| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Tota I | |||||
| fund | funds | |||||
| Notes | E | E | ||||
| INCOME AND | ENDOWMENTS | FROM | ||||
| Donations and |
legacies | 2,393 | 12,500 | |||
| Charitable activities |
||||||
| Membership subscriptions |
44,020 | 50,196 | ||||
| Other trading | activities | 202 | 3,119 | |||
| Total | 46,615 | 65,815 | ||||
| EXPENDITURE | ON | |||||
| Raising funds | 618 | 1,980 | ||||
| Charitable activities |
||||||
| Direct costs | 16,144 | |||||
| Support costs | 30,924 | 25,275 | ||||
| Total | 31,542 | 43,399 | ||||
| NET INCOME | 15,073 | 22,416 | ||||
| RECONCILIATION OF |
FUNDS | |||||
| Total funds brought | forward | 125,945 | 103,529 | |||
| TOTAL FUNDS | CARRIED FORWARD | 141,018 | 125,945 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| fund | funds | ||||
| Notes | E | f | |||
| FIXED ASSETS | |||||
| Investments | |||||
| CURRENT ASSETS | |||||
| Debtors | 12 | 77,840 | 79,406 | ||
| Cash at bank | 65,517 | 51,098 | |||
| 143p357 | 130,504 | ||||
| CREDITORS | |||||
| Amounts falling due within |
one year | 13 | (2,340) | (4,560) | |
| NET CURRENT ASSETS | 141,017 | 125,944 | |||
| TOTAL ASSETS LESS CURRENT LIABILITIES | 141,018 | 125,945 | |||
| NET ASSETS | 142,018 | 125,945 | |||
| FUNDS | 14 | ||||
| Unrestricted | funds | 141,018 | 125,945 | ||
| TOTALFUNDS | 141P18 | 125,945 |
| 2. | OTHER | TRA | DING ACTIVITIES |
|||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| E | f | |||||||
| Fundraising | events | 202 | 3,119 | |||||
| 3. | INCOME | FROM CHARITABLE ACTIVITIES | ||||||
| 2021 | 2020 | |||||||
| Activity | E | E | ||||||
| Subscriptions | Membership | subscriptions | 44,020 | 50,196 | ||||
| 4. | CHARITABLE | ACTIVITIES COSTS | ||||||
| Direct | Support | |||||||
| Costs(see | costs (see | |||||||
| note 5) | note 6) | Tota Is | ||||||
| E | E | E | ||||||
| Support | costs | 3,629 | 27,296 | 30,924 |
| 2021 | 2020 | |
|---|---|---|
| E | E | |
| 3,629 | 16,144 | |
| Governance | ||
| Other | costs | Tota Is |
| E | E | E |
| 24,895 | 2,400 | 27,295 |
| Support cost | s, in | cluded | in the above, are as follows: | ||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Support | Total | ||||
| costs | activities | ||||
| E | f | ||||
| IT management | support | costs | 24,697 | 22,134 | |
| Sundry expenses | 19B | 861 | |||
| Independent | Examiner's | fee | 2,400 | 2,280 | |
| 27,295 | 25,275 |
| COST | |
|---|---|
| At 1April 2020and 31March 2021 | |
| AMORTISATION | |
| At 1April 2020and 31March 2021 | |
| NET BOOK VALUE | |
| At 31March 2021 | |
| At31March 2020 | |
| 10. | TANGIBLE FIXED ASSETS |
| COST | |
| At 1April 2020and 31March 2021 | |
| DEPRECIATION | |
| At 1April 2020 and 31March 2021 | |
| NET BOOK VALUE | |
| At31March 2021 | |
| At 31March 2020 |
| 31March 2021 | 31 March2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 6 | E | ||||||||
| Class ofshares: | % holding | ||||||||
| Ordinary | 100.00 | ||||||||
| Aggregate | capital | and | reserves | 10,022 | 4,021 | ||||
| Profit/(lass) | for the period after | tax | 6,001 | 24,766 | |||||
| 12. | DEBTORS: | AMOUNTS | FALLING | DUE WITHIN | ONE YEAR | ||||
| 2021 | 2020 | ||||||||
| E | E | ||||||||
| Amount due |
from | subsidiary | |||||||
| undertaking | 73,620 | 76,320 | |||||||
| Prepayments | 4,220 | 3,086 | |||||||
| 77,840 | 79,406 |
| 13. | CREDITORS: | AMOUNTS | AMOUNTS | FALLING | FALLING | DUE WITHIN ONE YEAR | |||
|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||
| E | E | ||||||||
| Accrued expenses | 2,340 | 4,560 | |||||||
| 14. | MOVEMENT | IN FUNDS | |||||||
| Net | |||||||||
| movement | At | ||||||||
| At1.4.20 | in funds | 31.3.21 | |||||||
| E | f | E | |||||||
| Unrestricted | funds | ||||||||
| General fund | 125,945 | 15,073 | 141,018 | ||||||
| TOTALFUNDS | 125,945 | 15,073 | 141,018 | ||||||
| Net movement | in funds, | included | in the above are as follows: | ||||||
| Incoming | Resources | Movement | |||||||
| resources | expended | in funds | |||||||
| f | E | E | |||||||
| Unrestricted | funds | ||||||||
| General fund |
46,615 | (31,542) | 15,073 | ||||||
| TOTALFUNDS | 46,615 | (31,542) | 15,073 | ||||||
| Comparatives | for movement | in funds | |||||||
| Net | |||||||||
| movement | At | ||||||||
| At 1.4.19 | in funds | 31.3.20 | |||||||
| E | E | f | |||||||
| Unrestricted | funds | ||||||||
| General fund |
103,529 | 22,416 | 125,945 | ||||||
| TOTALFUNDS | 103,529 | 22,416 | 125,945 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| E | f | E | ||
| Unrestricted | funds | |||
| General fund | 65,815 | (43,399) | 22,416 | |
| TOTAL FUNDS | 65,815 | (43,399) | 22,416 |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1.4.19 | in funds | 31.3.21 | ||
| E | E | E | ||
| Unrestricted | funds | |||
| General fund | 103,529 | 37,489 | 141,018 | |
| TOTAL FUNDS | 103,529 | 37,489 | 141,018 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| f | E | E | |||
| Unrestricted | funds | ||||
| General fund |
112,430 | (74,941) | 37,489 | ||
| TOTALFUNDS | 112,430 | (74,941) | 37,489 | ||
| Unrestricted | - General | fund |