COMPANY REGISTRATION NUMBER: N1054445
CHARITY REGISTRATION NUMBER: NIC104520
Laughter Land
Company Limited by Guarantee
Unaudited Financial Statements
31 March 2024
S O'NEILL & COMPANY
Chartered accountants
14 Main Street
Toomebridge
Co. Antrim
Northern Ireland
BT413TQ

Laughter Land
Company Limited by Guarantee
Financial Statsments
Year ended 31 March 2024
Page
Trustees, annual report (incorporating the director's report)
Independent examiner's report to the trustees
Statement of financial activities (including income and
expenditure account}
Statement of financial position
Statement of cash flows
10
Notes to the financial statements
11
The following pages do not fonn part of the financial statements
Detailed statement of financial activities
21
Notes to the detailed statement of financial activities
23

Laughter Land
Company Limited by Guarantse
Trustees. Annual Report (Incorporating the Director's Report)
Year ended 31 March 2024
The trustees, who are also the directors for the purposes of company law, present their report and the
unaudited financial statements of the charity for the year ended 31 March 2024.
Reference and administrative details
Registered charity name
Laughter Land
Charity registration number
NIC104520
Company registration number N1054445
Principal office and registered The Unit
office
Black Park Road
Toomebridge
Co Antrim
BT413SL
The trustees
Ms Shania Marie McNally
Ms Amy Diamond
Ms Niamh Neeson
Ms Maria Mccloskey
Ms Amy-Beth Gervin
Ms Roisin Higgins
Mrs Aisling Murphy
Mrs Orla Diamond
Mrs Victoria Young
Mrs Emma Nugent
Miss Aisling Diamond
Mrs Jessica McGeehan
Mrs Fiona Mccann
(Appointed 22 January 2025)
(Appointed 22 January 2025}
(Appointed 22 January 2025)
(Resigned 24 October 2023)
(Resigned 24 October 2023)
(Resigned 22 January 2025)
(Resigned 22 January 2025)
(Resigned 24 October 2023)
(Resigned 1 April 2023)
{Resigned 24 October 2023)
(Resigned 24 October 2023)
(Resigned 22 January 2025)
Independent examiner
S O'Neill & Company
14 Main Street
Toomebridge
Co. Antrim
Northem Ireland
BT41 3TQ

Laughter Land
Company Limited by Guarantee
Trustees. Annual Report (Incorporating the Director's Report) (continued)
Year ended 31 March 2024
Structure, governance and management
Organisational Structure
Laughter Land was established under a Memorandum of Association which established the objects
and powers of the Company and is governed under its Articles of Association. It is a charitable
company limited by guarantee and was incorporated on 24 March 2005.
Laughter Land's charity registration under The Charity Commission for Nl was approved on 11 March
2016.
The charitable company is govemed by the Board of Directors, and directors are required to attend at
each AGM There is a minimum of five directors on every Board. One third of the directors shall
retire from office at the AGM. The directors to retire in every year shall be those who have been
longest in office since their last election, but between persons who became Directors on the same day
as those to retire shall be determined by lot. A retiring Director shall be eligible for re-election.
Directors may meet together for dispatch of business, adjoum and otherwise regulate meetings as
they think fit and questions arising at any meeting shall be decided by a majority of votes. In the case
of an equality of votes, the Chairperson shall have a second or casting vote. The quorum necessary
for the transaction of business of the directors may be fixed by directors and unless so fixed at any
other number shall be five directors.
New directors are briefed on their legal obligations under charity and company law, the content of the
Memorandum and Articles of Association. the committee and decision making process, key internal
controls and procedures regarding funding applications, child registers, cash collection, review of
wages and staffing, cheque signatories and recent perfomiance of the Trust. They are free to
discuss any issue with other directors. There is no remuneration paid to any of the Directors by the
Trust in relation to this role.
RISK MANAGEMENT
The Directors have reviewed the key risks facing the chanty and have established procedures to
manage those risks.
Mrs Geraldine Mccoy is appointed to supervise the day to day operations of the Company.

