| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| fund | funds | funds | funds | |||||
| Notes | E | E | C | E | ||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Donations and legacies |
299,983 | 299,983 | 281,260 | |||||
| Investment income |
20 | 20 | 286 | |||||
| Total | 300,003 | 300,003 | 281,546 | |||||
| EXPENDITURE ON | ||||||||
| Other | ~296 526 | ~296 526 | ~261 071 | |||||
| NET INCOME | 3,477 | 3,477 | 20,475 | |||||
| RECONCILIATION | OF | FUNDS | ||||||
| Total funds brought | forward | 807,332 | 125,277 | 932,609 | 912,134 | |||
| TOTAL FUNDS CARRIED FORWARD | ~810 809 | ~125 277 | ~936 086 | ~932 609 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | E | E | C | E | |
| FIXED ASSETS | |||||
| Tangible assets | 5 | 944,485 | 125,277 | 1,069,762 | 1,095,152 |
| CURRENT ASSETS | |||||
| Debtors Cash at bank and in hand |
6 | 20,274 ~89 480 |
20,274 ~89 480 |
37,558 ~54 623 |
|
| 109,754 | 109,754 | 92,181 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
7 | (20.107) | (20,107) | (17,181) | |
| NET CURRENT ASSETS | ~89 647 | ~89 647 | ~75 000 | ||
| TOTAL ASSETS LESS CURRENT LIABILITIES | 1,034,132 | 125,277 | 1,159,409 | 1,170,152 | |
| CREDITORS | |||||
| Amounts faliing due after more than one year |
8 | (223,323) | (223,323) | (237,543) | |
| NET ASSETS | ~810809 | ~125 277 | ~936 086 | ~932 609 | |
| FUNDS | |||||
| Unrestricted funds |
810,809 | 807,332 | |||
| Restricted funds: |
|||||
| Building fund |
~125 277 | ~125 277 | |||
| TOTAL FUNDS | ~936 086 | ~932 609 |
| None were claimed. | |||||||
|---|---|---|---|---|---|---|---|
| COMPARATIVES FOR |
THE STATEMENT OF FINANCIAL | ACTIVITIES | |||||
| Unrestricted | Restricted | Total | |||||
| fund | funds | fund | |||||
| E | E | E | |||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
281,260 | 281,260 | |||||
| Investment income |
286 | 286 | |||||
| Total | 281,546 | 281,546 | |||||
| EXPENDITURE ON | |||||||
| Other | ~261 071 | 261,071 | |||||
| NET INCOME | 20,475 | 20,475 | |||||
| RECONCILIATION OF |
FUNDS | ||||||
| Total funds brought | forward | 786,857 | 125,277 | 912,134 | |||
| TOTAL FUNDS CARRIED FORWARD | ~807 332 | ~125 277 | ~932 609 | ||||
| TANGIBLE FIXED ASSETS | |||||||
| Fixtures | |||||||
| Freehold | and | ||||||
| property | fittings | Equipment | Totals | ||||
| E | E | E | E | ||||
| COST | |||||||
| At 1 April 2020 Additions |
1,134,256 | 69,888 | 111,466 ~5259 |
1,315,610 ~5259 |
|||
| At 31 March 2021 | ~1134256 | ~69 888 | ~116 | 725 | ~1320869 | ||
| DEPRECIATION | |||||||
| At 1 April 2020 Charge for year |
72,496 ~10618 |
51,101 ~13 118 |
96,861 ~6913 |
220,458 ~30 649 |
|||
| At 31 March 2021 | ~83 114 | ~64 219 | ~103 | 774 | ~251 107 | ||
| NET BOOK VALUE At 31 March 2021 |
~1051 142 | ~5669 | ~12 | 951 | ~1069762 | ||
| At 31 March 2020 | ~1061 760 | ~18 787 | ~14 | 605 | ~1095 152 |
| 6. | DEBTORS: AMOUNTS | DEBTORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | FALLING DUE WITHIN ONE YEAR | FALLING DUE WITHIN ONE YEAR | FALLING DUE WITHIN ONE YEAR | |||
|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||
| E | E | ||||||||
| Other debtors | ~20 274 | ~37 558 | |||||||
| 7. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||||
| 2021 | 2020 | ||||||||
| E | E | ||||||||
| Bank loans and | overdrafts | lsee note 9) | 13,601 | 12,981 | |||||
| Other creditors | ~6506 | ~4200 | |||||||
| ~20 107 | ~17 181 | ||||||||
| 8. | CREDITORS: AMOUNTS | FALLING DUE AFTER MORE THAN ONE YEAR | |||||||
| 2021 | 2020 | ||||||||
| E | E | ||||||||
| Bank loans lsee note 9) | ~223 323 | ~237 543 | |||||||
| 9. | LOANS | ||||||||
| An analysis of the maturity | of loans is given below: | ||||||||
| 2021 | 2020 | ||||||||
| E | E | ||||||||
| Amounts falling due within |
one year on | demand: | |||||||
| Bank loans | ~13 601 | ~12 981 | |||||||
| Amounts falling due in |
more than five years: | ||||||||
| Repayable by instalments: |
|||||||||
| Mortgage | 223,323 | 237,543 | |||||||
| 10. | SECURED DEBTS | ||||||||
| The mortgage | is secured | on the freehold | property. | ||||||
| 11. | MOVEMENT IN |
FUNDS | |||||||
| Net | |||||||||
| movement | At | ||||||||
| At | 1.4.20 | in funds | 31.3.21 | ||||||
| E | E | E | |||||||
| Unrestricted funds |
|||||||||
| General fund |
807,332 | 3,477 | 810,809 | ||||||
| Restricted funds |
|||||||||
| Building fund |
125,277 | 125,277 | |||||||
| TOTAL FUNDS | ~932 609 | ~3477 | ~936 086 |
| Net movement | Net movement | in funds, | included | included | in the above | are as follows: | ||
|---|---|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| E | E | E | ||||||
| Unrestricted | funds | |||||||
| General | fund | 300,003 | (296,526) | 3,477 | ||||
| TOTAL | FUNDS | ~300 003 | (296,526) | ~3477 | ||||
| Comparatives | for movement | In | funds | |||||
| Net | ||||||||
| movement | At | |||||||
| At 1.4.19 | in funds | 31.3.20 | ||||||
| E | E | E | ||||||
| Unrestricted | funds | |||||||
| General | fund | 786,857 | 20,475 | 807,332 | ||||
| Restricted funds |
||||||||
| Building | fund | 125,277 | 125,277 | |||||
| TOTAL | FUNDS | ~912 134 | ~20 475 | ~932 609 | ||||
| Comparative | net movement | in funds, included | in the above are as follows: | |||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| E | E | E | ||||||
| Unrestricted | funds | |||||||
| General | fund | 281,546 | (261,071) | 20,475 | ||||
| TOTAL | FUNDS | ~281 546 | ~261 071) | ~20 475 |
| A curren | t yea | r 12 months and prior year 12 |
months combined position is as follo |
ws: | |
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 1.4.19 | in funds | 31.3.21 | |||
| E | E | E | |||
| Unrestricted | funds | ||||
| General | fund | 786,857 | 23,952 | 810,809 | |
| Restricted funds | |||||
| Building | fund | 125,277 | 125,277 | ||
| TOTAL | FUNDS | ~912 134 | ~23 952 | ~936 086 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| E | E | E | |||
| Unrestricted | funds | ||||
| General | fund | 581,549 | (557,597) | 23,952 | |
| TOTAL | FUNDS | ~581 549 | ~557 597) | ~23 952 |