| Unrestricted | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|
| Funds | Fullcls | Funds 2023 | Funds 2020 | |||
| Note | ||||||
| From generated | funds | |||||
| Grants and donations | 39,822 | 95,893 | 135,715 | 14,003 | ||
| Charitable activities |
190733 | 190733 | 211996 | |||
| Total incoming | ||||||
| Resources | 230 555 | 95893 | ~326448 | 2~25 999 | ||
| Cost of raising funds | ||||||
| Charitable activities |
||||||
| 174251 | 20334 | 194585 | 217584 | |||
| Totalresources | ||||||
| expended | ~174251 | 2~0334 | ~194585 | 2~17584 | ||
| Net (outgoing)/incoming | ||||||
| Resources | 56,304 | 75,559 | 131,863 | 8,415 | ||
| Transfers between funds |
15 | ~1627 | ~1627 | |||
| Net movement | in Funds | 57,931 | 73,932 | 131,B63 | S,415 | |
| Reconciliation of Funds | ||||||
| Balances brought | forward | ~1D6503 | 12078 | 1185B1 | 110166 | |
| Balances carried | forward | 164434 | 86010 | ~250444 | 118581 |
| Registration | Number | 3367659 | |||||
| Millennium | Farm Trust | ||||||
| Balance | Sheet | ||||||
| Year Ended 31u March 2021 | |||||||
| 2021 | 1010 | ||||||
| Note | |||||||
| Fixed assets | |||||||
| Tangible assets | 152,612 | 24,052 | |||||
| Current assets | |||||||
| 0ebtors | 26,362 | 24,095 | |||||
| Cash at bank | and in hand | ~72350 | 72 | 842 | |||
| 93712 | 96 | 937 | |||||
| Creditors: | |||||||
| Amounts falling due |
|||||||
| within one year | 10 | 2 | 408 | ||||
| Net current | assets | 97832 | 94529 | ||||
| Total assets | less | ||||||
| Current liabilities | 250,444 | 118,581 | |||||
| Long term liabilities | |||||||
| Tata! net assets | ~250 444 | ~118581 | |||||
| Represented | by: | ||||||
| Unrestricted | funds | 7,64,434 | 106,503 | ||||
| Restricted funds | 86010 | 12078 | |||||
| 250 444 | ~118581 |
| 4. | Grants and Donations | Grants and Donations | ||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total 2020 | ||||||
| Funds 2021 | Funds 2021 | |||||||
| f | f | |||||||
| General DOnationS |
7,404 | 3,603 | ||||||
| General Grants | 22,418 | |||||||
| Artful Farm- | West Suffolk Council | 6,800 | ||||||
| Pig Sty —Rope Trust | 2,500 | |||||||
| Paths and Yard Resurfacing -Aquarius | Trust | 1,100 | ||||||
| District Council Covid | Grant | 10,000 | ||||||
| Various restdcted grants (see note | 11j | 95B93 | ||||||
| 39822 | 95893 | 14OOS | ||||||
| 5. | Incoming Resources from ChadtableActivities | |||||||
| Unrestricted | Restricted | Total | ||||||
| Funds 2021 | Funds 2021 | Funds 2020 | ||||||
| f | f | f | ||||||
| Farm Hei pere | 185,773 | 796,362 | ||||||
| Produce and | contract | 4960 | 15634 | |||||
| ~190733 | 211996 | |||||||
| 6. | Analysis ofCharitable | Expenditure | ||||||
| Unrestricted | Restricted | Total | ||||||
| Funds 2021 | Funds 2021 | Funds 2020 | ||||||
| f | f | f | ||||||
| Advertising | 1,B93 | 3,908 | ||||||
| Consultancy | 46,589 | 55,589 | ||||||
| Staff | 72,237 | 15,259 | 63,260 | |||||
| Travel | 573 | 1,757 | ||||||
| Rent | 10,250 | 10,500 | ||||||
| Insurance | 888 | 1,097 | ||||||
| project Expenditure | 4,886 | 1,500 | 47.769 | |||||
| General | 31,833 | 26,476 | ||||||
| Independent | Examiner's fee | 2,232 | 2,212 | |||||
| Legal and professional | ||||||||
| Bad debts | 829 | |||||||
| Depreciation | 2 041 | 3575 | 5016 | |||||
| 174251 | 20334 | 217584 | ||||||
