| Restricted | Unrestricted | Totalfor | Total for | |||
|---|---|---|---|---|---|---|
| Funds | Funds | year | year | |||
| Notes | 2021 f |
2021 f |
2021f | 2020 f |
||
| Incoming resources | ||||||
| Income and endowments | from: | |||||
| Donations and legacies |
8,053 | 8,053 | ||||
| Charitable activities |
7,237 | 7,237 | 6,945 | |||
| Other trading activities | 11,664 | 11,664 | 17,352 | |||
| Investments | 19 | 19 | 291 | |||
| Other | 15,062 | 15,062 | 11,499 | |||
| Total incoming resources | 42,035 | 42,035 | 36,087 | |||
| Resources expended | ||||||
| Expenditure on: |
||||||
| Raising funds | 4,258 | 31,114 | 35,372 | 31,209 | ||
| Charitable activities |
||||||
| Other | 2,182 | 2,182 | 2,279 | |||
| Total resources expended | 4,258 | 33,296 | 37,554 | 33,488 | ||
| Net (expenditure)/income | before | |||||
| investment gains/(losses) |
(4,258) | 8,739 | 4,481 | 2,599 | ||
| Net gains/(losses) on investments |
||||||
| Net income/(expenditure) | for the period | (4,258) | 8,739 | 4,481 | 2,599 | |
| Transfers between funds | ||||||
| Net movement in funds |
(4,258) | 8,739 | 4,481 | 2,599 | ||
| Total funds brought forward | 100,442 | 313,893 | 414,335 | 411,736 | ||
| Total funds carried forward | 96,184 | 322,632 | 418,816 | 414,335 |
| AS AT | 31STDECEMBER | 2021 | ||||
|---|---|---|---|---|---|---|
| Notes | 2021f | 2020f | ||||
| FIXEDASSETS | ||||||
| Tangible assets | 10 | 142,413 | 150,468 | |||
| CURRENT ASSETS | ||||||
| Debtors | 22,557 | 16,139 | ||||
| Cash at bank and in hand | 255,717 | 256,464 | ||||
| 278,274 | 272,603 | |||||
| CURRENT LIABILITIES | ||||||
| Creditors: amounts | falling due within | |||||
| one year | 12 | (1,872) | (8,736) | |||
| NET CURRENT ASSETS | 276,402 | 263,867 | ||||
| NET ASSETS | 13 | 418,816 | 414,335 | |||
| FUNDS | ||||||
| Income Funds | ||||||
| Restricted income funds | 14 | 96,184 | 100,442 | |||
| Unrestricted funds |
322,632 | 313,893 | ||||
| 418,816 | 414,335 |
| Restricted | Unrestricted | Total for | Total for | |||
|---|---|---|---|---|---|---|
| Funds | Funds | year | year | |||
| 2021 | 2021 | 2021 | 2020 | |||
| f | f | f | f | |||
| 4. | OTHER TRADING ACTIVITIES | |||||
| Hire ofRoom 5 Hall | 500 | 500 | 294 | |||
| Occupational Licence 8.Expenses |
11,164 | 11,164 | 17,058 | |||
| 11,664 | 11,664 | 17,352 | ||||
| 5. | INVESTMENTS | |||||
| Bank Interest | 19 | 19 | 291 | |||
| 6. | OTHER | |||||
| Sundry income | 1,033 | 1,033 | 1,499 | |||
| Government grants |
8,790 | 8,790 | 10,000 | |||
| Insurance proceeds |
5,239 | 5,239 | ||||
| 15,062 | 15,062 | 11,499 | ||||
| 7. | RAISING FUNDS | |||||
| Heritage Centre expenditure | 990 | 990 | 682 | |||
| Rates 5Water | 1,650 | 1,650 | 1,741 | |||
| Heat 5 Light | 4,439 | 4,439 | 6,185 | |||
| Insurance | 3,602 | 3,602 | 3,419 | |||
| Repair 5Maintenance | 15,976 | 15,976 | 7,173 | |||
| Depreciation | 4,258 | 4,263 | 8,521 | 9,263 | ||
| Cleaning | 194 | 194 | 234 | |||
| Covid 19—P.P.E.and other incidentals | 518 | |||||
