| for the Year Ended 31 | March 2021 | |||||
|---|---|---|---|---|---|---|
| 31.3.21 | 31.3.20 | |||||
| Unrestricted | Restricted | Total | Total | |||
| fund | fulld | funds | funds | |||
| Notes | f | I, | f | |||
| INCOME AND ENDOWMENTS FROM | ||||||
| Donations and legacies |
||||||
| Charitable activities |
||||||
| Government Agencies |
1,085 | 34,840 | 35,925 | 34,841 | ||
| Local Authorities | 8,231 | 11,520 | 19,751 | 24,660 | ||
| Corporate and other agencies |
5,672 | 31,650 | 37,322 | 36,104 | ||
| Sales and subscriptions | 1,899 | 9,510 | 11,409 | 16,496 | ||
| Total | 16,887 | 87,520 | 104,407 | 112,101 | ||
| EXPENDITURE ON | ||||||
| Raising funds | ||||||
| Charitable activities |
||||||
| Activities undertaken |
directly | 12,011 | 87,580 | 99,591 | 110,924 | |
| Total | 12,011 | 87,580 | 99,591 | 110,924 | ||
| NET INCOME/(EXPENDITURE) | 4,876 | (60) | 4,816 | 1,177 | ||
| Transfers between funds | 10 | (60) | 60 | |||
| Net movement in funds |
4,816 | 4,816 | 1,177 | |||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forward | 46,834 | 46,834 | 45,656 | ||
| TOTAL FUNDS CARRIED FORWARD | 51,650 | 51,650 | 46,833 |
| Statement offinancial | Position | |||||
|---|---|---|---|---|---|---|
| 31March 2021 | ||||||
| 31.3.21 | 31.3.20 | |||||
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | ||||||
| FIX.EDASSETS | ||||||
| Tangible assets | 296 | |||||
| Investments | 1,000 | 1,000 | 1,000 | |||
| 1,000 | 1,000 | 1,296 | ||||
| CURRE, IITASSETS | ||||||
| Debtors | 8 | 11,531 | 11,531 | 19,600 | ||
| Cash at bank | 66,157 | 60 | 66,217 | 44,280 | ||
| 77,688 | 60 | 77,748 | 63,880 | |||
| CREDITORS | ||||||
| Amounts falling due within one year |
9 | (27,038) | (60) | (27,098) | (18,343) | |
| NET CURRENT ASSETS | 50,650 | 50,650 | 45,537 | |||
| TOTAL ASSETSLESSCURRENT | ||||||
| LIABILITIES | 51,650 | 51,650 | 46,833 | |||
| NET ASSETS | 51,650 | 51,650 | 46,833 | |||
| FUNDS | 10 | |||||
| Unrestricted funds |
51,650 | 46,833 | ||||
| TOTAL FUNDS | 51,650 | 46,833 |
| 31.3.21 | 31.3.20 | |||||
|---|---|---|---|---|---|---|
| Chief Operating Officer |
1 | 1 | ||||
| Administration | 1 | 1 | ||||
| Pmjacts | 2 | |||||
| 4 | 4 | |||||
| No employees received |
emoluments | in excess of860,000. | ||||
| COMPARATIVES FORTHE STATEMENT OF FINANCIAL | ACTIVITIES | |||||
| Unrestricted | Restricted | Total | ||||
| fund | fund | funds | ||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
||||||
| Charitable activities |
||||||
| Government Agencies |
34,841 | 34,841 | ||||
| Local Authorities | 10,380 | 14,280 | 24,660 | |||
| Corporate and other agencies |
4,050 | 32,054 | 36,104 | |||
| Sales and subscriptions | 3,106 | 13,390 | 16,496 | |||
| Total | 17,537 | 94,564 | 112,101 | |||
| EXPENDITURE ON | ||||||
| Raising funds | ||||||
| Charitable activities |
||||||
| Activities undertaken |
directly | 16,359 | 94,565 | 110,924 | ||
| Total | 16,360 | 94,564 | 110,924 | |||
| NET LNCOME | 1,177 | 1,177 | ||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forward | 45,655 | 1 | 45,656 |
| 5. | COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES - continued | COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES - continued | COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES - continued | |
|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||
| fund | fund | funds | ||
| TOTAL FUNDS CARRIED FORWARD | 46,832 | 46,833 | ||
| 6. | TANGIBLE FIXEDASSETS | |||
| Fixtures | ||||
| and | ||||
| fittings | ||||
| 5 | ||||
| COST | ||||
| At 1 April 2020 and 31March 2021 | 8,387 | |||
| DEPRECIATION | ||||
| At 1 April 2020 | 8,091 | |||
| Charge foryear | 296 | |||
| At 31 March 2021 | 8,387 | |||
| NET BOOKVALUE | ||||
| At 31March 2021 | ||||
| At 31 March 2020 | 296 | |||
| Tangible assets are held at Nil value | ||||
| 7. | FIXEDASSETINVESTMENTS | |||
| Shares in | ||||
| group | ||||
| undertakings | ||||
| MARKET VALUE | ||||
| At 1 April 2020 and 31 March 2021 | 1,000 | |||
| NET BOOKVALUE | ||||
| At 31 March 2021 | 1,000 | |||
| At 31 March 2020 | 1,000 |
