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

Page
Trustees'
report
1-2
Independent
examiner's
report
Statement
offinancial activities
Balance sheet
Notes to the financial statements 6-16

Unrestricted Restricted Total Total
funds funds 2021 2020
Notes 6 E f 5
lttggtttttfuttn;
Charitable
activities
331,361 331,361 245,510
Investments 96 96 525
Total Income 331,457 331,457 246,035
gBLeegfkrrL
Charitable
activities
44,426 237,306 281,732 195,854
Other 10 (400)
Total resources expended 44,426 237,306 281,732 195,454
Net incoming/(outgoing) resources before
transfers 287,031 (237,306) 49,725 50,581
Gross transfers
between
funds (99,242) 99,242
Net income/(expenditure) for the year/
Net incoming/(outgoing) resources 187,789 (138,064) 49,725 50,581
Other recognised
gains
and losses
Actuarial
loss on defined
benefit pension
schemes (32,625) (32,625) (9,088)
Net movement
in funds
155,164 (138,064) 17,100 41,493
Fund balances at 1 April 2020 33,677 138,064 171,741 130,248
Fund balances at 31 March 2021 188,841 188,841 171,741

2021 2020
Notes 6
Fixed assets
Tangible assets 471 205
Current assets
Debtors 12 8,104 50,400
Investments 13 175,000
Cash at bank and in hand 130,059 235,732
313,163 286,132
Creditors: amounts falling due within
one year 14 (8,971) (13,636)
Net current assets 304,192 272,496
Total assets less current liabilities 304,663 272,701
Provisions for liabilities (115,822) (100,960)
Net assets 188,841 171,741
Income funds
Restricted funds 17 138,064
Unrestricted
funds
188,841 33,677
188,841 171,741

Housing Housing
Support Support
2021 2020
E F
Performance related grants 41,766
Charitable rental income 289,595 245,510
331,361 245,510
4 investments
Unrestricted Unrestricted
funds funds
2021 2020
E E
Interest receivable 96 525
5 Description ofcharitable activities

6 Support costs
Support Governance 2021 Support Governance 2020
costs costs costs costs
f f F 8
Administration charges 142,992 142,992 127,012 127,012
Legal and professional 847 847
Accountancy 1,980 1,980 1,956 1,956
Other costs 431 431 422 422
Pension
plan expenses
3,805 3,805 3,317 3,317
142,992 7,063 150,055 127,012 5,695 132,707
Analysed between
Charitable activities 142,992 7,063 150,055 127,012 5,695 132,707

2021f 2020
f
Staff costs 54,356 12,884
Depreciation
and impairment
225 256
Heat & light (1,438)
Repairs & maintenance 65,467 29,190
Insurance 1,291 1,169
Motor &travel 126 509
Legal & professional 19,263
Telephone 425 264
Other office costs 4,452 775
Training 5,335 275
131,677 63,147
Share of support costs (see note 6) 142,992 127,012
Share ofgovernance costs (see note 6) 7,063 5,695
281,732 195,854
Analysis
by fund
Unrestricted
funds
44,426
Restricted
funds
237,306
281,732
For the year ended 31 March 2020
Unrestricted
funds
247
Restricted
funds
195,607
195,854

2021 2020
Number Number
Number ofstaff

9 Employees (Continued)
Employment costs 202'I
f
2020
E
Wages and salaries 54,356 12,884
There were no employees whose annual remuneration was 660,000or more.
10 Other
Unrestricted Total
funds
2021 2020
6
Net profit on disposal of tangible fixed assets (400)
(0 PI
Ol
X (0 IO CO OI I IA
D
C(l CO
CD(0
OI
(0 (0 (0
C3
C(l
Ul
U
(IJ I
U C//
U
4I
CO
IC
0
0
W (0
C3
(0
(0
(0
(0
(0
C3
U.
E00
'U
C
nl
N
Ul
C
Ol
OI
C(l
Ol
Ol
IO (0 ' (0
OI CU OI
N
(U
ID
IU
N0
N Cc
N
(U
CL
0 4-0
C3
(0
(0c0 N
(60
C(l
C3
OI
0
IU
E
'00
(00
0
IU
0
(D
Ol
CO
'0
(Dp
0
IU
0
(D
E
D
(D
IU
E
Ol
((I
0
(U
V
0
00
0
III
Ul



0(
0
OI
0
IU
0(
OI
0
(0
N
O&&
N
O
n.0 cL (D
CI
E
LL(
(L' O Z Z

12 Debtors
2021 2020
Amounts falling due within ons year: f 6
Other debtors 50,000
Prepayments and accrued income 8,104 400
8,104 50,400
13 Current asset investmsnts
2021 2020
6 6
Loans 175,000
14 Creditors: amounts falling due within ons year
2021 2020
6 6
Other taxation and social security 21 58
Trade creditors 2,500
Accruals and deferred income 6,450 13,578
8,971 13,636
16 Provisions for liabilities 2021 2020
Notes 6 6
Retirement benefit obligations 16 115,822 100,960
115,822 100,960

2021 2020
6 6
Repayable:
Within one year 18,340 14,049
2 - 5years 64,468 56,196
After 5years 33,014 30,715
Total due 115,822 100,960

Movement in funds
Balance at Incoming Resources Balance at Resources Transfers Balance at
1 April 2019 resources
E
expended
E
1 April 2020
E
expendedf f 31 March 2021
f
Housing 196,034 245,510 (204,695) 236,849 (236,849)
Training (99,242) (99,242) 99,242
Foyer 457 457 (457)
97,249 245,510 (204,695) 138,064 (237,306) 99,242