| 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) |