Laughter Land
Company Limited by Guarantee
Trustees. Annual Report (Incorporating the Director's Report) (continued)
Year ended 31 March 2024
Objectives and activities
The principal activity of the Company is to enhan￿ the development and education of children aged
3-11 in Toomebridge and its environs without distinction of gender, disability, ethnic identity,
nationality, religion or political affiliation by=
providing the necessary facilities for the daily care. recreation and education of children aged from
advancing the education and training of persons involved in the provision of such care. and
encouraging the study of the needs of such children and their families and promoting public interest
in and recognition of the needs of such children and their families in the area of benefit.
The focus of our work
The main focus of our work continued to be the provision of pre-school to children in the local
community.
How our activities deliver public benefit is to enable parents of pre-school children to access
affordable, safe and secure childcare which provides high quality care and education and contributes
to the development and well-being of children in the local community.,
Those who use and benefited from our services
2024
26
14
2023
20
14
Pre-school funded
Pre-school non-funded
The charitable company is reglstered and inspected by the Department of Education for Northern
Ireland and are required to follow and implement the Curriculum Guidance for Pre-school Education.

Laughter Land
Company Limited by Guarantee
Trustees. Annual Report (Incorporating the Director's Report) (continued)
Year ended 31 March 2024
Achievements and performance
As can be seen from the numbers above, the number of children attending Laughter Land has
increased during the year. At the same time, management have maintained their DENI funding
allocation of 26 children and DENI have made a provisional allocation of 26 funded places for
2024125.
Staff have completed all relevant training to help the Company to continue to support the children
throughout the year. Recent changes in staff has seen the departure of Ms Naomi McFall who has
provided many years of support and help to children in the community, all staff and the committee
wish Mr McFall a51 the best in her future endeavours. We have been delighted to welcome Emma
Nugent into the Laughter Land team as an invaluable help and support to our pre-school children.
We are very pleased to welcome new volunteer member Ms Clara Martin which helps support the
pre-school in its day to day operations and will be a great benefit for staff to support of cover as
needed.
Financial review
The surplus for the year was £3,062 (surplus 2023. £600) which has increased {2023: increased) the
total fund balance carried forward to £17,708 (2023". £14,646}. The Statement of Financial Activities
for the year is detailed on page 8.
Reserves policy
The management committee has examined the charity's requirements for reserves in light of the main
risks of the organisation. It has established a policy whereby the unrestricted funds not committed or
invested in tangible fixed assets held by the charity should be belween 2 and 3 months of expenditure.
Expenditure for 2023-24 was £68.731 (2022-23 £106,130) therefore the target is £11,455 to £17,182
(2022-23 £17,688 to £26,532) in general funds. At the year end the unrestricted fijnds not committed
or invested in tangible fixed assets are not within the target amount range. The management
committee are aware of this and have re￿iVed a number of grants in the 2025 financial year from
different granting bodies.

Laughter Land
Company Limited by Guarantee
Trustees, Annual Report (Incorporating the Director's Report) (contlnued)
Year ended 31 March 2024
Plans for future periods
The Charity planned to continue the activities outlined above in the forthcoming years, subject to
satisfactory funding arrangements.
The pre-school is in need for maintenance and repair and to this end the board of directors and staff
are working hard to promote fundraising and seek additional frjnding to support, repairs to flooring,
increase outdoor covered play area as well as continue to develop and maintain our garden areas.
We hope to continue to track in a positive financial direction in order that the pre-school can continue
to thrive.
Small company provisions
This report has been prepared in accordance with the provisions applicable to companies entitled to
the small companies exemption.
The trustees, annual report was approved on 14 April 2025 and signed on behalf of the board of
trustees by..
Mrs Roisin Higgins (Chairperson)
Director