| 7. | Staff costs | |||||||
| 2021 | 2020 | |||||||
| No. | No. | |||||||
| The average | number | ofstaff employed | by the charity | |||||
| during the financial year amounted | to: |
| 8. | Tangible fixed assets | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Property | Plant gi | Total | |||||||
| Improvements | Equipment | ||||||||
| E | E | ||||||||
| Cost | |||||||||
| At 1«April 2020 | 14,189 | 25,077 | 39,266 | ||||||
| Additions | 131,178 | 2,998 | 134,176 | ||||||
| Disposals | |||||||||
| At 31«March 2021 | 145 | 367 | 28 075 | 173442 | |||||
| Depreciation | |||||||||
| At 1«April 2020 | 15,214 | 15,214 | |||||||
| Charge for the year | 5,616 | 5,616 | |||||||
| Elimination on disposal |
|||||||||
| At 31«March 2021 | 20 830 | 20830 | |||||||
| Net book value | |||||||||
| At 31«March 2021 | ~145 | 367 | 7 245 | ~252612 | |||||
| At 31«Morcii 2020 | 14189 | 9863 | 24052 | ||||||
| 9, | Debtors | ||||||||
| 2021 | 2020 | ||||||||
| E | 6 | ||||||||
| Trade debtors | 22,927 | 23,260 | |||||||
| Other debtors | 3435 | 935 | |||||||
| 26362 | 2~4095 | ||||||||
| 10. | Creditors. Amounts | faging due within | one year | ||||||
| 2021 | 2020 | ||||||||
| E | 6 | ||||||||
| Trade creditors | 180 | 99 | |||||||
| Social security and other taxes | 1,609 | ||||||||
| Accruals | 700 | 700 | |||||||
| 2408 | |||||||||
| 11. | Summary ofFunds |
||||||||
| Balance at | Incommg | outgoing 8 | Balance at | ||||||
| 1«April | 2020 | Transfers | 31«March 2021 | ||||||
| Restricted funds: | |||||||||
| Artful Farm | 627 | (627) | |||||||
| Pig Sty | 2,500 | 2,500 | |||||||
| Paths and Yards Resurfacing | 1.100 | (1,100) | |||||||
| Bury Physio Donation | for Tractor | 6,851 | (3,575) | 3,276 | |||||
| Grounds Works Ui( |
1,000 | (1,000) | |||||||
| West Suffolk Council | - outside furniture | 400 | (400) | ||||||
| Lottery grant - new | HQ | 65,464 | 65,464 | ||||||
| Nineveh Trust - Paths |
5,000 | 5,000 | |||||||
| Coronavirus Job Retention Scheme |
15,259 | (15,259) | |||||||
| Suffolk County Council —Paths | 4,020 | 4,020 | |||||||
| Moncrieff Trust- Paths | 750 | 750 | |||||||
| 29th May Charitable | Trust | 5 | 000 | 5000 | |||||
| 12 | 078 | 95 | 893 | L221961 | 86010 | ||||
| General unrestricted | funds | 106 | 503 | 2~30 | 555 | ~272 624 | 164434 |
| 18. Comparative Statement |
of Financial | Activities | |||
|---|---|---|---|---|---|
| unrestricted | Restricted | Total | Total | ||
| Funds | Funds | Funds 2020 | Funds 2019 | ||
| Note | |||||
| From generated funds |
|||||
| Donations and legacies |
3,603 | 10,400 | 14,003 | 78,820 | |
| Charitable activities |
211996 | 211996 | 166231 | ||
| Total incoming | |||||
| Retool'ces | 2~15599 | ~10 4DO | 225999 | 245 051 | |
| Cost of raising funds | 921 | ||||
| Chan table activities |
|||||
| 6 | 183609 | 33 975 | ~217584 | 19831.7 | |
| Totalresources | |||||
| expended | ~283609 | ~33975 | 217584 | ~199238 | |
| Net (outgoing)/incoming | |||||
| Resources | 31,99D | (23,575) | 8,415 | 45,813 | |
| Transfers between funds |
ls | 8417 | ~8417 | ||
| Net movement ln Funds |
40,407 | (31,992) | 8,415 | 45,813 | |
| Reconciliation of Funds | |||||
| Balances brought'forward | ~66096 | 4~4070 | ~110166 | ~64 353 | |
| Balances carried forward | ~206 503 | ~12078 | ~118581 | 110166 |