVKSTMKNTS FIXEDASSETINVKSTMKNTS FIXEDASSETINVKSTMKNTS
31/12/21 31/12/20
Other 780,955 780,955
There were no investment assets outside the UK.
Investments (neither listed nor unlisted) were as follows:
31/12/21 31/12/20
2
The Close 300,000 300,000
The Village Hall 480,955 4$0,955
780,955 780,955
CREDITORS: AMOUNTS FALLINC DUE WITHIN ONE YEAR
31/12/21 31/12/20
Other creditors 1,220 2,439
MOVKMKNT IN FUNDS
Net Transfers
movement between At
At I/I/21 in funds funds 31/12/21
f
Unrestricted funds
General fund $05400 7,398 (20) 812478
The Close 11,385 1,550 20 12)955
816,5S5 8,948 825,533
TOTAL FUNDS 816,5$5 8,948 825,533
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 26,107 (18,709) 7,39$
The Close 6,601 (5,051) 1,550
32,708 (23,760) $,948
TOTAL FUNDS 32,708 (23,760) 8,94$

Comparatives for movement
in funds
Net
movement At
At 1/1/20 in funds 31/12/20
Unrestricted funds
General fund 804,238 962 805,200
The Close 5,113 6,272 11,385
809,351 7,234 816,585
TOTALFUNDS 809,351 7,234 816,585
Incoming Resources Movement
resources expended in funds
8
Unrestricted funds
General fund 22,376 (21,414) 962
The Close 6,600 (328) 6,272
28,976 (21,742) 7,234
TOTAL FUNDS 28,976 (21,742) 7,234
A current yea r 12months
and prior
year 12months combined po sition is as follow s:
Net Transfers
movement between At
At 1/1/20 in funds funds 31/12/21
8
Unrestricted funds
General fund 804,238 8,360 (20) 812,578
The Close 5,113 7,822 20 12,955
809351 16,182 825,533
TOTAL FUNDS 809,351 16,182 825,533

Incoming Resources Movement
resources expended in funds
f
Unrestricted funds
General fund 48,483 (40,123) 8,360
The Close 13,201 (5,379) 7,822
61,684 (45,502) 16,182
TOTAL FUNDS 61,684 (45,502) 16,182

A~it
Vill
~Eu
Detailed Statement ofFinancial Activities
for the Year Ended 31stDecember 2021
31/12/21 31/12/20
VOLUNTARY INCOME
Donations
and legacies
Donations 700
Other trading activities
Bar fees 250
Investment
income
The Close rental income 6,602 6,599
Hall rentals 15,403 10,793
22,005 17,392
Charitable
activities
Government
grants
10,003 11,334
Total incoming resources 32,708 28,976
EXPENDITURE
Charitable
activities
Rates and water 124 512
Insurance 1,161 1,120
Light and heat 2,250 2,509
Telephone 697 710
Stewards' fees 9,030 7,310
Computer
expenses
75 79
Cleaning
and sundries
799 1,034
Repairs, maintenance and renewals ofthe Hall 4,488 7,726
Repairs and maintenance: The Close 4,776 120
Memberships 262
23,400 21,382
Support costs
Governance
costs
Independent
examiners'
fees 360 360
Total resources expended 23,760 21,742
Net income 8,948 7,234