| 2021-22 | ' | 2020-21 | |||||
|---|---|---|---|---|---|---|---|
| Notes | Unrestricted | Restricted | Tatal | Total | |||
| income and endowments | from; | ||||||
| Donations and legacies | 199,064 | 199,064 | 327,614 | ||||
| Other trading activities |
3,004 | 3,004 | 796 | ||||
| Total income and endowments | 202,067 | 328,410 | |||||
| Expenditure on: |
|||||||
| Raising funds Charitable actNities |
3,4 6โ6 |
20,705 204,672 |
20,706 204,702 |
18,448 311,160 |
|||
| Total expenditure | 30 | 225/07 | 329,608 | ||||
| Net income/expenditure | -23,309 | -30 | -23,339 | -1,198- | |||
| Transfers between funds |
|||||||
| Net rncvement in funds |
-23,309 | -30 | -1,198 | ||||
| ,Total funds brought forward | 72,680 | 73,131 | 74,329 | ||||
| Total funds carried forward | 73131 |
| 2021 | |||||
|---|---|---|---|---|---|
| Tangible fixed assets: | |||||
| Office equipment | |||||
| Total fixed assets | |||||
| lCurrent assets: | |||||
| Debtors | 30,242 | 55,731 | |||
| Cash at bank and in | hand | 20,976 | 20,572 | ||
| Total current assets | 51,217 | 76,303 | |||
| Current liabilities: |
|||||
| Creditors. ' amounts | falling due vtithin one year | 10 | -1,427 | -3,174 | |
| ,Total current liabilities(-) | =1,427 | -3,174 | |||
| '.Net current assets | 73,130 | ||||
| 'Total net assets | 49,791 | ||||
| IFunds | |||||
| Unrestricted | 49,270 | 72โ580 | |||
| 'Restricted | 621 | 651 | . | ||
| Total | 49,791 | 73,131 |
| 2021-22 | 2020.21 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted, | Restricted | 1 | Total | Total | ||||
| 2.Donations | and legacies | |||||||
| 'Subscriptions | 7,702 | 7,702 | 9,918 | |||||
| !Donations | 143,649 | 143,649 | 119,558 | |||||
| ,'Legacies | 24,626 | 24,626 | 174,986 | |||||
| .Gift aid | 23,086 | 23,086 | 23,162 | |||||
| Total | 199,064 | 199,064 | 327,614 | |||||
| '3.Expenditure | on raising | funds | ||||||
| 'Stalf costs | 16,636 | 16,6M | 16,070 | |||||
| Events arid activities' | 1,476 | 1/76 | 350 | |||||
| 'Other current | spending' | 2,591 | 2,591 | 2,027 | ||||
| 18,448 | 20,705 | |||||||
| '4. Expenditure | oil goods and services | |||||||
| (events, activities and other current) | ||||||||
| .'Postage | 460 | 460 | 390 | |||||
| ,Statlonwy and ,insurance |
prinling | 1.232 578 |
0'0 | 1,232 578 |
1,341 599 |
|||
| 'Legal and professional fees | 143 | 0 | 143 | 35 | ||||
| Design | 0 | 0 | 0 | 0 | ||||
| ,BanklJust Giving charges |
177 | 177 | 0 | |||||
| ,Other goods | and servAces | 1,476 | 0 | 1,476 | 12 | |||
| 'Total | 4,067 | 4,067 | ||||||
| 5.Expenditure | on charitable activities | |||||||
| ;Grants to the | Connection | at St Marlin's | 204,004 | 204,034 | 310,460 | |||
| 'Governance | costs | 668 | 668 | 700 | ||||
| Total | 204,672 | 30 | 204,702 | 311,160 | ||||
| '6, i overnance | costs | |||||||
| 'independent | examiner fee | 668 | 700 | |||||
| iA'GM | 0 | 0 |
| 7.Movement in Unrestricted |
Funds | ||||
|---|---|---|---|---|---|
| ,'Gpenlng fund 1 April 2021 |
|||||
| incoming resources | 202,067 | ||||
| ,Outgoing resources |
225,377 | ||||
| ',Closing fund 31March 2022 | 49,270 | ||||
| 8.Fixed assets for use by the | charity | ||||
| Cost at 1 April 2021 | |||||
| Depreciation at 1 April 2021 |
|||||
| 'Depreciation charged in year |
|||||
| Depreciation at 31 INarch 2022 |
|||||
| Net back value at 31 March 2021 | |||||
| Net book value'at 31 INarch 2022 | |||||
| 31-INar-22 | 31-Mar-21 | ||||
| 9.Current assets: debtors | |||||
| Legacies | 12,500 | 35,000 | |||
| Gift Aid due | 17,126 | 20,731 | |||
| Donations due | 617 | 0 | |||
| 'Tatal | |||||
| 10.Current liabilities."amounts due within ane | |||||
| year | |||||
| independent examiner fee |
700 | 700 | |||
| .'Employee payroll admin, tax and pension |
payments | ?20 | 755 | ||
| iQECR advance payments | 1,719 | ||||
| ; Bank charges due | 7 | 0 | |||
| Total | 1,427 | 3,174 | |||
| ',,11.Analysis af net assets between funds | Unrestricted | Restricted | Tatal | ||
| 'Fund balances at 31 March 2022: | |||||
| iTangible fixed assets | 1 | ||||
| ,'Current assets | 50,696 | 521 | 51,217 | ||
| 'Current liabilities |
-1,427 | 0 | -1,427 | ||
| lTotal | 49,270 | ยน9,791 |