OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-05-31-accounts

Page
Report ofthe Trustees I to 2
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 6 to 10
Detailed Statement ofFinancial Activities I I to I2

2021 2020
Unrestricted Total
INCOME AND ENDOWMENTS FROM Notes fundf fundsf
Donations
and legacies
281,128 258,886
Charitable
activities
Ticket Sales 21,438 35,617
Other income 19,653 6,234
Total 322,219 300,737
EXPENDITURE ON
Raising funds 144,461 197,919
Other 4,895 14,942
Total 149,356 212,861
NET INCOME 172,863 87,876
RECONCILIATION OF FUNDS
Total funds brought forivard 778,222 690,346
TOTAL FUNDS CARRIED FORWARD 951,085 778,222

2021 2020
Unrestricted Total
fund funds
Notes 6 8
FIXED ASSETS
Tangible assets 882,611 879,441
CURRENT ASSETS
Debtors 1,300 1,300
Cash at bank and in hand 362,357 212,547
363.657 213,847
CREDITORS
Amounts
falling duc within one year
(875) (5.619)
NET CURRENT ASSETS 362,782 208,228
TOTAL ASSETS LESSCURRENT
LIABILITIES 1,245,393 1.087,669
CREDITORS
Amounts
falling due ager more than one year
9 (294.308) (309,447)
NET ASSETS 951,085 778,222
FUNDS
Unrestricted
funds
951,085 778,222
TOTAL FUNDS 951,085 778.222

STAFF COSTS STAFF COSTS
The average
monthly
number ofemployees during the year was as follows:
2021 2020
Administration 5
No employees received emoluments in excess off60,000.
COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted
fund
INCOME AND ENDOWMENTS FROM
Donations
and
legacies 258,886
Charitable
activities
Ticket Sales 35,617
Other income 6,234
Total 300,737
EXPENDITURE ON
Raising funds 197,919
Other 14,942
Total 212,861
NET INCOME 87,876
RECONCILIATION OF FUNDS
Total funds brought forward 690,346
5. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIE S -continued
Unrestricted
fund
f
TOTAL FUNDS CARRIED FORWARD 778,222
6, TANGIBLE FIXEDASSETS
Freehold Computer
property equipment Totals
COST
At
I June 2020
Additions
874,363
4,066
5,974 880,337
4,066
At 31 May 2021 878,429 5,974 884,403
DEPRECIATION
At
1 June 2020
Charge for year
896
896
896
896
At 31 May 2021 1,792 1,792
NET BOOK VALUE
At 31 May 2021 878,429 4,182 887,611
At 31 May 2020 874,363 5,078 879,441
7, DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Other debtors 2021
f
1,300
2020
1,300
8, CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Other creditors 2021
f
875
2020
f
5,619

CREDIT ORS: AMOUNTS FA L LING DUE AFTER MORE THAN ONE YE AR
2021 2020
279,622 294,761
14,686 14,686
294,308 309,447
10. LOANS
An analysis of the maturity of loans is given below:
2021 2020
f
Amounts falling due between two and five years:
Bank loans - 2-5 years 279,622 294,761
II. MOVEMENT IN FUNDS
Net
movement At
At 1.6.20 in funds 31.5.21
f
Unrestricted funds
General fund 778,222 172,863 951,085
TOTAL FUNDS 778,222 172,863 951,085
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources
f
expended
f
in funds
f
Unrestricted funds
General fund 322,219 (149,356) 172,863
TOTAL FUNDS 322,219 (149,356) 172,863
Comparatives for movement in funds
Net
movement At
At 1.6.19 in funds
f
31.5.20
Unrestricted funds
General fund 690,346 87,876 778,222
TOTAL FUNDS 690,346 87,876 778,222

Incoming Resources Movement
Unrestricted funds resources
f.
expended
f
in funds
f
General fund 300,737 (212,861) 87,876
TOTAL FUNDS 300,737 (212,861) 87,876
Net
movement At
Unrestricted funds At 1.6.19
f
in funds
f
31.5.21
f
General fund 690,346 260,739 951,085
TOTAL FUNDS 690,346 260,739 951,085
Incoming Resources Movement
Unrestricted funds resources expended
f
in funds
8
General fund 622,956 (362,217) 260,739
TOTAL FUNDS 622,956 (362,217) 260,739

FOR THE YEA R ENDED 31 MAY 2021
2021 2020f
INCOME AND ENDOWMENTS
Donations
and legacies
Donations 209,374 258,886
HMRC Receipt 71,754
281,128 258,886
Charitable
activities
Ticket f I 14,730 26,242
Athmashanthi f 5 2,450 2,600
Oil Lamp f I 4,258 6,775
21,438 35,617
Other income
Bank loyalty
reward
II 5
HMRC-JRS 19,642 6,229
19,653 6,234
Total incoming resources 322,219 300,737
EXPENDITURE
Other trading activities
Computer
equipment
896 896
Mortgage 8,135 10,223
9,031 11,119
Other
Donations 4,895 14,942
Support costs
Management
Wages
Rents dt rates
52,169
4, 174
75,651
2,736
Insurance 1,305 1,273
Light and heat
Telephone
Advertising
Sundries
13,129
5, 186
44,374
14,362
1,688
1,551
69,733
Event expense
Cleaning
1,865
10,055
9,919
5,366
132,257 182,279
Finance
Bank charges
Carried forward
1,973
1,973
504
504

FOR THE Y EAR ENDE
D 31 MAY 2021
Finance 2021f 2020
f
Brought forward
Credit card charges
1,973 504
1,417
1,973 1,921
Governance costs
Legal fees & professional fees 1,200 2,600
Total resources expended 149,356 212,861
Net income 172,863 87,876