| Page | |||
|---|---|---|---|
| Charity information | |||
| Trustees' annual report |
4-6 | ||
| independent examiner's |
report | ||
| Statement offinancial |
activities | ||
| Balance sheet | |||
| Notes to the financial statements | 10-13 |
| for the year ended 31 Marc | h 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | |||||
| Note | Funds | Funds | 2021 | 2020 | ||
| Incoming Resources | ||||||
| Donations/fund raising Grants received Service fees Total Incoming Resources |
660 20,765 15,792 37,217 |
87,186 3,520 90,706 |
660 107,951 19,312 127,923 |
1,294 116,487 19,661 137,442 |
||
| Resources Expended | ||||||
| Total Incoming Resources | 37,217 | 90,709 | 127,923 | 137,442 | ||
| Other Expenditure | ||||||
| Staff costs Events Travel and subsistence |
3 | 6,297 7 |
56,302 29 |
62,599 36 |
59,715 785 |
|
| Course fees Rent Utilities Cleaning Postage, stationery and telephone Interest - Other |
172 9,965 513 141 810 |
72 2,491 2,150 566 1,282 |
72 172 12,456 2,663 707 2,092 |
630 450 7,296 4,385 466 2,208 |
||
| Insurance Repairs and maintenance Computer and maintenance Depreciation Sundry expenses, Advertising and PR Accountancy fees and bookkeeping Tuition Fees Legal Fees |
60 14,096 421 104 536 66 |
540 302 158 105 395 2,144 1,234 |
600 14,398 158 526 499 2,680 1,234 66 |
2 622 42,622 257 694 1,477 2,621 148 |
||
| Total Resources Expenditure | 4 | 33,188 | 67,770 | 100,958 | 124,378 | |
| Net Incoming Resources before transfers | 4,029 | 22,936 | 26,965 | 13,064 | ||
| Transfers between Funds:- |
||||||
| Unresticted | ||||||
| Restricted | ||||||
| Net Incoming Resources for the Year | 4,029 | 22,936 | 26,965 | 13,064 | ||
| Fund Balances brought forward |
||||||
| as at 1 April 2020 | 39,770 | 7,504 | 47,274 | 34,209 | ||
| Fund Balances carried forward | ||||||
| as at 31 March 2021 | 43,799 | 30,440 | 74239 | 47,273, |
| Fixed assets | Notes | 2021 | 2020 | ||||
|---|---|---|---|---|---|---|---|
| Tangible assets | |||||||
| Current assets | 2,132 2,132 |
2,658 2,658 |
|||||
| Stocks | |||||||
| Debtors | |||||||
| 6 | 870 | 22,824 | |||||
| Cash at bank and | in | hand - HSBC | 87,480 88,350 |
36,409 59,233 |
|||
| Creditors: amounts | falling due | ||||||
| within one year | 7 | ~16,238) | 114,615) | ||||
| Net current assets | |||||||
| 72,112 | 44,618 | ||||||
| Net assets | |||||||
| 74,239 | 47,274 | ||||||
| Funds | |||||||
| Unrestricted funds |
|||||||
| Restricted funds |
43,799 30,440 |
39,770 7,504 |
|||||
| Total Charity Funds | 74,239 | 47,274 |
| Computer equipment Fixtures and fittings |
Computer equipment Fixtures and fittings |
Computer equipment Fixtures and fittings |
33%straight 15%reducing |
line balance |
|||
|---|---|---|---|---|---|---|---|
| 2 | Grants Received | ||||||
| 2021 | 2020 | ||||||
| Donations, grants Service fees |
8 | other income received | 108,611 | 117,781 | |||
| 19,312 | 19,661 | ||||||
| 127,923 | 137,442 | ||||||
| 3 | Staff Costs | ||||||
| 2021 | 2020 | ||||||
| 6 | |||||||
| Wages and salaries Employers Nl |
and centre manager costs | 62,005 | 58,649 | ||||
| Pensions | |||||||
| 41 | 274 | ||||||
| No employee | earned | 650,000 or more | 62,046 | 58,923 |
| average number of paid staff, calcu was: |
lated on full-time e |
quivalent ba |
sis, analysed by |
function | |
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Caring services | |||||
| Generating funds |
|||||
| Management and administration |
|||||
| No trustees have received remuneration |
over the reporting | period. | |||
| 4 | Total Resources Expended | 2021 | 2020 | ||
| This is stated after charging: | 6 | 6 | |||
| Depreciation of owned fixed assets Book keeping services Independent examiners remuneration |
526 1,440 1,240 |
694 1,440 1,181 |
| 5 | Tangible fixed asse | ts | ||||
|---|---|---|---|---|---|---|
| Computer | Fixtures | |||||
| equipment | and fittings | Total | ||||
| Cost | ||||||
| At 1 April 2020 Additions |
25,618 | 23,753 | 49,371 | |||
| Surplus on revaluation |
||||||
| Disposals | ||||||
| At 31 March 2021 | 25,618 | 23,753 | 49,371 | |||
| Depreciation | ||||||
| At 1 April 2020 Charge for the year Surplus on revaluation |
24,925 295 |
21,788 231 |
46,713 526 |
|||
| On disposals | ||||||
| At 31 March 2021 | 25,220 | 22,019 | 47,239 | |||
| Net book value | ||||||
| At 31 March 2021 | 398 | 1,734 | 2,132 | |||
| At 31 March 2020 | 693 | 1,965 | 2,658 | |||
| 6 | Debtors | 2021f | 2020 | |||
| Trade debtors Prepayments |
456 414 |
916 21,908 |
||||
| 870 | 22,824 | |||||
| 7 | Creditors: amounts | falling due | within one year | 2021f | 2020 | |
| Trade creditors and accrual Other taxes and social security costs Accruals |
707 13,750 1,781 |
1,319 12,115 1,181 |
||||
| 16,238 | 14,615 | |||||
| 8 | Analysis of Net Assets between | Funds | General | Restricted | Total | |
| Funds | Funds | Funds | ||||
| Tangible fixed assets Current assets Current liabilities |
1,716 65,412 (13,481) |
416 22,936 (2,757) |
2,132 88,348 (16,238) |
|||
| Net assets as at 31 March 2021 | 53,647 | 20,595 | 74,242 |
| As at 1 April 2020 |
Incoming Resources |
Outgoing Resources |
Transfers | As at 31 March 2021 |
||||
|---|---|---|---|---|---|---|---|---|
| Vnrestricted Funds: |
||||||||
| General Funds | 39,770 | 37,217 | (33,188) | 43,799 | ||||
| Total Unrestricted Funds |
39,770 | 37,217 | (33,188) | 43,799 | ||||
| Restricted Funds: | ||||||||
| Community Foundation CAB Project |
- National | Lottery | 7,504 | 87,186 3,520 |
(64,250) (3,520) |
30,440 | ||
| Total Restricted Funds |
7,504 | 90,706 | (67,770) | - | 30,440 | |||
| Total Funds | 47274 | 127923 | ~(1tl0958 | - | 74239 |