OpenCharities

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

2020-09-30-accounts

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