| 8. | DEBTORS: | AMOUNTS FALLING DUE | WITHIN ONE YEAR | ||||||
| 31.3.21 | 31.3.20 | ||||||||
| Trade debtors | 1,137 | 6,363 | |||||||
| Other debtors | 2,719 | 2,768 | |||||||
| VAT | 100 | ||||||||
| Prepayments | and accrued income | 7,675 | 10,369 | ||||||
| 11,531 | 19,600 | ||||||||
| 9. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||||
| 31.3.21 | 31.3.20 | ||||||||
| Trade creditors | 346 | 521 | |||||||
| Amounts owed |
to group undertakings | 1,000 | 1,000 | ||||||
| VAT | 260 | ||||||||
| Other creditom | 355 | 557 | |||||||
| Deferred government | grants | 25,137 | 16,265 | ||||||
| 27,098 | 18,343 | ||||||||
| 10. | MOVEMENT | IN FUNDS | |||||||
| Net | Transfers | ||||||||
| movement | between | At | |||||||
| At 1.4.20 | in funds | funds | 31.3.21 | ||||||
| 8 | 8 | ||||||||
| Unrestricted | funds | ||||||||
| General fund | 46,834 | 4,876 | (60) | 51,650 | |||||
| Restricted funds | |||||||||
| Restricted | (60) | 60 | |||||||
| TOTALFUNDS | 46,834 | 4,816 | 51,650 | ||||||
| Net movement | in funds, included | in the above are as follows: | |||||||
| Incoming | Resources | Movement | |||||||
| resources | expended | in funds | |||||||
| Unrestricted | funds | ||||||||
| General fund | 16,887 | (12,011) | 4,876 | ||||||
| Restricted funds | |||||||||
| Restricted | 875o0 | (87580) | (60) | ||||||
| TOTAL FUNDS | 104,407 | (99,591) | 4,816 |
| Net | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| movement | At | ||||||||
| At 1.4.19 | in funds | 31.3.20 | |||||||
| 6 | |||||||||
| Unrestricted | funds | ||||||||
| General fund | 45,655 | 1,178 | 46,833 | ||||||
| Restricted funds | |||||||||
| Restricted | |||||||||
| TOTAL FUNDS | 45,656 | 1,177 | 46,833 | ||||||
| Comparative | net movement | in funds, included | in the above are as follows: | ||||||
| Incoming | Resources | Movement | |||||||
| resources | expended | in funds | |||||||
| Unrestricted | funds | ||||||||
| General fund |
17,538 | (16,360) | 1,178 | ||||||
| Restricted funds | |||||||||
| Restricted | 94,563 | (94,564) | |||||||
| TOTAL FUNDS | 112,101 | (110,924) | 1,177 | ||||||
| A current year 12 months | and prior year 12months | combined | position | is as follows: | |||||
| Net | Transfers | ||||||||
| movement | between | At | |||||||
| At 1.4.19 | in funds | funds | 31.3.21 | ||||||
| 6 | |||||||||
| Unrestricted | funds | ||||||||
| General fund | 45,655 | 6,054 | (60) | 51,649 | |||||
| Restricted funds | |||||||||
| Restricted | (61) | 60 | |||||||
| TOTAL FUNDS | 45,656 | 5.993 | 51,649 |
| incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| Unrestricted | funds | |||
| General fund | 34,425 | (28,371) | 6,054 | |
| Restricted funds | ||||
| Restricted | 182,083 | (182,144) | (61) | |
| TOTAL FUNDS | 216,508 | (210,515) | 5,993 |
| Detailed Statement ofFinancial | Detailed Statement ofFinancial | Detailed Statement ofFinancial | Activities | ||
|---|---|---|---|---|---|
| for the Year Ended 31 March 2021 | |||||
| 31.3.21 | 31.3.20 | ||||
| INCOME AND ENDOWMENTS | |||||
| Charitable activities |
|||||
| Grants | 104,407 | 112,101 | |||
| Total incoming | resources | 104,407 | 112,101 | ||
| EXPEN D ITI I | RE | ||||
| Charitable activities |
|||||
| Wages | 65,324 | 72,936 | |||
| Social security | 173 | 2,183 | |||
| Pensions | 3,764 | 3,717 | |||
| Consultancy and professional |
2,890 | 4,161 | |||
| Depreciation oftangible | fixed | assets | 296 | 422 | |
| 72,447 | 83,419 | ||||
| Support costs | |||||
| Other | |||||
| OITice equipment | 585 | 712 | |||
| Insurance | 1,379 | 1,954 | |||
| Accommodation | 11,539 | 13,282 | |||
| Travel costs | 136 | 1,209 | |||
| General office expenses | 1,269 | 941 | |||
| Subscriptions | 4,539 | 3,540 | |||
| Irrecoverable | VAT | 3,387 | 360 | ||
| 22,834 | 21,998 | ||||
| Governance | costs | ||||
| Training and |
conferences | 513 | 1,163 | ||
| Accountancy | fees | 3,600 | 3,600 | ||
| General office expenses | 165 | 165 | |||
| Travelling expenses |
545 | ||||
| Bank charges | 32 | 34 | |||
| 4,310 | 5,507 | ||||
| Total resources | expended | 99,591 | 110,924 | ||
| Net income | 4,816 | 1,177 |