OpenCharities

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

2021-03-31-accounts

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