Laughter Land
Company Limited by Guarantee
Independent Examiner's Report to the Trustees of Laughtsr Land
Year ended 31 March 2024
I report to the trustees on my examination of the financial statements of Laughter Land ('the
charity,) for the year ended 31 March 2024.
Responsibilities and basis of report
As the trustees of the company (and also its directors for the purposes of company law) you are
responsible for the preparation of the financial statements in accordan￿ with the requirements
of Charities Act (Northern Ireland) 2008 (the '2008 Act,) and the Companies Act 2006 {'the 2006
Act'}. You are satisfied that the accounts of the company are not required by charity or company
law to be audited and have chosen instead to have an independent examination.
Having satisfied myself that the accounts of the company are not required to be audited under
Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my
examination of the charity's financial statements as carried out under section 65 of the 2008 Act.
In carrying out my examination I have followed the general Directions given by the Charity
Commission for Northem Ireland under section 65{9)(b) of the 2008 Act.
Independent examinerfs statement
I have completed my examination. I confirm that no matters have come to my attention in
connection with my examination giving me cause to believe that in any material respect..
accounting records were not kept in respect of the charity as required by seckn'on 386
of the 2006 Act; or
the financial statements do not accord with those records., or
the financial statements do not comply y￿th the accounting requirements of section 396
ofthe 2006 Act other than any requirement that the accounts give a 'true and fair, view
which is not a matter considered as part of an independent examination., or
the financial statements have not been prepared in accordance with the methods and
principles of the Statement of Recommended Practice for accounting and reporting by
charities applicable to charities preparing their accounts in accordance with the
Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
T 028 7965 9393
info@soneillondco.com
www.soneill<Endco.com
14 Moin Street
Toomebridge
BT413TQ
CHARTERED
ACCOUNTANTS
IRELAND

Laughter Land
Company Limited by Guarantee
Independent Examinerfs Report to the Trustees of Laughter Land (continued)
Year ended 31 March 2024
I confim that there are no other matters to which your attention should be drawn to enable a
proper understanding of the accounts to be reached.
S O'Neill & Company
Independent Examiner
14 Main Street
Toomebridge
Co. Antrim
Northern Ireland
BT413TQ
14 April 2025
T 028 7965 9393
info@soneillondco.com
V4ww.soneillundco.com
14 Moin Street
Toomebridge
BT41 3TQ
CHARTERED
ACCOUNTANTS
IRELAND

Laughter Land
Company Limited by Guarantee
Statement of Financial Activities
(including income and expenditure account)
Year ended 31 March 2024
2024
Restricted
funds Total funds Total funds
2023
Unrestricted
funds
Note
Income and endowments
Donations and legacies
Charitable activities
Other trading activities
Other income
52,997
52,997
8,696
3.876
6,224
50,743
43,677
12,310
8,696
3,876
6,224
Total income
18,796
52,997
71,793
106,730
Expenditure
Expenditure on charitable activities
Total expenditure
9,10
15.728
53,003
68,731
106,130
106,130
15,728
53,003
68,731
Net income
3,068
(6)
3,062
600
Transfers between funds
82
(82)
Net movement in funds
3,150
(88)
3,062
600
Reconciliation of funds
Total funds brought forward
Total funds carried forward
14,558
88
14,646
14,046
17,708
17,708
14,646
The statement of financial activities includes all gains and losses recognised in the year.
All income and expenditure derive from continuing activities.
The notes on pages 11 to 19 fomi part of these financial statements.

Laughter Land
Company Limited by Guarantee
Statement of Financial Position
31 March 2024
2024
2023
Note
Fixed assets
Tangible fixed assets
17
1,431
1,570
Current assets
Debtors
Cash at bank and in hand
18
5,827
19,486
879
18,873
25,313
19,752
Creditor&: amounts falling due within one year
Net current assets
19
9,036
6,676
16,277
13,076
14,646
Total assets less current liabilities
17,708
Net assets
17,708
14,646
Funds of the charity
Restricted funds
Unrestricted funds
88
14,558
17,708
Total charity funds
22
17,708
14,648
For the year ending 31 March 2024 the charity was entitled to exemption from audit under section 477
of the Companies Act 2006 relating to small companies.
Directors, responsibilities=
The members have not required the company to obtain an audit of its financial statements for the
year in question in accordance with section 476.
The directors acknowledge their responsibilities for complying with the requirements of the Act
with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared in accordance with the provisions applicable to
Companies subject to the small companies. regime.
These financial statements were approved by the board of trustees and authorised for issue on 14
April 2025, and are signed on behalf of the board by-.
Mrs Roisin Higgins
Director
Ms Amy Diamond
Director
The notes on pages 11 to 19 forni part of these financial statements.

