OpenCharities

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

2021-09-30-accounts

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