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

Report ofthe Trustees I to 6
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 10 to 14
Detailed Statement ofFinancial Activities 15 to 16

for the Year E nded 31 March 2 021
31.3.21 31.3.20
Unrestricted Restricted Total Total
fund funds funds funds
Notes 8 6 6
INCOMING RESOURCES
VoluntatY
income
170,604 37,350 207,954 289,518
Activities for generating funds 2 134,324 134,324 16,565
Investment
income
3 8 8 7
Total 304,936 37,350 342,286 306,090
EXPENDITURE ON
Costs ofgenerating funds 235,212 37350 272,562 315,442
Depreciation ~1735 ~1735 795
Total 236,947 37350 274,297 316,237
NET INCOME/(EXPENDITURE) 67,989 67,989 (10,147)
RECONCILIATION OF FUNDS
Total funds brought forward 170350 170,250 180,397
TOTAL FUNDS CARRIED FORWARD ~238 39 - ~238239 ~170 250

31.3.21 31.320
Unrestricted Restricted Total Total
Notes fund
E
funds
f
funds
8
fundsf
FIXEDASSETS
Tangible assets 12 5,207 5307 2,388
CURRENT ASSETS
Debtors 13 57,989 57,989 59,090
Cash at bank ~222 894 ~78400 ~301294 ~153895
280,883 359383 212,985
CREDITORS
Amounts
falling due within one year
14 (126251) (126,251) (45,123)
NET CURRENT ASSETS ~154632 ~78400 ~233032 ~167862
TOTAL ASSETSLESSCURRENT
LIABILITIES 159,839 78,400 238339 170,250
NET ASSETS ~159 839 ~78 400 ~238 239 ~170 250
FUNDS IS
Unrestricted
funds
159,839 160,250
Restricted
funds
~78 400 ~10000
TOTALFUNDS ~238239 ~170 250

31.3.21 31.3.20
Full time 4 4
Sessional 6 5
10
No employees
recei
No employees
recei
ved emoluments
in excess off60,000.
ved emoluments
in excess off60,000.
ved emoluments
in excess off60,000.
COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund funds funds
8 f 8
INCOME
Voluntary income 208,731 80,787 289,518
Other trading activities 16,565 16,565
Investment income 7 7
Total 225,303 80,787 306,090
EXPENDITURE
Costs ofgenerating voluntary income 234,655 80,787 315,442
Other 795 795
Total 235,450 80,787 316,237
NET INCOME/(EXPENDITURE) (10,147) (10,147)

Notes to the Financial
Statements - continued
for the Year Ended 31 March 2021
Notes to the Financial
Statements - continued
for the Year Ended 31 March 2021
Notes to the Financial
Statements - continued
for the Year Ended 31 March 2021
Notes to the Financial
Statements - continued
for the Year Ended 31 March 2021
COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES -continued
Unrestricted Restricted Total
fund funds funds
f f 6
RECONCILIATION OF FUNDS
Total funds brought
forward
180,397 180,397
TOTAL FUNDS CARRIED FORWARD 170 50 ~170 250
8. RESTRICTED FUNDS INCOME
The National
Lottery 837,350
9. RESTRICTED FUNDS EXPENDITURE
BACS COVID-19 RESPONSE 837350
10. RESTRICTED FUNDS CARRIED FORWARD
Reach Out Project f48,400.Hospital Navigator Scheme f30,000,to be spent in 2021/2022
II. RESTRICTED FUNDS OVER PAST TWO YEARS
Restricted
funds spent
over last 2 years 8118,137
12. TANGIBLE FIXED ASSETS
Fixtures
and Computer
fittings
f
equipment
8
Totals
f
COST
At I April 2020 3310 7,106 10,416
Additions ~4554 ~4554
At 31 March 2021 ~3310 1~1660 1~4970
DEPRECIATION
At I April 2020 2,413 8,028
Charge for year 224 ~1735
At 31 March 2021 ~2637 ~7126 ~9763
NET BOOK VALUE
At 31 March 2021 673 ~4534 ~5207
At 31 March 2020 897 ~1491 ~2388

Notes to the Financial Statements - contin
for the Year Ended 31 March 2021
Notes to the Financial Statements - contin
for the Year Ended 31 March 2021
Notes to the Financial Statements - contin
for the Year Ended 31 March 2021
Notes to the Financial Statements - contin
for the Year Ended 31 March 2021
ue d
13. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.321 31.320
f f
Trade debtors 51,236 52,337
Rent deposit 2,296 2,296
Prepayments and accrued income ~4457 ~4457
~57 989 ~59 090
14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.321 31.3.20
8
Trade creditors 8,514 9,113
Nest pension 631
VAT 18,$62 15,831
Accruals and deferred income ~98 $75 ~19 548
126 51 ~45 123
15. MOVEMENT IN FUNDS
Net
movement At
At 1.4.20 in funds 31.321
E 8 8
Total fund 170,250 67,989 238,239
TOTALFUNDS 170 50 ~67 989 238 39
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources
E
expended
f
in funds
8
Total fund 342,286 (274,297) 67,989
TOTAL FUNDS 342 86 274 297 ~67 989
Comparatives for movement in funds
Net
movement At
At 1.4.19 in funds 31.3.20
6 8
Total fund 180,397 (10,147) 170,250
TOTAL FUNDS ~180 397 ~10 147) ~170 50

incoming Resources Movement
resources
8
expended
8
in funds
f
Total fund 306,090 (316237) (10,147)
TOTAL FUNDS ~306 090 ~316 37) ~10 147)
Net
movement At
At 1.4.19 in funds 31.3.21
f 8 f
Total fund 180,397 57,842 238,239
TOTALFUNDS ~180397 ~57 842 ~238 239
Incoming Resources Movement
resources
8
expended
6
in funds
f
Total fund 648,376 (590,534) 57,842
TOTALFUNDS ~648 376 590534 ~57 842

Detailed Statement ofFinancial Activities
for the Year Ended 31 March 2021
31.321 31.3.20
6
INCOME
Voluntary
income
Other income 101304 186,606
Donations 6,202 4,728
Grants ~100 548 ~98 184
207,954 289,518
Activities for generating funds
Workshop
dt training
fees 134,324 16,565
Investment
Income
Deposit account interest
Total incoming resources 342,286 306,090
EXPENDITURE
Costs ofgenerating voluntary income
Wages, employer's N.l dr. pension 141,057 148,678
Rent, rates, water dc utilities 14,152 16,102
Insurance 1,294
Legal dt professional 753 13
Telephone
Ik internet
3,203 3,252
Oflice administration costs 7,257 7,714
Youth Cafe 286
Computer
costs
3,662 2,358
Travelling 823 2,600
Entertainment 375 266
Canteen 662 5,464
Stafftraining 1,667 496
Sundry expenses 396 1,122
Activities
dc events
49,186 57,864
Trainers fees 46,448 68,978
Marketing 50 64
Repairs and renewals 32 528
Subscriptions 269 460
Bad debts (785) (2,715)
Accountancy 1,900 1,800
Bank charges and interest 161 112
272,562 315,442
Support costs
Other
Fixtures and fittings
Computer
equipment
224
~1511
299
496
1,735 795
31.3.21 31.3.20f
~274 297 ~316237
~67 989 ~10 147)