| Contents | ||
|---|---|---|
| Page | ||
| Trust Information | ||
| Trustees' Report | ||
| Statement ofTrustees' | Responsibilities | |
| Indpendent Examiner's |
Report | |
| Statement ofFinancial | Activities | |
| Balance Sheet | ||
| Notes to the Financial | Statements |
| Trustees | LCantle | |
|---|---|---|
| P Goldsmith | ||
| S Dunlop | ||
| LDobson | ||
| FChapman | ||
| M Hughes (resigned 30.L21) | ||
| Charity Number | 1015452 | |
| Principal address | 7-9Brook Road | |
| Rayleigh | ||
| Essex | ||
| SS67UT | ||
| Independent | Examiners | Connah Goldsworthy |
| 12Station Court | ||
| Station Approach | ||
| Wickford | ||
| Essex | ||
| SS117AT |
| SUMMARY INCOME AND EXPENDITURE | ACCO | UNT | |||
|---|---|---|---|---|---|
| Unrestricted * | Restricted | Total | Total | ||
| INCOMING RESOURCES | Notes | funds | fundsf | 2021 f |
2020 |
| Donations dk lcgactes |
80,984 | 450 | 81,434 | 32,409 | |
| Activities in furtherance ofthe | |||||
| charity's objectives | 51,533 | 16,652 | 68,185 | 18,945 | |
| Investmcnt Income |
60,000 | 60,000 | 47,665 | ||
| Other incoming resources |
966 | 2,750 | 3,716 | 5,649 | |
| Total Income | 193,483 | 19,852 | 213,335 | 104,668 | |
| RESOURCES EXPENDED | |||||
| Cost ofgenerating funds |
|||||
| Fundraising and publicity |
|||||
| Charttabk expenditure |
|||||
| Costs ofactivities in furtbcrancc ofthc |
|||||
| charity's objects: | |||||
| Mortgage Interest | 240 | ||||
| Staffcosts | 43,464 | 34,997 | 78,461 | 60,879 | |
| Grants to Megaccntrc activities | 35,000 | 35,000 | 17,914 | ||
| Donation to Menshed | 2400 | 2300 | |||
| Management and administration |
1,861 | 2,146 | 4,007 | 3,048 | |
| Support Costs | 3,047 | 723 | 3,770 | 2,983 | |
| Total resources expended | 6 | 85,872 | 37,866 | 123,738 | 85308 |
| Net incoming resources before transfers | 107,611 | (18,014) | 89,597 | 19,460 | |
| Transfers between funds |
(33,750) | 33,750 | |||
| Net incoming resources I(resources expended) | |||||
| before other recognised gains and losses |
73,861 | 15,736 | 89,597 | 19,460 | |
| Loss on revaluation ofFixed Asset Investmcnt |
10 | ||||
| Net movement ln fonda |
73,861 | 15,736 | 89,597 | 19,460 | |
| Fund balances at 1 October 2020 |
1,180,195 | 12,405 | 1,192,600 | 1,173,140 | |
| Fund balances at 30September 2021 | 1,254,056 | 28,141 | 1382,197 | 1,192,600 |
| Balance Sheet | ||||||||
|---|---|---|---|---|---|---|---|---|
| as at | 30September | 2021 | ||||||
| 2021 | 2020 | |||||||
| Notes | f | |||||||
| Fixed assets | ||||||||
| Tangible assets | 9 | 880,000 | 880,000 | |||||
| Investments | 10 | 265,000 | 265,000 | |||||
| 1,145,000 | 1,145,000 | |||||||
| Current assets |
||||||||
| Debtors | 77,448 | 45,000 | ||||||
| Cash at Bank and in | hand | 66,919 | 27,270 | |||||
| 144,367 | 72,270 | |||||||
| Creditors Amounts falling due |
within one year | 12 | ~(7,17D | 124,670 | ||||
| Net corrent assets | 137,197 | 47,600 | ||||||
| Total assets less current liabilities | 1382,197 | 1,192,600 | ||||||
| Credltorsl amounts |
falling dne atter | |||||||
| more than one year | ||||||||
| Net assets | 1202,197 | 1,192,600 | ||||||
| Income funds | ||||||||
| Unrestricted Funds |
13 | 1,254,056 | 1,180,195 | |||||
| Restricted Funds | 13 | 28,141 | 12,405 | |||||
| f1,282,197 | 61,19260D |
| Note | s to the tlnandal statemen |
ts | |||||||
|---|---|---|---|---|---|---|---|---|---|
