| Page | |||
|---|---|---|---|
| Report ofthe Trustees | |||
| Independent Examiner's |
Statement | 10 | |
| Statement of Financial |
Activities | ||
| Balance Sheet | 12 | ||
| Notes to the Accounts | 13to 16 | ||
| Detailed Statement of Financial |
Activities | 17 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | ||||||
| funds | funds | ||||||
| Income | |||||||
| Income from generated funds |
|||||||
| Donations and legacies |
1,621 | 1,621 | 4,419 | ||||
| Income from charitable activities |
99,993 | 138,000 | 237,993 | 169,450 | |||
| Total Income and | endowments | 101,614 | 138,000 | 239,614 | 173,869 | ||
| Expenses | |||||||
| Costs ofgenerating | funds | ||||||
| Expenditure on Charitable |
activities | 44,476 | 136,685 | 181,161 | 156,189 | ||
| Total Expenses | 44,653 | 136,509 | 181,161 | 156,189 | |||
| Net gains on investments | |||||||
| Net Income/ (expenditure) |
57,138 | 1,315 | 58,453 | 17,680 | |||
| Gains/(losses) on |
revaluation | offixed assets | |||||
| Net movement in |
funds: | ||||||
| Net income for the year | 57,138 | 1,315 | 58,453 | '/7, 680 | |||
| Transfers between |
funds | (7,081) | 7,081 | ||||
| Total funds brought | forward | 91,087 | 4,233 | 95,320 | 77,640 | ||
| Net funds carried | forward | 141,144 | 12,629 | 153,773 | 95,320 |
| Middleton | Day Centre | |||||||
|---|---|---|---|---|---|---|---|---|
| BALANCE SHEET AT 31/03/2021 | ||||||||
| 2021 | 2020 | |||||||
| Notes | ||||||||
| FIXEDASSETS | ||||||||
| Tangible assets | 1,939 | |||||||
| CURRENT ASSETS | ||||||||
| Debtors (amounts | falling | due within one year) | 812 | 395 | ||||
| Cash at bank and | in hand | 162,811 | 98,460 | |||||
| 163,623 | 98,855 | |||||||
| CREDITORS: Amounts | falling due within one | year | 9,850 | 5,474 | ||||
| NET CURRENT ASSETS | 153,773 | 93,381 | ||||||
| TOTAL ASSETS | LESSCURRENT LIABILITIES | 153,773 | 95,320 | |||||
| RESERVES | ||||||||
| Unrestricted funds |
||||||||
| General fund |
139,373 | 89,316 | ||||||
| Designated funds |
1,771 | 1,771 | ||||||
| Restricted funds | 12,629 | 4,233 | ||||||
| 153,773 | 95,320 |
| Employee | costs during the year amounted | costs during the year amounted | costs during the year amounted | to: | 2021 | 2020 |
|---|---|---|---|---|---|---|
| Wages and | salaries | 119,173 | 107,231 | |||
| Social security costs | 6,447 | 6,152 | ||||
| Employers | pension costs | 2,540 | 2,244 | |||
| 128,160 | 115,627 | |||||
| The average | weekly numbers | ofemployees | during the year were as follows: | |||
| 2021 | 2020 | |||||
| No. | No. | |||||
| Welfare services | 4 | 4 | ||||
| Administration | 1 | 1 | ||||
| 5 | 5 |
| Fixtures | ||||||
|---|---|---|---|---|---|---|
| and Fittings | Equipment | Total | ||||
| Cost | ||||||
| At 01/04/2020 | 3,454 | 28,551 | 32,005 | |||
| At 31/03/2021 | 3,454 | 28,551 | 32,005 | |||
| Depreciation | ||||||
| At 01/04/2020 | 3,454 | 26,612 | 30,066 | |||
| For the year | 1,939 | 1,939 | ||||
| At 31/03/2021 | 3,454 | 28,551 | 32,005 | |||
| Net Book Amounts | ||||||
| At 31/03/2021 | ||||||
| At 31/03/2020 | 1,939 | 1,939 | ||||
| 4.DEBTORS | 2021 | 2020 | ||||
| Amounts falling due within one year: |
||||||
| Other debtors - prepayments | 812 | 395 | ||||
| 812 | 395 | |||||
| 5.CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE | |||||
| YEAR | ||||||
| 2021 | 2020 | |||||
| Taxation and social security | 2,344 | 2,276 | ||||
| Other creditors | 7,506 | 3,198 | ||||
| 9,850 | 5,474 |
| Brought | forward | Incoming | resources | Outgoing | resources | Transfers | Carried | forward | ||
