| 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 | |||||
| DL84EW | |||||
| Trustees | Jan Coombs - Chairman | ||||
| James Avis | |||||
| Peter Eastwood | |||||
| Peter Hale | (appointed | 15September 2021) | |||
| John Henson | (resigned | 1 | October 2021) | ||
| 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 8r, Co Solicitors |
||||
| 18StSaviourgate | |||||
| York | |||||
| North Yorkshire | |||||
| YO1 8NS |
| Unrestricted | Restricted | 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | Total | Total | ||||||
| Notes | |||||||||
| Income and endowments | from: | ||||||||
| Donations and legacies |
118,712 | 9,749 | 128,461 | 153,723 | |||||
| Charitable activities |
165,292 | 165,292 | 114,303 | ||||||
| Other trading activities | 19 | 19 | 51 | ||||||
| Investment income |
4 | 4 | 10 | ||||||
| Other income | 44,544 | 44,544 | 46,634 | ||||||
| Total income | 328,571 | 9,749 | 338,320 | 314,721 | |||||
| Expenditure on: |
|||||||||
| Purchases | 3,902 | 3,902 | 3,483 | ||||||
| Staff costs | 108,471 | 108,471 | 109,251 | ||||||
| Establishment costs |
63,557 | 63,557 | 56,239 | ||||||
| Motor and travelling | expenses | 4,438 | 4,438 | 4,041 | |||||
| Accountancy fees |
3,121 | 3,121 | 2,263 | ||||||
| Legal and professional | fees | 3,221 | 3,221 | 3,145 | |||||
| Communications and |
IT | 1,787 | 1,787 | 1,825 | |||||
| Other office expenses | 11,238 | 11,23& | 8,602 | ||||||
| Interest payable and |
similar charges | 2,494 | 2,494 | 2,026 | |||||
| Depreciation and impairment |
19,042 | 12,406 | 31,448 | 29,369 | |||||
| Profit on disposal of | tangible | fixed assets | |||||||
| for the charity's own |
use | 1,059 | 1,059 | 466 | |||||
| Total expenses | 222,330 | 12,406 | 234,736 | 220,710 | |||||
| Net income/(expenditure) | for the year | 106,241 | (2,657) | 103,584 | 94,011 | ||||
| Total funds brought | forward | 258,291 | 184,375 | 442,666 | 348,655 | ||||
| Total funds carried | forward | 364,532 | 181,718 | 546,250 | 442,666 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | |||||||
| Fixed assets | |||||||
| Tangible assets | 375,661 | 373,200 | |||||
| Current assets | |||||||
| Stocks | 136 | 266 | |||||
| Debtors | 10 | 3,520 | 2,070 | ||||
| Cash at bank | and in hand | 266,978 | 124,565 | ||||
| 270,634 | 126,901 | ||||||
| Creditors: | amounts | falling | |||||
| due within | one year | (52,270) | (53,070) | ||||
| Net current | assets | 218,364 | 73,831 | ||||
| Total assets less current | |||||||
| liabilities | 594,025 | 447,031 | |||||
| Creditors: | amounts | falling due | |||||
| after more | than one | year | 12 | (47,775) | (4,365) | ||
| Net assets | 546,250 | 442,666 | |||||
| Funds | 13 | ||||||
| Restricted income funds | 181,718 | 184,375 | |||||
| Unrestricted | income funds | 364,532 | 258,291 | ||||
| Total funds | 546,250 | 442,666 |
| Donations |
and | legacies | ||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | 2021 | 2020 | |||
| funds | funds | Total | Total | |||
| K | ||||||
| Donations | 118,712 | 9,749 | 128,461 | 153,723 | ||
| 118,712 | 9,749 | 128,461 | 153,723 | |||
| Charitable | activities | |||||
| Unrestricted | 2021 | 2020 | ||||
| funds | Total | Total | ||||
| Residency income | 165,292 | 165,292 | 114,303 | |||
| 165,292 | 165,292 | 114,303 | ||||
| Other trading | activities | |||||
| Unrestricted | 2021 | 2020 | ||||
| funds | Total | Total | ||||
| Shop income | 19 | 19 | 51 | |||