| for the | year ended 30September | 2021 | |||||||
| 2 | Donations and legacies |
2021 | 2020 | ||||||
| f | |||||||||
| Donations and gills |
81,434 | 32,4tl9 | |||||||
| 3 | Activities in furtherance | oftbe charity's | activities | 2021 | 2020 | ||||
| Grants receivable for charitable | activities | 68,185 | 18.944 | ||||||
| 4 | Investmcnt iacome |
2021 | 2020 | ||||||
| f | |||||||||
| Rental income | 60,000 | 47,665 | |||||||
| 66,996 | 47.665 | ||||||||
| 5 | Other Incoming resources | 2021 | 2020f | ||||||
| Giii Aid repayments | 3,658 | 3,998 | |||||||
| Sundry income | 58 | 1,651 | |||||||
| 3.716 | 5,649 | ||||||||
| Staif | |||||||||
| 6 | Total resources ezpended | costs | 2021 f |
2020 f |
|||||
| Charitable expenditure: |
|||||||||
| Mortgage interest | ?40 | ||||||||
| Staffcosts | 78,461 | 78,461 | 60,879 | ||||||
| Grants to Megacentre | activities | 35,000 | 35,000 | 17,914 | |||||
| Donation to Mensbed | ?,500 | ?,500 | |||||||
| Fund raising costs | 144 | ||||||||
| Management and administration |
4,007 | 4,007 | 3,048 | ||||||
| Support Costs | 3,770 | 3,770 | ?,983 | ||||||
| 78,461 | 45,?77 | 1?3,738 | 85308 |
| Employees | ||||||||
|---|---|---|---|---|---|---|---|---|
| Number ofemployees | ||||||||
| The average nutnber ofemployees | analyscd by function, were:- | 2021 | 2020 | |||||
| Number | Number | |||||||
| Youth work, management | dt Administration | 7 | 6 | |||||
| There were no employees | whose | annual | emoluments | were f50,000or more. |
| Tangible Ilxcd a | mcts | |
|---|---|---|
| Land aad | ||
| Buildings | ||
| Cost | ||
| At I October 2020 | 880,000 | |
| Additions | ||
| Disposals | ||
| Revduation | ||
| At 30 September | 2021 | 880,000 |
| Dcprcdadoa | ||
| At I October 2020 | ||
| Charge fcr year | ||
| lbsposa la | ||
| At 30 September | 2021 | |
| Net book value | ||
| At 30Scptcmbcr | 2021 | 880,000 |
| At 30September | 2020 |
| 10 | Riced asset Investments | ||||
|---|---|---|---|---|---|
| Cost/valuation at I October 2020 |
265,000 | ||||
| Cost/valaatlon at 30September |
2021 | ||||
| Holdlags ofmore than 10% | |||||
| The charity holds morc than IP% | ofthc sharc capital ofthe fottowmg | companies: | |||
| Country ofregistration | |||||
| Company | or Incorporation | ||||
| Subsidiary undertakings |
|||||
| The Mcgacentrc Raylcigh Ltd | United Kingdom | ||||
| Thc aggregate amount ofcapital and reserves snd the results ofthese |
undertakings | for the last rdevant | |||
| tinaacial year werc as follows: |
| 11 | Debtors | 2021f | 2020f | |||||
|---|---|---|---|---|---|---|---|---|
| Amounts | owed by group undertaking | 76,863 | 45,000 | |||||
| Cnhg Aid | Debtor | 585 | ||||||
| 77,448 | 45,000 | |||||||
| 12 | Creditors: amounts | falling due within one year | 2021f | 2020 f |
||||
| Accruals | and dcfcrrcd | income | 1,170 | 1,170 | ||||
| Interest | Free Loans | 6,000 | 23,500 | |||||
| 7,170 | 24,670 | |||||||
| 3 | Analysis | ofnet assets between feeds | ||||||
| Unrestricted | Designated | Restricted | ||||||
| Fund | Feud | Feud | Total | |||||
| f | f | f | f | |||||
| Tangible | fixed assets | 880,000 | 880,000 | |||||
| Invcstmcnts | 265,000 | 265,000 | ||||||
| Current | assets | 1,170 | 115,056 | 28,141 | 144,367 | |||
| Creditors: amounts | falling due within one year | (1,170) | (6,000) | (7,170) | ||||
| 1,254,056 | 28,141 | 1282,197 |