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

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