Laughter Land
Company Limited by Guarantee
Statement of Cash Flows
Year ended 31 March 2024
2024
2023
Cash flows from operating activities
Net income
3,062
600
Adjustments for
Depreciation of tangible fixed assets
Government grant income
Interest payable and similar charges
Accrued expensesl(income)
339
{48,726}
247
1,908
426
{43,991}
754
{2,527)
Changes in..
Trade and other debtors
Trade and other creditors
(4,948)
452
1,315
24
Cash generated from operations
(47,664}
(43,399)
Interest paid
Net cash used in operating activities
(247)
1754)
{44,153)
{47,911)
Cash flows from investing activities
Purchase of tangible assets
Net cash used in investing activities
(200)
(200)
Cash flows from financing activities
Government grant income
Net cash from financing activities
48,726
43,991
48,726
43,991
Net increasel(decrease) in cash and cash equivalents
Cash and cash equivalents at beginning of year
Cash and cash equivalents at end of year
613
18,873
19,486
{162)
19,035
18,873
The notes on pages 11 to 19 fonn part of these financial statements.
10

Laughter Land
Company Limited by Guarantee
Notes to the Financial Statements
Year ended 31 March 2024
General infomlation
The charity is a public benefit entity and a prtvate company limited by guarantee, registered in
Northern Ireland and a registered charity in Northern Ireland. The address of the registered office
is The Unit, Black Park Road, Toomebridge, Co Antrim, BT413SL.
Statement of compliance
These financial statements have been prepared in compliance with FRS 102, 'The Financial
Reporting Standard applicable in the UK and the Republic of Ireland,, the Statement of
Recommended Practice applicable to charities preparing their accounts in accordance with the
Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (Charities
SORP IFRS 102)) and the Companies Act 2006.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the
revaluation of certain financial assets and liabilities and investment properties measured at fair
value through income or expenditure.
The financial statements are prepared in sterling, which is the ￿nCtIOnal currency of the entity.
Going concem
There are no material uncertainties about the Charity's ability to continue. Additional grant
frJnding has been re￿iVed during the 2025 f nancial year.
Judgements and key sources of estimation uncertainty
The preparation of the financial ststements requires management to make judgements,
estimates and assumptions that affect the amounts reported. These estimates and judgements
are continually reviewed and are based on experience and other factors, including expectations
of future events that are believed to be reasonable under the circumstances.
Fund accounting
Unrestricted funds are available for use at the discretion of the trustees to further any of the
charity's purposes.
Designated funds are unrestricted funds earmarked by the trustees for particular future project or
commitment.
Restricted funds are subjected to restrictions on their expenditure declared by the donor or
through the tems of an appeal, and fall into one of two sub-classes.. restricted income funds or
endowment funds.
11

Laughter Land
Company Limited by Guarantee
Notes to the Financial Statements fcontinuedj
Year ended 31 March 2024
Accounting policies (conlinuedj
Incoming resources
All incoming resources are included in the statement of financial activities when entitlement has
passed to the charity., it is probable that the economic benefits associated with the transaction
will flow to the charity and the amount can be reliably measured. The following specific policies
are applied to particular categories of income-.
income from donations or grants is recognised when there is evidence of entitlement to the
gift, receipt is probable and its amount can be measured reliably.
legacy income is recognised when receipt is probable and entitlement is established.
income from donated goods is measured at the fair value of the goods unless this is
impractical to measure reliably, in which case the value is derived from the cost to the donor
or the estimated resale value. Donated facilities and services are recognised in the
accounts when received if the value can be reliably measured. No amounts are included for
the contribution of general volunteers.
income from contracts for the supply of serVI￿S is recognised with the delivery of the
contracted service. This is classified as unrestricted funds unless there is a contractual
requirement for it to be spent on a particular purpose and returned if unspent, in which case
it may be regarded as restricted.
Resources expended
Expenditure is recognised on an accruals basis as a liabilty is incurred. Expenditure includes any
VAT which cannot be fully recovered, and is classified under headings of the statement of
financial activities to which it relates=
expenditure on raising funds includes the costs of all fundraising activities, events,
non-charitable trading activities, and the sale of donated goods.
expenditure on charitable activities includes all costs incurred by a charity in undertaking
activities that further its charitable aims for the benefit of its beneficiaries, including those
support costs and costs relating to the governan￿ of the charity apportioned to charitable
activities.
other expenditure includes all expenditure that is neither related to raising funds for the
charity nor part of its expenditure on charitable acttvities.
All costs are allocated to expenditure categories reflecting the use of the resou￿. Direct costs
attributable to a single activity are allocated directly to that activity Shared costs are apportioned
be￿een the activities they contribute to on a reasonable, justifiable and consistent basis.
Tangible assets
Tangible assets are initially recorded at cost. and subsequently stated at cost less any
accumulated depreciation and impairment losses Any tangible assets carried at revalued
amounts are recorded at the fair value at the date of revaluation less any subsequent
accumulated depreciation and subsequent accumulated impaimient losses.
12

