| Page | |||
|---|---|---|---|
| Legal and administrative | information | ||
| Trustees report | 2-5 | ||
| Independent examiners' |
report | ||
| Statement offinancial | activities | ||
| Balance sheet | |||
| Notes to the financial | statements | 9-14 |
| Charity number | 1049167 | |||
|---|---|---|---|---|
| Business address | The Jonas Centre | |||
| Redmire | ||||
| Leyburn | ||||
| North Yorkshire | ||||
| DL8 4EW | ||||
| Trustees | Ian Coombs - Chairman | |||
| James Avis | ||||
| Peter Eastwood | ||||
| John Henson | ||||
| Jonny Wooldridge | ||||
| Principal officer | Simon Eastwood | —Centre Director | ||
| Accountants | The Barker Partnership | |||
| Chartered Accountants |
&Statutory | Auditors | ||
| 44 Kirkgate | ||||
| Ripon | ||||
| North Yorkshire | ||||
| HG4 1PB | ||||
| Bankers | Lloyds Bank Plc | |||
| National Clubs and Charities Centre |
||||
| Sedgemoor House | ||||
| Deane Gate Avenue | ||||
| Blackbrook Business Park | ||||
| Taunton | ||||
| TA1 2UF | ||||
| Solicitors | Harland &Co Solicitors | |||
| 18St Saviourgate | ||||
| York | ||||
| North Yorkshire | ||||
| Yol 8NS |
| Unrestricted | Restricted | 2020 | 2019 | |||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | Total | Total | |||||
| Notes | ||||||||
| Income and endowments | from: | |||||||
| Donations and legacies |
78,480 | 75,243 | 153,723 | 146,016 | ||||
| Charitable activities |
114,303 | 114,303 | 164,091 | |||||
| Other trading activities | 51 | 51 | 70 | |||||
| Investment income |
10 | 10 | 10 | |||||
| Other income | 46,634 | 46,634 | 652 | |||||
| Total income | 239,478 | 75,243 | 314,721 | 310,839 | ||||
| Expenditure on: |
||||||||
| Purchases | 3,483 | 3,483 | 6,291 | |||||
| Staff costs | 109,251 | 109,251 | 114,305 | |||||
| Establishment costs |
52,549 | 3,690 | 56,239 | 96,801 | ||||
| Motor and travelling | expenses | 4,041 | 4,041 | 3,604 | ||||
| Accountancy fees |
2,263 | 2,263 | 2,415 | |||||
| Legal and professional | fees | 3,145 | 3,145 | 5,871 | ||||
| Communications and |
IT | 1,825 | 1,825 | 1,849 | ||||
| Other office expenses | 8,602 | 8,602 | 8,417 | |||||
| Interest payable and |
similar charges | 2,026 | 2,026 | 2,753 | ||||
| Depreciation and impairment |
18,234 | 11,135 | 29,369 | 26,403 | ||||
| Profit on disposal of | tangible | fixed assets | ||||||
| for the charity's own |
use | 466 | 466 | 2,188 | ||||
| Total expenses | 205,885 | 14,825 | 220,710 | 270,897 | ||||
| Net income for the | year | 33,593 | 60,418 | 94,011 | 39,942 | |||
| Total funds brought | forward | 224,698 | 123,957 | 348,655 | 308,713 | |||
| Total funds carried | forward | 258,291 | 184,375 | 442,666 | 348,655 |
| Balance sheet as at 30September |
2020 | |||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| Notes | ||||||
| Fixed assets | ||||||
| Tangible assets | 373,200 | 362,475 | ||||
| Current assets | ||||||
| Stocks | 266 | 859 | ||||
| Debtors | 10 | 2,070 | 1,581 | |||
| Cash at bank and in hand | 124,565 | 73,324 | ||||
| 126,901 | 75,764 | |||||
| Creditors: amounts | falling | |||||
| due within one year | (53,070) | (88,061) | ||||
| Net current assets/(liabilities) | 73,831 | (12,297) | ||||
| Total assets less current | ||||||
| liabilities | 447,031 | 350,178 | ||||
| Creditors: amounts | falling due | |||||
| after more than one | year | 12 | (4,365) | (1,523) | ||
| Net assets | 442,666 | 348,655 | ||||
| Funds | 13 | |||||
| Restricted income funds | 184,375 | 123,957 | ||||
| Unrestricted income funds |
258,291 | 224,698 | ||||
| Total funds | 442,666 | 348,655 |
| 2. | Donations | and legacies | ||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | 2020 | 2019 | |||
| funds | funds | Total | Total | |||
| Donations | 78,480 | 75,243 | 153,723 | 146,016 | ||
