| For the year ended | 31March 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Funds | Funds | ||||
| Notes | Funds | Funds | 2021 | 2020 | |||
| f | |||||||
| Incoming resources | |||||||
| Donations, | grants and legacies | 2 | 154,603 | 75,000 | 229,603 | 82,199 | |
| Charitable | activities | 3 | 27,175 | 27,175 | 40,098 | ||
| Investment | income | 4 | 4 | 4 | 110 | ||
| Total | 181,782 | 75,000 | 256,782 | 122,407 | |||
| Expendediture on: |
|||||||
| Raising funds | 5 | 35,035 | 35,035 | 36,470 | |||
| Charitable | activities | 6 | 90,792 | 43,390 | 134,182 | 114,143 | |
| Total | 125,827 | 43,390 | 169,217 | 150,613 | |||
| Net income (expenditure) | 55,955 | 31,610 | 87,565 | (28,206) | |||
| Gross transfers between funds |
|||||||
| Net movement in funds |
55,955 | 31,610 | 87,565 | (28,206) | |||
| Balances brought forward |
41,542 | 41,542 | 69,748 | ||||
| Balance carried forward | 97,497 | 31,610 | 129,107 | 41,542 |
| As at 31March 20 | 21 | |||||
|---|---|---|---|---|---|---|
| Notes | 2021 | 2020 | ||||
| Fixed assets | ||||||
| Tangible assets | 5,995 | 1,973 | ||||
| Current assets |
||||||
| Debtors | 43,680 | 7,124 | ||||
| Cash at bank and in hand | 94,621 | 43,182 | ||||
| 138,301 | 50,306 | |||||
| Creditors: amounts | falling due | |||||
| within one year | 10 | (15,189) | (10,737) | |||
| Net current assets | 123,112 | 39,569 | ||||
| Net assets | 129,107 | 41 542 | ||||
| Funds ofthe charity | ||||||
| Unrestricted | 11 | 97,497 | 41,542 | |||
| Restricted | 12 | 31,610 | ||||
| 129,107 | 41,542 |
| 2 | Donations, grants | and legacies | Unrestricted | Restricted | 2021 | 2020 |
|---|---|---|---|---|---|---|
| Local authority ants | 76,201 | 75,000 | 151,201 | |||
| Donations - charity | shops | 46,000 | 47,385 | 59,000 | ||
| Covid grants | 27,367 | 27,367 | ||||
| Donations - Other | 1,385 | 1,043 | ||||
| Contract income | 3,650 | 3,650 | 22,156 | |||
| 154,603 | 75,000 | 229,603 | 82,199 | |||
| 3 | Charitable activities |
Unrestricted | Restricted | 2021 | 2020 | |
| Rents and other services provided | 23,277 | 23277 | 22,743 | |||
| Client fees | 3,898 | 3,898 | 17,355 | |||
| 27,175 | 27,175 | 40,098 | ||||
| 4 | Investment income |
Unrestricted | Restricted | 2021 | 2020 | |
| Bank interest received | 4 | 110 | ||||
| 4 | 4 | 110 | ||||
| 5 | Costs ofraising funds | Unrestricted | Restricted | 2021 | 2020 | |
| Head Office costs | 35,035 | 35,035 | 36,470 | |||
| 35,035 | 35,035 | 36,470 | ||||
| 6 | Cost ofcharitable | activities | Unrestricted | Restricted | 2021 | 2020 |
| Information and advice |
6,687 | 6,687 | 7,669 | |||
| Project staffing and | on costs | 67,466 | 67,466 | 80,588 | ||
| project support costs | 12,281 | 12,281 | 23,404 | |||
| Depreciation | 3,028 | 3,028 | 1,047 | |||
| Grants disbursed | 43,390 | 43,390 | ||||
| Accountancy | 1,330 | 1,330 | 1,160 | |||
| Other professional | fees | 275 | ||||
| 90,792 | 43,390 | 134,182 | 114,143 |
| 7 | Employment costs |
2021 | 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (included in Project |
staffing and on costs) | |||||||||||
| StaffSalaries | 66,219 | 79,047 | ||||||||||
| Employers National | Insurance | costs | ||||||||||
| Employers pension |
costs | 1,247 | 1,541 | |||||||||
| 67,466 | 80,588 | |||||||||||
| The average number | ofemployees during the year and their |
|||||||||||
| full time equivalents | was as | follows:- | 2021 | 2020 | ||||||||
| Total staff | 16 | 31 | ||||||||||
| Full time equivalent | 4 | 8 | ||||||||||
| No member ofstaff | was paid more than f60,000 | |||||||||||
| 8 | Tangible fixed assets | |||||||||||
| Motor | ||||||||||||
| vehicle | Equipment | Total | ||||||||||
| Cost | ||||||||||||
| At 1 April 2020 | 29,982 | 41,272 | 71,254 | |||||||||
| Additions | 7,050 | 7,050 | ||||||||||
| At 31March 2021 | 29,982 | 48,322 | 78,304 | |||||||||
| Depreciation | ||||||||||||
| At 1 April 2020 | 29,982 | 39,299 | 69,281 | |||||||||
| Charge for the year | 3,028 | 3,028 | ||||||||||
| At 31March 2021 | 29,982 | 42,327 | 72,309 | |||||||||
| Net book value | ||||||||||||
| At 31March 2021 | 5,995 | 5,995 | ||||||||||
| At 31March 2020 | 1,973 | 1,973 | ||||||||||
| 9 | Debtors | 2021 | 2020 | |||||||||
| Trade debtors | 3,941 | 1,385 | ||||||||||
| Amounts owed by |
group | undertakings | and | undertakings | in | which | the | |||||
| company has a participating |
interest | 37,458 | 3,426 | |||||||||
| Prepayments &accrued income |
2,281 | 2,313 | ||||||||||
| 43,680 | 7,124 | |||||||||||
| 10 | Creditors. amounts | falling | due within | one year | 2021 | 2020 | ||||||
| Trade creditors | 1,430 | 320 | ||||||||||
| Other taxes and social security | costs | 469 | 536 | |||||||||
| Accruals | 4,128 | 3,128 | ||||||||||
| Other creditors | 9,162 | 6,753 | ||||||||||
| 15,189 | 10,737 |
| 11 | Unrestricte | d funds |
|||||
|---|---|---|---|---|---|---|---|
| Balance as at | |||||||
| Balance as at | 31March | ||||||
| 1April 2020 | Income | Expenditure | 2021 | ||||
| Charitable | funds - Undesignated | 41,542 | 181,782 | (125,827) | 97,497 | ||
| 41,542 | 181,782 | (125,827) | 97,497 | ||||
| 12 | Restricted | funds | |||||
| Balance as at | |||||||
| Balance as at | 31March | ||||||
| I April 2020 | Income | Expenditure | 2021 | ||||
| Restricted | income sources | 75,000 | (43,390) | 31,610 | |||
| 75,000 | (43,390) | 31,610 | |||||
| 13 | Allocation | ofFunds | Restricted | Unrestricted | |||
| The funds | ofthe organisation | are represented | as follows:- | ||||
| Fixed assets | 5,995 | ||||||
| Net current | assets | 31,610 | 91,502 | ||||
| 31,610 | 97,497 |