OpenCharities

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

2021-06-30-accounts

Page
Report ofthe Trustees 1 to 5
Report ofthe independent
Auditors
6 to 9
Statement ofFinancial Activities 10
Balance Sheet
Notes to the Financial Statements 12 to 17
Detailed Statement of Financial Activities 18 to 19

STATEM
for
ENT OF FINANCIAL AC
the year ended 30June
TIVITIES
2021
2021 2020
Unrestricted Total
fund funds
Notes
INCOME AND ENDOWMENTS FROM
Donations and legacies 50,987 42,186
Charitable activities
Play group 160,942 160,707
Community centre 233 6,643
Investment income 12,847 37,137
Total 225,009 246,673
EXPENDITURE ON
Charitable activities
Play group 178,967 199,025
Social club 30,615 39,100
Community centre 13,133 14,323
Total 222,715 252,448
NET INCOME/(EXPENDITURE) 2,294 (5,775)
RECONCILIATION OF FUNDS
Total funds brought forward 179,135 184,910
TOTAL FUNDS CARRIED FORWARD 181,429 179,135

BALANCE SHEET
30June 2021
2021 2020
Unrestricted Total
fund funds
Notes E F
FIXEDASSETS
Tangible assets 164,692 185,892
CURRENT ASSETS
Stocks 150 150
Debtors 12,885 3,609
Cash at bank 19,625 36,553
32,660 40,312
CREDITORS
Amounts falling due within one year 10 (15,923) (47,069)
NET CURRENT ASSETS 16,737 (6,757)
TOTAL ASSETSLESSCURRENT
LIABILITIES 181,429 179,135
NET ASSETS 181,429 179,135
FUNDS
Unrestricted
funds
181,429 179,135
TOTAL FUNDS 181,429 179,135

2021 2020
12,847 37,137

2021 2020
Activity F
Playgroup income Play group 160,942 160,707
Hall hire Community centre 65 2,860
Snookertable Community centre 18 601
Bingo Community centre 534
Dance Community centre 1,780
Entertainment Community centre 150 868
161,175 167,350
SUPPORT COSTS
Governance
Management costs Totals
F
Play group 18,919 1,487 20,406
Social club 28,385 2,230 30,615
Community centre 9,465 743 10,208
56,769 4,460 61,229

2021 2020
Play Social Community Total Total
gi'oup club centre activities activities
F F
Rates and water 1,670 2,504 835 5,009 7,622
Insurance 3,456 5,185 1,729 10,370 9,481
Light and heat 3,775 5,665 1,889 11,329 21,086
Telephone 1,408 2,114 705 4,227 5,292
Cleaning 945 1,418 473 2,836 6,510
Repairs and renewals 140 210 70 420 1,931
HR support 480 720 240 1,440 1,200
Bank charges (21) (31) (10) (62) 509
Depreciation oftangible
and heritage assets 7,066 10,600 3,534 21,200 21,209
18,9'I 9 28,385 9,465 56,769 74,840
Governance costs
2021 2020
Play Social Community Total Total
gloup club centre activities activities
Auditors' remuneration 1,000 1,500 500 3,000 3,000
Auditors' remuneration for
non audit work 487 730 243 1,460 360
1,487 2,230 743 4,460 3,360

STAFF COSTS
2021 2020
F
Wages and salaries 144,324 144,230
Social security costs 4,960 6,669
Other pension costs 3,492 3,497
152,796 154,396
The average monthly number ofemployees during the year was as follows:
2021 2020
Play group 11 11

7. There were no high paid staff for the yea
TANGIBLE FIXEDASSETS
rs ending 30June 2021 and 30Jun e 2020.
Improvements
Short to Plant and
leasehold property machinery Totals
F F
COST
At 1 July 2020 and 30June 2021 143,560 170,402 236,789 550,751
DEPRECIATION
At1 July2020 54,199 118,064 192,596 364,859
Charge for year 2,175 14,506 4,519 21,200
At 30June 2021 56,374 132,570 197,115 386,059
NET BOOKVALUE
At 30June 2021 87,186 37,832 39,674 164,692
At 30June 2020 89,361 52,338 44,193 185,892
8. STOCKS
2021 2020
E
Stocks 150 150

NOT NOT NOT ES TO TH
for
ES TO TH
for
ES TO TH
for
ES TO TH
for
E FINANCIAL STATEMENTS - continue
the year ended 30June 2021
d
9. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
F E
Other debtors 666 3,609
Prepayments and accrued income 12,219
12,885 3,609
10. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
Trade creditors 236
Social security and other taxes 170 5,323
Other creditors 8,517 33,690
Accruals and deferred income 7,000 8,056
15,923 47,069
11. MOVEMENT IN FUNDS
Net
movement At
At 1.7.20 in funds 30.6.21
Unrestricted funds
General
fund
179,135 2,294 181,429
TOTAL FUNDS 179,135 2,294 181,429
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
E
Unrestricted funds
General
fund
225,009 (222,715) 2,294
TOTAL FUNDS 225,009 (222,715) 2,294
Comparatives for movement in funds
Net
movement At
At 1.7.19 in funds 30.6.20
E E
Unrestricted funds
General fund 184,910 (5,775) 179,135
TOTAL FUNDS 184,910 (5,775) 179,135

Comparative
net movement
in funds,
included
in th
e above ar e as follows:
Incoming Resources Movement
resources expended in funds
F
Unrestricted funds
General fund 246,673 (252,448) (5,775)
TOTAL FUNDS 246,673 (252,448) (5,775)
A current year 12months and prior year 12months combined position
isas follows:
Net
movement At
At 1.7.19 in funds 30.6.21
F
Unrestricted funds
General fund 184,910 (3,481) 181,429
TOTAL FUNDS 184,910 (3,481) 181,429
A current
yea
above are as
r 12 months
and prior year
follows:
12 months
combined
net movem
ent
in funds,
i
ncluded
in t
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 471,682 (475,163) (3,481)
TOTAL FUNDS 471,682 (475,163) (3,481)

DETAILED STATEMENT OF FINANCIAL ACTIVITIES
forthe year ended 30June 2021
2021 2020
F F
INCOME AND ENDOWMENTS
Donations and legacies
Donations 395
Grants 45,020 35,405
Subscriptions 5,967 6,386
50,987 42,186
Investment income
Occupation licence '12,847 37,137
Charitable activities
Hall hire 65 2,860
Playgroup income 160,942 160,707
Snooker table 18 601
Bingo 534
Dance 1,780
Entertainment 150 868
161,175 167,350
Total incoming resources 225,009 246,673
EXPENDITURE
Charitable activities
Wages 144,324 144,230
Social security 4,980 6,669
Pensions 3,492 3,497
Sundries 1,150 1,287
Activities 5,765 18,565
Entertainment expenses 1,775
161,486 174,248
Supportcosts
Management
Rates and water 5,009 7,622
Insurance 10,370 9,481
Light and heat 11,329 21,086
Telephone 4,227 5,292
Cleaning 2,836 6,510
Repairs and renewals 420 1,931
HR support 1,440 1,200
Bank charges (62) 509
Depreciation oftangible and heritage
assets 21,200 21,209
56,769 74,840

forthe year ended 30Ju ne 2021
2021 2020
Management
Governance costs
Auditors'
remuneration
3,000 3,000
Auditors'
remuneration
for non audit work 1,460 360
4,460 3,360
Total resources expended 222,715 252,448
Net income/(expenditure) 2,294 (5,775)