| 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. |