| 19 | 19 | 51 |
| 5. | Investment | income | income | ||||
|---|---|---|---|---|---|---|---|
| Unrestricted | 2021 | 2020 | |||||
| funds | Total | Total | |||||
| K | |||||||
| Bank interest | receivable | 10 | |||||
| 10 | |||||||
| 6. | Other income | ||||||
| Unrestricted | 2021 | 2020 | |||||
| funds | Total | Total | |||||
| Sundry income | 855 | 855 | 999 | ||||
| Covid-19 Government | grants | 43,689 | 43,689 | 45,635 | |||
| 44,544 | 46,634 | ||||||
| 7. | Employees | ||||||
| Employment | costs | 2021 | 2020 | ||||
| Wages and salaries | 100,734 | 99,973 | |||||
| Social security | costs | 2,676 | 4,222 | ||||
| Pension costs | 5,061 | 5,056 | |||||
| 108,471 | 109,251 |
| full time equiva | lents, was as follows: |
||
|---|---|---|---|
| 2021 | 2020 | ||
| Number | Number | ||
| Trustees | |||
| Principal Officer | |||
| Administration | and other | ||
| 12 |
| assets are held by independent managers. was as follows: |
The pension charge represents |
contributions |
due from the | charity and |
|---|---|---|---|---|
| 2021 | 2020 | |||
| Pension charge | 5,061 | 5,056 | ||
| Land and | Fixtures | |||
| Tangible fixed assets | buildings | fittings and | Motor | |
| freehold | equipment | vehicles | Total | |
| K | ||||
| Cost | ||||
| At 1 October 2020 | 573,400 | 90,960 | 4,300 | 668,660 |
| Additions | 23,484 | 11,486 | 34,970 | |
| Disposals | (3,704) | (3,704) | ||
| At 30September 2021 | 596,884 | 98,742 | 4,300 | 699,926 |
| Depreciation | ||||
| At 1 October 2020 | 250,568 | 42,406 | 2,486 | 295,460 |
| Charge for the year | 17,525 | 13,471 | 454 | 31,450 |
| On disposals | (2,645) | (2,645) | ||
| At 30September 2021 | 268,093 | 53,232 | 2,940 | 324,265 |
| Net book values | ||||
| At 30September 2021 | 328,791 | 45,510 | 1,360 | 375,661 |
| At 30September 2020 | 322,832 | 48,554 | 1,814 | 373,200 |
| Debtors | ||||
| 2021 | 2020 | |||
| Other debtors | 1,696 | |||
| Income tax recoverable | 863 | 374 | ||
| VAT recoverable | 2,657 |
| Creditors: amounts | falling due | ||
|---|---|---|---|
| within one year | 2021 | 2020 | |
| K | |||
| Bank loan | 6,142 | 1,000 | |
| Loans | 33,000 | 39,000 | |
| Other creditors | 448 | 1,075 | |
| Other taxes and social | security | 1,153 | 2,459 |
| Accruals and deferred | income | 11,527 | 9,536 |
| 52,270 | 53,070 | ||
| Creditors: amounts | falling due | ||
| after more than one year | 2021 | 2020 | |
| Covid-19 Bounce-back | loan | 47,775 | 3,917 |
| Other creditors | 448 | ||
| 47,775 | 4,365 |
| Analysis ofnet assets between funds | ||||
|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||
| funds | funds | funds | ||
| Fund balances at 30September 2021 as represented | by: | |||
| Tangible fixed assets | 225,659 | 150,002 | 375,661 | |
| Current assets | 238,948 | 31,716 | 270,664 | |
| Current liabilities | (52,270) | (52,270) | ||
| Long-term liabilities |
(47,775) | (47,775) | ||
| 364,562 | 181,718 | 546,280 |
| 14. | Unrestricted | funds | At | At | ||||
|---|---|---|---|---|---|---|---|---|
| 1 | October | Incoming | Outgoing | 30 | September | |||
| 2020 | resources | resources | 2021 | |||||
| K | ||||||||
| Unrestricted | Fund | 258,291 | 328,571 | (222,330) | 364,532 |
| Restricted funds | At | At | ||
|---|---|---|---|---|
| 1October | Incoming | Outgoing | 30September | |
| 2020 | resources | resources | 2021 | |
| f. | ||||
| Vision 21 | 184,375 | 9,749 | (12,406) | 181,718 |