OpenCharities

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

2022-03-31-accounts

Page
Reference and Administrative
Details
Report ofthe Trustees 2 to 4
Independent
Examiner's
Report
Statement ofFinancial Activities
Statement ofFinancial Position
Notes to the Financial Statements 8 to 13

31.3.22 31.3.21
Unrestricted Restricted Total Total
funds funds funds funds
Notes E E
INCOME AND ENDOWMENTS FROM
Charitable
activities
Charitable
activities
1,500 85,000 86,500 154,926
Other trading
activities
204,499 204,499 58,094
Total 205,999 85,000 290,999 213,020
EXPENDITURE ON
Charitable
activities
Charitable
activities
310,907 4,398 315,305 145,768
NET INCOME/(EXPENDITURE) (104,908) 80,602 (24,306) 67,252
RECONCILIATION
OF FUNDS
Total funds brought forward 146,831 146,831 79,579
TOTAL FUNDS CARRIED FORWARD 41,923 80,602 122,525 146,831

OTHER TRADING ACTIV IT IES
31.3.22 31.3.21
E E
Fees for services 204,499 58,094
INCOME FROII CHARITABLE ACTIVITIES
31.3.22 31.3.21
Activity E F
Grants Charitable activities 86,500 154,926
Grants received,
included
in the above, are as follows:
31.3.22 31.3.21
Nationwide
Building Society
50,000
AB Charitable
Trust
20,000
National
Benevolent
Charity
10,000
Community
Foundation
5,000
Swindon
Borough Council
1,500 3,000
Law Centres
Network
79,300
National
Lottery
33,910
Access to Justice Foundation 6,000
Voluntary
Action Swindon
Coronavirus
Job Retention
Scheme 500
32,216
86,500 154,926
CHARITABLE ACTIVITIES COSTS
Direct Support
Costs (see costs (see
note 5) note 6) Totals
E F
Charitable
activities
313,505 1,800 315,305
DIRECT COSTS OF CHARITABLE ACTIVITIES
31.3.22 31.3.21
F E
Staff costs 220,149 108,013
Other operating
leases
Rent and service charges
Insurance
3,306
6,485
2,199
1,960
6,208
1,941
Telephone
Postage and stationery
Advertising
Sundries
3,321
4,420
147
6,600
2,335
2,301
147
4,033
Travel and subsistence 637 447
Staff training
and recruitment
Subscriptions
Legal and professional
Irrecoverable
VAT
2,177
9,486
50,657
2,370
2,470
4,372
2,055
3,540
Partner costs 1,551 932
Consulting
fees
2,550
313,505 143,304

Governance
costs
E
Charitable activities 1,800
Support costs, included in the above, are as follows: 31.3.22 31.3.21
Charitable Total
activities activities
E F
Accountancy and legal fees 1,800 2,464
NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
31.3.22 31.3.21
P
Other operating leases 3,306 1,960

31.3.22 31.3.21
Employees 8 6
No employees received emoluments in excess of260,000.
DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR 31.3.22 31.3.21
E
Trade debtors
Other debtors
Prepayments
8,611
6,067
2,106
169
16,805
16,784 16,974

CREDITORS: AMO UNT S
FALLI
NG DUE WITHIN ONE YEA R
31.3.22 31.3.21
E F
Trade creditors 2,372 13,032
Social security and other taxes 5,761
VAT 8,136 1,122
Other creditors 435 300
Accrued expenses 1,589 578
18,293 15,032
MOVEMENT
IN FUNDS
Net
movement At
At 1.4.21 in funds 31.3.22
E E
Unrestricted
funds
General
fund
72,331 (63,408) 8,923
Designated
Fund - Service
Development 8,500 (8,500)
Designated
Fund - Operational
Reserve 66,000 (33,000) 33,000
146,831 (104,908) 41,923
Restricted funds
Community
Foundation
5,000 5,000
National
Benevolent
Charity 10,000 10,000
Nationwide
Building
Society 50,000 50,000
AB Charitable
Trust
15,602 15,602
80,602 80,602
TOTAL FUNDS 146,831 (24,306) 122,525
Net movement
in funds,
included in the above are as follows:
Incoming Resources Movement
resources expended in funds
F F E
Unrestricted
funds
General fund 205,999 (269,407) (63,408)
Designated
Fund -
Service
Development (8,500) (8,500)
Designated
Fund -
Operational
Reserve (33,000) (33,000)
205,999 (310,907) (104,908)
Restricted funds
Community
Foundation
National
Benevolent
Charity
Nationwide
Building Society
AB Charitable
Trust
5,000
10,000
50,000
20,000
(4,398) 5,000
10,000
50,000
15,602
85,000 (4,398) 80,602
TOTAL FUNDS 290,999 (315,305) (24,306)

Comparative s
fo
r moveme nt
in fun
ds
Net Transfers
movement between At
At 1.4.20 in funds funds 31.3.21
F E
Unrestricted funds
General
fund
37,753 67,578 (33,000) 72,331
Designated Fund —Service
Development 8,500 8,500
Designated Fund —Operational
Reserve 33,000 33,000 66,000
79,253 67,578 146,831
Restricted funds
Community Foundation 326 (326)
TOTAL FUNDS 79,579 67,252 146,831
Comparative net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
F E E
Unrestricted funds
General
fund
213,020 (145,442) 67,578
Restricted funds
Community Foundation (326) (326)
TOTAL FUNDS 213,020 (145,768) 67,252