OpenCharities

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

2021-04-30-accounts

Page
Trustees report 1 i 3
Statement oftrustees responsibilities
Independent
examiner's
report
Statement offinancial activities
Balance sheet
Statement ofcash flaws
Notes to the financial statements 9-17

Unrestricted Restricted Total Unrestncted Restricted Total
funds funds funds funds
2021 2021 2021 2020 2020 2020
Notes f f 8 8
Income from:
Donations
and
legacies 27,451 27,451 5,607 5,607
Incoming
resources
from
chantable
activities
5,740 39,935 45,675 21,907 48,028 69,935
Investments 1 I
Tote I income 33,191 39,935 73,126 27,515 48,028 75,543
Expenditure
on:
Chantable
activities
21,043 36,619 57,662 26,670 68,965 95,635
Net income/(expenditure) for
the year/
Net movement in funds 12,148 3,316 15,464 845 (20,937) (20,092)
Fund balances at 1 May 2020 30,093 2,000 32,093 29,248 22,937 52,185
Fund balances at 30April 2021
42,241 5,316 47,557 30,093 2,000 32,093

2021 2020
Notes 6 6
Current assets
Debtors 2,279 3,657
Cash at bank and in hand 49,376 29,359
51,655 33,016
Creditors: amounts falling due within one
year 10 (4,098) (923)
Net current assets 47,557 32,093
Income funds
Restricted funds 5,316 2,000
Unrestncted funds 42,241 30,093
47,557 32,093
The company
is entitled
to the exemption from the audit requirement contained in section 477 ofthe Companies Act 2006,
for the year ended 30 April 2021

2021 2020
Notes 6 6
Cash flows from operating activities
Cash generated from/(absorbed by) 14
cperations 20,017
Investing
activities
Investment
income received
Net cash (used in)/generated from investing
activities
Net cash used in financing activities
Net increase/(decrease)
in
cash and cash
equivalents 20,017
Cash and cash equivalents at beginning ofyear 29,359
Cash and cash equivalents at end of year 49,376

Unrestncted Unrestncted
funds funds
2021 2020
6 6
Donations and gifts 2,264 2,253
Coronavirus Job Retention Scheme Grant 25,187 3,354
27,451 5,607

Zest Zsss
Project and workshop fees 5,740 21,907
Grants 39,935 48,028
45,675 69,935
Analysis
by
fund
Unrestricted funds 5,740
Restricted
funds
39,935
45.675
For the year ended 30April 2020
Unrestncted funds 21,907
Rcstrictcd funds 48,028
69,935
Grants
Liverpool
City Counml
22,789 23,988
P H. Holt Foundation 4,150
National
Lottery
9,830
Community Foundation for Merseyside 20,290
Tesco Bags of Help 1,166
LCEP 2,000
Other 3,750
39,935 48,028
4 Investments
Total Unrestnctsd
funds
2021 2020
6 f
Interest receivable

2021 2020
E E
Staff costs 40,054 40,649
Protect fees 5,823
Performer fees 805 360
Vyorkshop fees and expenses 12,252 30,647
Comedy Festival costs 3,081
General expenses 674 5,521
Consultancy
fees
3,056
53,785 89,137
Share of support costs (see note 6) 1,627 4,248
Share of governance costs (see note 6) 2,250 2,250
57,662 95,635
Analysis by fund
Unrestncted
funds
21,043 26,670
Restricted funds 36,619 68,965
57,662 95,635
6 Support costs
Support costs Governance 2021 Support costs Governance 2020
costs cos'ts
E E E E E
General expenses 1,627 1,627 4,248 4,248
Independent
examination
2,250 2,250 2,250 2,250
1,627 2,250 3,877 4,248 2,250 6,498
Analysed between
Chantable activities 1,627 2,250 3,877 4,248 2,250 6,498

Tlie average montlily montlily number number ofemployees ofemployees dunng the year was
2021 2020
Number Number
Employment costs 2021 2020
6 6
Wages and salanes 39,308 40,002
Social secunty costs 208
Other pension costs 746 439
40,054 40,649
There were no employees whose annual remuneration was more than 660,000
9 Debtors
2021 2020
Amounts
falling due
within one year: 6 6
Other debtors 2,279 3,657
10 Creditors: amounts falling due within one year
2021 2020
E
Other taxation and soaal secunty 893 458
Trade creditors 30
Other creditors 2,876
Accruals and deferred income 299 465
4,098 923

12 Analysis of net assets net assets between funds
Unrestricted Restricted Total Unrestncted Restncted Tots I
funds funds funds funds
2021 2021 2021 2020 2020 2020
6 6 6 6 6 6
Fund balances at
30 Apnl 2021 are
represented by
Current assets 42,241 5,316 47,557 30,093 2,000 32,093
42,241 5,316 47,557 30,093 2,000 32,093
14 Cash generated
from
operations 2021 2020
Surplus/(defiwt)
for the
year 15,464 (20,092)
Adjustments
for
Investment
income recognised
in statement
of financial activities
Movements
in working
capital.
Decrease
in debtors
1,378 3,636
Increase/(decrease)
in
creditors 3,175 (103)
Cash generated
from/(absorbed
by) operations 20,017 (16,560)
15 Analysis
of changes
in net funds
The Trust had no debt dunng
the year.