|---|---|---|---|---|---|---|---|---|---|---|
| E | F | |||||||||
| General | fund | 89,316 | 101,614 | (44,476) | (7,081) | 139,373 | ||||
| Needle | Exchange | 1,771 | 1,771 | |||||||
| 91,087 | 101,614 | (44,476) | (7,081) | 141,144 |
| Brought forward | Incoming resources | Outgoing | resources | Transfers | Carried forward |
||
|---|---|---|---|---|---|---|---|
| Homelessness Fund |
2,823 | 2,823 | |||||
| The Big Lottery Fund | 1,410 | 103,000 | (111,491) | 7,081 | |||
| Forever Manchester | 20,000 | (18,422) | 1,578 | ||||
| Forever Manchester | Cv19 | 5,000 | (3,163) | 1,837 | |||
| Community Fund Cv19 |
10,000 | (3,609) | 6,391 | ||||
| 4,240 | 138,000 | (136,685) | 7,081 | 12,629 |
| 2021 | 2021 | 2021 | 2020 | |||||
|---|---|---|---|---|---|---|---|---|
| unrestricted | restricted | Total | ||||||
| Funds | Funds | Funds | ||||||
| Incoming | resources | |||||||
| Incoming | resources | from generated | ||||||
| funds | ||||||||
| Donations | ||||||||
| Clothes weighed | in | 248 | ||||||
| Donations | 1,621 | 1,621 | 4,171 | |||||
| 1,621 | 1,621 | 4,419 | ||||||
| Grants | ||||||||
| RMBC Core Grant | 65,700 | 65,700 | 65,700 | |||||
| Big Lottery | Fund | 103,000 | 103,000 | 103,000 | ||||
| Duchy of Lancaster | 750 | |||||||
| Forever Manchester | - | White goods | 20,000 | 20,000 | ||||
| Forever Manchester | —Covid 19 | 5,000 | 5,000 | |||||
| Community | Fund | Covid 19 | 10,000 | 10,000 | ||||
| Government | Grants | 34,293 | 34,293 | |||||
| 99,993 | 138,000 | 237,993 | 169,450 | |||||
| 101,614 | 138,000 | 239,614 | 173,869 |
| Middleton | Day Centre | ||||||
|---|---|---|---|---|---|---|---|
| Expenses | |||||||
| for the year ended | 31/03/2021 | ||||||
| 2021 | 2021 | 2021 | 2020 | ||||
| unrestricted restricted |
Total | ||||||
| Expenditure | on charitable | activities | |||||
| Food & medicine | 143 | 3,529 | 3,672 | 2,237 | |||
| Advertising | 237 | 90 | 327 | 110 | |||
| Volunteer costs | 278 | 846 | 1,124 | 249 | |||
| User activities 8 support | 442 | 2,560 | 3,002 | 1,483 | |||
| Staff travel | 219 | 9 | 227 | 305 | |||
| White goods | 10,580 | 10,580 | |||||
| Rates | 143 | 95 | 238 | 234 | |||
| Water rates | 580 | 754 | 1,334 | 1,698 | |||
| Heat and light | 2,340 | 3,261 | 5,601 | 5,874 | |||
| Rent | 250 | 250 | 250 | ||||
| Cleaning 8 waste |
1,730 | 1,544 | 3,274 | 2,496 | |||
| Repairs and | renewals | 3,892 | 5,575 | 9,467 | 6,480 | ||
| Administrators wages |
9,804 | 10,000 | 19,804 | 18,000 | |||
| General wages | 8,979 | 85,845 | 94,824 | 84,941 | |||
| Cleaners wages | 4,545 | 4, 545 | 4,290 | ||||
| NIC employer (wages and salaries) |
4,174 | 2,273 | 6,447 | 6,152 | |||
| Pension contributions |
881 | 1,659 | 2,540 | 2,244 | |||
| Staff recruitment | 1,445 | 177 | 1,622 | ||||
| Computer software costs |
306 | 306 | 252 | ||||
| P. P. E. | 51 | 51 | |||||
| Insurance | 869 | 868 | 1,737 | 1,859 | |||
| Stationery 8 |
office supplies | 933 | 70 | 1,003 | 2,595 | ||
| Telephone | 716 | 2,180 | 2,896 | 6,247 | |||
| TV Licence | 158 | 158 | 155 | ||||
| Subscriptions | 163 | 163 | 159 | ||||
| Dishwasher | rental | 650 | 650 | 1,587 | |||
| Sundry expenses | 530 | 530 | 951 | ||||
| Depreciation | of equipment | 1,939 | 1,939 | 1,941 | |||
| 42,851 | 134,810 | 177,661 | 152,789 | ||||
| Governance | Costs | ||||||
| Annual return |
fee | 40 | 40 | 40 | |||
| Book keeping | 835 | 1,125 | 1,960 | 1,860 | |||
| Independent | examiners | fees | 750 | 750 | 1,500 | 1,500 | |
| 1,625 | 1,875 | 3,500 | 3,400 | ||||
| Total Expenses | 44,476 | 136,685 | 18/, 161 | 156,189 |