| 78,480 | 75,243 | 153,723 | 146,016 | |||
| 3. | Charitable | activities | ||||
| Unrestricted | 2020 | 2019 | ||||
| funds | Total | Total | ||||
| Residency | income | 114,303 | 114,303 | 164,091 | ||
| 114,303 | 114,303 | 164,091 | ||||
| 4. | Other trading activities | |||||
| Unrestricted | 2020 | 2019 | ||||
| funds | Total | Total | ||||
| Shop income | 51 | 51 | 70 | |||
| 51 | 51 | 70 |
| 5. | Investment | Investment | income | income | |||
|---|---|---|---|---|---|---|---|
| Unrestricted | 2020 | 2019 | |||||
| funds | Total | Total | |||||
| K | |||||||
| Bank interest | receivable | 10 | 10 | 10 | |||
| 10 | 10 | 10 | |||||
| 6. | Other | income | |||||
| Unrestricted | 2020 | 2019 | |||||
| funds | Total | Total | |||||
| Sundry | income | 999 | 999 | 652 | |||
| Grants | 45,635 | 45,635 | |||||
| 46,634 | 46,634 | 652 | |||||
| 7. | Employees | ||||||
| Employment | costs | 2020 | 2019 | ||||
| K | |||||||
| Wages | and salaries | 99,973 | 105,028 | ||||
| Social | security | costs | 4,222 | 4,333 | |||
| Pension costs | 5,056 | 4,944 | |||||
| 109,251 | 114,305 |
| full time equiva | lents, was as follows: |
||
|---|---|---|---|
| 2020 | 2019 | ||
| Number | Number | ||
| Trustees | |||
| Principal Officer | |||
| Administration | and other | ||
| 12 |
| assets are held by independent managers. was as follows: |
The pension charge represents |
contributions d |
ue from the | charity and |
|---|---|---|---|---|
| 2020 | 2019 | |||
| Pension charge | 5,056 | 4,944 | ||
| Land and | Fixtures | |||
| Tangible fixed assets | buildings | fittings and | Motor | |
| freehold | equipment | vehicles | Total | |
| K | ||||
| Cost | ||||
| At 1 October 2019 | 555,058 | 70,045 | 4,300 | 629,403 |
| Additions | 18,342 | 22,219 | 40,561 | |
| Disposals | (1,304) | (1,304) | ||
| At 30September 2020 | 573,400 | 90,960 | 4,300 | 668,660 |
| Depreciation | ||||
| At 1 October 2019 |
233,983 | 31,064 | 1,881 | 266,928 |
| Charge for the year | 16,585 | 12,180 | 605 | 29,370 |
| On disposals | (838) | (838) | ||
| At 30September 2020 | 250,568 | 42,406 | 2,486 | 295,460 |
| Net book values | ||||
| At 30September 2020 | 322,832 | 48,554 | 1,814 | 373,200 |
| At 30September 2019 | 321,075 | 38,981 | 2,419 | 362,475 |
| Debtors | ||||
| 2020 | 2019 | |||
| Other debtors | 1,696 | |||
| Income tax recoverable | 374 | 1,581 |
| 11. | Creditors: amounts | falling due | ||
|---|---|---|---|---|
| within one year | 2020 | 2019 | ||
| Bank loan | 1,000 | |||
| Loans | 39,000 | 52,000 | ||
| Other creditors | 1,075 | 1,075 | ||
| Other taxes and social | security | 2,459 | 3,861 | |
| Accruals and deferred | income | 9,536 | 31,125 | |
| 53,070 | 88,061 | |||
| 12. | Creditors: amounts | falling due | ||
| after more than one year | 2020 | 2019 | ||
| Bank loan | 3,917 | |||
| Other creditors | 448 | 1,523 | ||
| 4,365 | 1,523 |
| Analysis ofnet assets between funds | ||||
|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||
| funds | funds | funds | ||
| Fund balances at 30 September 2020 as represented | by: | |||
| Tangible fixed assets Current assets |
235,917 79,809 |
137,283 47,092 |
373,200 126,901 |
|
| Current liabilities | (53,070) | (53,070) | ||
| Long-term liabilities |
(4,365) | (4,365) | ||
| 258,291 | 184,375 | 442,666 |
| 14. | Unrestricted | funds | At | At | ||||
|---|---|---|---|---|---|---|---|---|
| 1 | October | Incoming | Outgoing | 30 | September | |||
| 2019 | resources | resources | 2020 | |||||
| K | K | |||||||
| Unrestricted | Fund | 224,698 | 239,478 | (205,885) | 258,291 |
| Restricted funds | At | At | ||
|---|---|---|---|---|
| 1October | Incoming | Outgoing | 30September | |
| 2019 | resources | resources | 2020 | |
| K | ||||
| Vision 21 | 123,957 | 75,243 | (14,825) | 184,375 |