Laughter Land
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2024
Accounting policies (continued)
Tangible assets (eontlnued)
An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other
recognised gains and losses. unless it reverses a charge for impairment that has previously been
recognised as expenditure within the statement of financial activities. A decrease in the carrying
amount of an asset as a result of revaluation, is recognised in other recognised gains and losses.
except to which it offsets any previous revaluation gain. in which case the loss is shown within
other recognised gains and losses on the statement of financial activities.
Depreciation
Depreciation is calculated so as to write off the cost or valuats-on of an asset, less its residual
value, over the useful economic life of that asset as follows..
Fixtures and fittings
Equipment
20 % straight line
33 % straight line
Government grants
Government grants are recognised at the fair value of the asset received or re￿1Vable. Grants
are not recognised until there is reasonable assurance that the charity will comply with the
conditions attaching to them and the grants will be received.
Where the grant does not impose specified fijture perfOrMan￿-re1ated conditions on the
recipient, it is recognised in income when the grant proceeds are re￿iVed or re￿1Vable. Where
the grant does impose specified future perfOrMan￿-re1ated conditions on the recipient, it is
recognised in income only when the perforMan￿-related conditions have been met. Where
grants re￿iVed are prior to satisfying the revenue recognition criteria, they are recognised as a
liability-
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which
the related service is provided. Prepaid contributions are recognised as an asset to the extent
that the prepayment will lead to a reduction in future payments or a cash refvnd.
hen contributions are not expected to be settled wholly within 12 months of the end of the
reporting date in which the employees render the related servi￿, the liability is measured on a
discounted present value basis. The unwinding of the discount is recognised as an expense in
the period in which it arises.
Limited by guarantee
Laughter Land is a company limited by guarantee and accordingly does not have a share capital.
Every member of the company undertakes to contribute such amount as may be required not
exceeding £1 to the assets of the charitable company in the event of it being wound up while he
or she is a member, or within one year after he or she ceases to be a member.
13

Laughter Land
Company Limited by Guarantee
Notes to the Financial Statsments (continued)
Year ended 31 March 2024
Donations and legacies
Restricted Total Funds
Funds
2024
Restricted Total Funds
Funds
2023
Grants
Education Authorty - Engage111
Education Authority - SEB payment
Education Authority - Getting Ready to
Learn
Education Authority - Early Years
Classroom Assistant
Childcare Partnership Regional Small
Grant
Education Authority - Pre-Sch¢)ol
Funded Places
5,616
436
5,616
436
575
575
700
700
3,096
3,096
600
600
48,726
48,726
43,991
43,991
52.997
52,997
50,743
50,743
Charitable activities
Unrestricted Total Funds Unrestricted Total Funds
Funds
2024
Funds
2023
Day-care fee income
Afterschools and Summer Scheme fee
income
8,696
8,696
20,519
20,519
23,158
23,158
8,696
8,696
43,677
43,677
other trading activities
Unrestn'cted
Funds
Restricted Total Funds
Funds
2024
School Trip
Fundraising activities
Bus Money Received
114
3,762
114
3,762
3,876
3,876
Unrestricted
Funds
Restricted Total Funds
Funds
2023
School Trip
Fundraising activities
Bus Money Re￿iVed
6,434
6,434
5,876
5,876
6.434
5,876
12,310
14