| Sky TV Subscription | 1,994 | |||||
| 4,258 | 31,114 | 35,372 | 31,209 | |||
| 8. | CHARITABLE ACTIVITIES | |||||
| Court Roya I | ||||||
| Betws Community | Hall (Old Soccer) | |||||
| Sue Ladd 5 Friends | ||||||
| Betws Rugby Football Club | ||||||
| Bingo Donation | ||||||
| Darts Donation |
| OTHER | |||||||
|---|---|---|---|---|---|---|---|
| Trustees &Ballot Expenses | 600 | 600 | 500 | ||||
| Accountancy Fees |
1,200 | 1,200 | 1,200 | ||||
| Bank Charges | (55) | (55) | 69 | ||||
| Sundry Expenses | 437 | 437 | 510 | ||||
| Computer Maintenance |
|||||||
| Printing &Stationery |
|||||||
| 2,182 | 2,182 | 2,279 | |||||
| Number ofTrustees who were paid expenses | |||||||
| TANGIBLE FIXEDASSETS | |||||||
| Restricted | Unrestricted | Total | |||||
| Freehold | Furniture | Freehold | Furniture | ||||
| Property E |
Ftgs | &Eqpt E |
Property f |
Ftgs | &Eqpt f |
||
| COST | |||||||
| At 1"January 2021 | 170,321 | 44,238 | 119,927 | 243,828 | 578,314 | ||
| Additions | 466 | 466 | |||||
| Disposals | |||||||
| As at 31stDecember 2021 | 170,321 | 44,238 | 119,927 | 244,294 | 578,780 | ||
| DEPRECIATION | |||||||
| At 1"January 2021 | 69,879 | 44,238 | 89,126 | 224,603 | 427,846 | ||
| Charge for the year | 4,258 | 1,174 | 3,089 | 8,521 | |||
| Disposa ls | |||||||
| As at 31st December 2021 | 74,137 | 44,238 | 90,300 | 227,692 | 436,367 | ||
| NET BOOK VALUE | |||||||
| As at 31st December 2021 | 96,184 | 29,627 | 16,602 | 142,413 | |||
| As at31"December 2020 | 100,442 | 30,801 | 19,225 | 150,468 |
| FOR | THE YEAR | ENDED 31K DE | CEMBER2021 | ||||
|---|---|---|---|---|---|---|---|
| 11.DEBTORS | 2021 f |
2020f | |||||
| Prepayments | 1,019 | 1,103 | |||||
| Value Added | Tax | 6,710 | 314 | ||||
| Lease Car Park Spaces | 2,009 | 1,631 | |||||
| Ammanford | District | Miners Welfare | |||||
| Association | Social Club Ltd | 12,819 | 13,091 | ||||
| 22,557 | 16,139 | ||||||
| 12.CREDITORS | |||||||
| Accruals | 1,872 | 8,203 | |||||
| Ammanford | Miners | Theatre | 533 | ||||
| Value Added | Tax | ||||||
| 1,872 | 8,736 | ||||||
| 13. ANALYSIS OF NET ASSETS BETWEEN | FUNDS | ||||||
| Restricted | General | Total | Total | ||||
| income funds | funds | funds | funds | ||||
| 2021 f |
2021 | 2021 f |
2020f | ||||
| Tangible fixed assets | 96,184 | 46,230 | 142,414 | 150,468 | |||
| Current assets | 278,274 | 278,274 | 272,603 | ||||
| Current liabilities |
(1,872) | (1,872) | (8,736) | ||||
| Net assets at31"December 2021 | 96,184 | 322,632 | 418,816 | 414,335 | |||
| 14. RESTRICTED | INCOME FUNDS | ||||||
| Balance | Incoming | Outgoing | Transfers | Balance | |||
| 01/01/21 | Resources | Resources | 31/12/21 | ||||
| E | E | f | |||||
| Carmarthenshire | County Council | 40,788 | 1,774 | 39,014 | |||
| (Phase I building |
works) | ||||||
| Coalfield Regeneration | Trust | 59,649 | 2,484 | 57,165 | |||
| (Phase II building |
works) | ||||||
| Carmarthenshire | County Council | ||||||
| (ITand Lift equipment) | |||||||
| 100,442 | 4,258 | 96,184 |