| 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 |