Laughter Land
Company Limited by Guarantee
Notes to the Financial Ststements (eontinued)
Year ended 31 March 2024
Other income
Unrestricted Total Funds Unrestricted Total Funds
Funds
2024
Funds
2023
Statutory Maternity Pay &
Compensation
6,224
6.224
Expenditure on charitable activities by fund type
Unrestricted
Funds
Restricted Total Funds
Funds
2024
Playgroup
Support costs
10,359
5,369
53,003
63,362
5,369
15,728
53,003
68,731
Unrestricted
Funds
Restricted Total Funds
Funds
2023
Playgroup and Afterschool Club
Support costs
49,465
7,449
49,216
98,681
7,449
56,914
49,216
106,130
10. Expenditure on charitable activities by activty type
Activities
undertaken
directly Support costs
Totsl funds
2024
Total fund
2023
Playgroup and Afterschool Club
Governance costs
63,362
63,362
5.369
99,349
6,781
106,130
5.369
63.362
5,369
68,731
11. Analysis of support costs
Total 2024 Total 2023
Communications and IT
Finance costs
Governance costs
242
426
6,781
7,449
5,369
5,369
15

Laughter Land
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2024
12. Net income
Net income is stated after chargingl(credits'ng)-
2024
2023
Depreciation of tangible fixed assets
339
426
13. Independent examination fees
2024
2023
Fees payable to the independent examiner for-
Independent examination of the financial statements
2,992
3,600
14. Staff costs
The total staff costs and employee benefits for the reporting period are analysed as follows:
2024
2023
Wages and salaries
Employer contributions to pension plans
50,535
707
75,587
816
51,242
76,403
The average head count of employees during the year was 5 (2023.. 6). The average number of
full-time equivalent employees during the year is analysed as follows..
2024
No.
2023
No.
Group Leader
Childcare staff
No employee received employee benefits of more than £60,000 during the year (2023.. Nil).
15. Trustee remuneration and expenses
No remuneration or other benefits from employment with the charity or a related entity were
received by the trustees.
16

Laughter Land
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2024
16. Transfers between funds
The following grants were received ft)r restricted purposes and have been utilised against
specific costs of the project undertaken by the charity.
However, there are a number of these grants that were to offset the running costs of the Charity.
As a result, these funds have been transferred to Unrestricted Funds from Restricted Funds to
offset the running costs.
2024
Education Authority - Getting Ready to Leaffl
Education Authority - Pre-school Funded Places
Total to be transferred between funds
48
82
17. Tangible fixed assets
Fixtures and
fittings
Equipment
Total
Cost
At 1 April 2023
Additions
7,912
200
1,243
9,155
200
At 31 March 2024
8,112
1,243
9,355
Depreciation
At 1 April 2023
Charge for the year
At 31 March 2024
6,783
239
802
100
7,585
339
7,022
902
7,924
Carrying amount
At 31 March 2024
1,090
341
1,431
At 31 March 2023
1,129
441
1,570
18. Debtors
2024
2023
Trade debtors
Prepayments and accrued income
Other debtors
60
960
4,807
5,827
250
629
879
17

Laughter Land
Company Limited by Guarantee
Notes to the Financial Ststements (continued)
Year ended 31 March 2024
19. Creditors: amounts falling due within one year
2024
2023
Payments received on account
Trade creditors
Accruals and deferred income
Social security and other taxes
239
298
5,928
450
7,836
961
9,036
6,676
20. Pensions and other post retirement benefits
Defined contribution plans
The amount recognised in income or expenditure as an expense in relation to defined
contribution plans was £707 (2023= £816).
21. Government grants
The amounts recognised in the financial statements for govemment grants are as follows:
2024
2023
Recognised in income from donations and legacies..
Government grants income
52,997
50,743
22. Analysis of charitable funds
Unrestricted funds
At
1 April 2023
At
Income Expenditure Transfers 31 March 2024
General funds
14,558
18,796
(15,728)
82
17,708
At
1 April 2022
At
Income Expenditure Transfers 31 March 2023
General funds
14,046
50,111
(56,914)
7,315
14,558
18

