| 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 |