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
1-7
Independent
examiner's
report
Statement offinancial activities
Balance sheet 10
Notes to the financial statements 11 - 19

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2020 2020 2020
Notes E E f. E
Income and endowments from:
Donations
and
legacies 3 6,375 265,654 272,029 750 240,376 241,126
Charitable
activities
4 92,356 92,356 146,464 146,464
Other income 5 25,250 25,250
Total income 123,981 265,654 389,635 147,214 240,376 387,590
Charitable
activities
6 94,551 272,674 367,225 144,918 240,043 384,961
Gross transfers
between
funds
9,674 (9,674)
Net income/(expenditure)
for the year/
Net movement in funds 29,430 (7,020) 22,410 11,970 (9,341) 2,629
Fund balances at 1
April 2020 134,651 1,018,784 1,153,435 122,681 1,028,125 1,150,806
Fund balances at 31
March 2021 164,081 1,011,764 1,175,845 134,651 1,018,784 1,153,435

2021 2020
E
Staff costs 194,064 198,916
Direct expenses 2
Other charitable
expenditure
22,734 19,825
Food purchase 3,969 9,395
Printing
and stationery
415 422
Sundry expenses 531 169
Legal and professional fees 7,114 4,442
Rent rates and water 14,503
Repairs and maintenance 1,725 4,515
230,554 252,187
Share of support costs (see note 7) 131,991 128,674
Share of governance costs (see note 7) 4,680 4,100
367,225 384,961
Analysis
by fund
Unrestricted
funds
94,551 144,918
Restricted
funds
272,674 240,043
367,225 384,961
For the year ended 31 March 2020
Unrestricted
funds
144,918
Restricted
funds
240,043
384,961
7 Support costs
Support Governance 2021 Support Governance 2020
costs costs costs costs
E E E E
Staff costs 59,013 59,013 63,850 63,850
Depreciation 24,744 24,744 20,497 20,497
Other costs 48,234 48,234 44,327 44,327
Accountancy 4,680 4,680 4,100 4,100
131,991 4,680 136,671 128,674 4,100 132,774
Analysed between
Charitable activities 131,991 4,680 136,671 128,674 4,100 132,774

2021 2020
Number Number
Charitable
activities
25 22
Administrative 3 3
Total 28 25
Employment costs 2021 2020
Wages and salaries 245,682 255,910
Social security costs 4,596 3,867
Other pension costs 2,799 2,989
253,077 262,766

Tangible fix ed asset s
Freehold land Fixtures, Gym Motor vehicles Total
and buildings fittings and equipment
equipment
Cost
At 1 April 2020 956,449 69,842 83,263 27,069 1,136,623
Additions 11,353 7,788 19,141
At 31 March 2021 956,449 81,195 83,263 34,857 1,155,764
Depreciation and impairment
At 1 April 2020 5, 129 51,978 81,052 13,536 151,695
Depreciation charged in the year 5, 128 10,347 554 8,715 24,744
At 31 March 2021 10,257 62,325 81,606 22,251 176,439
Carrying
amount
At 31 March 2021 946, 192 18,870 1,657 12,606 979,325
At 31 March 2020 951,320 17,864 2,211 13,533 984,928

11 Debtors
2021 2020
Amounts
falling due
within one year: E
Trade debtors 6,240 1,004
Other debtors 137 137
6,377 1,141
12 Creditors: amounts falling due within one year
2021 2020
Notes E
Other taxation and social security 1,055 1,055
Deferred income 5,000 23,900
Trade creditors 83 570
Other creditors 92 206
Accruals and deferred income 3,233 2,287
9,463 28,018