Laughter Land
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2024
22. Analysis of charitable funds (continued)
Restricted funds
At
1 April 2023
At
Transfers 31 March 2024
Income Expenditure
Restricted Fund 1
Playgroup
88
52.997
(53,003)
(82)
At
1 April 2022
At
Transfers 31 March 2023
Income Expenditure
Restricted Fund 1
Playgroup
56,619
(49,216)
(7,315)
88
23. Analysis of net assets between funds
Unrestricted
Funds
Restricted Total Funds
Funds
2024
Tangible fixed assets
Current assets
Creditors less than 1 year
Net assets
1,431
25,313
(9,036)
17,708
1,431
25,313
{9,036)
17,708
Unrestricted
Funds
Restricted Total Funds
Funds
2023
Tangible fixed assets
Cijrrent assets
Creditors less than 1 year
Net assets
1,570
19,664
(6,676)
14,558
1,570
19,752
(6,676)
14,646
88
88
24. Analysis of changes in net debt
At
At 1 Apr 2023 Cash flows 31 Mar 2024
Cash at bank and in hand
18.873
613
19,486
19

Laughter Land
Company Limitsd by Guarantee
Management Information
Year ended 31 March 2024
The following pages do not fomi part of the financial statements.
20

Laughter Land
Company Limited by Guarantee
Detailed Statement of Financial Activities
Year ended 31 March 2024
2024
2023
Income and endowments
Donations and legacies
Education Authority - Engage111
Education Authority - SEB payment
Education Authority - Getting Ready to Leam
Education Authority - Early Years Classroom Assistant
Childcare Partnership Regional Small Grant
Education Authority - Pre-school Funded Pla￿S
5,616
436
700
575
3,096
600
48,726
43,991
52,997
50,743
Charitable activities
Day-care fee income
Afterschools and Summer Scheme fee income
8,696
20,519
23,158
8,696
43,677
Other trading activities
School Trip
Fundraising activities
Bus Money Received
114
3,762
6,434
5.876
3,876
12,310
Other income
Statutory Matemity Pay & Compensation
6,224
Total income
71,793
106,730
21

Laughter Land
Company Limited by Guarantee
Detsiled Statement of Financial Activities (continued)
Year ended 31 March 2024
2024
2023
Expenditure
Expenditure on charitable activities
Food Purchases
Wages - Playschool
Pension costs
Wages- Afterschool club
Rent
Light and heat
Propety maintenance
Insurance
Cleaning and hygiene costs
Travel expenses
Transport and trips
Accountancy
Other professional costs
Professional fees
Telephone
Other office costs
Depreciation
other interest payable and similar charges
Play and learning resources
Staff training
General expenses
Disco expenses
801
50,535
707
3,077
42,287
816
33,300
1,200
1,908
1,181
840
270
93
6,495
3,600
2,415
1,413
753
252
426
754
1,600
2,195
671
584
767
1,265
801
914
139
279
2,992
2,130
1,713
957
140
339
247
2,415
1,140
200
250
68,731
106,130
Total expenditure
68,731
106,130
Net income
3,062
600
22

Laughter Land
Company Limited by Guarantee
Notes to the Detailed Statement of Financial Activities
Year ended 31 March 2024
2024
2023
Expenditure on charltable activities
Playgroup and Afterschools Club
Activities undertaken directly
Food
Wages- Playschool
Pension Costs
Wages - Afterschools
Rent
Light and heat
Propety maintenance
Insurance
Cleaning and hygiene costs
Travel expenses
Transport and trips
Professional fees
Telephone
Other office costs
Depreciation
Play and Learning Resources
Staff training
General expenses
Disco expenses
801
50,535
707
3,077
42,287
816
33,300
1,200
1,908
1,181
767
1,265
801
914
139
270
93
6,495
1,413
511
252
279
1,713
957
140
339
2,415
1,140
200
250
1,600
2,195
659
63,362
98,681
Support costs
Telephone
Depreciation
242
426
668
Governance costs
Accountancy fees
Other professional fees
Bank charges
PAYE interest
2.992
2,130
247
3,600
2,415
754
12
5,369
6,781
Expenditure on charitable activities
68,731
106,130
23