OpenCharities

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

2021-03-31-accounts

~td ~R
~No es Funds Funds YE2021 YE2020
INCOME AND ENDOWMENTS FROM
Donations 5 Legacies 931
Charitable
activities
Training
and sales
294,714 294,714 272,671
Grants 61,292 61,292
Other trading
activities
vestment
income
120 120 72'I
Total Income 356,126 356,126 274,326
EXPENDITURE ON
Charitable
activities
Training
and sales
Grants
13 (290,443) (290,443) (274,226)
Total Expenditure (290,'l43) (290I443) (274I226)
NET INCOME/(EXPENDITURE) 65,683 65,683 100
RECONCILIATION
OF FUNDS
Total funds brought forward 204,550 204,550 204,450
TOTAL FUNDS CARRIED FORWARD 270 233 270 233 204 550

~Ud d ius iC d
Notes Funds Funds YE2021 YE2020
FIXEDASSETS
Tangible Assets 9 783 783 2,930
CURRENT ASSETS
Debtors 10 49,907 49,907 28,739
Cash at bank and in hand 240 681 240 681 190599
290,588 290,588 219,338
CREDITORS IN ONE YEAR
Amounts
falling due within
one year ( 21,138 ) (21,138) ( 17,718 )
NET CURRENT ASSETS 269,450 269,450 201,62
TOTAL ASSESTLESSCURRENT
LIABILITIES 270 233 270 233 204 550
FUNDS
Unrestricted
funds
270,233 204,550
Restricted
funds
270 233 204 550

OTHER TRADING ACTIVITIES 31.03.21 31.03.20
f f
Fundraising
events
Nil Nil
INVESTMENT INCOME 31.03.21 31,03.20
f
Investments 120 724
NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting): 31.03.21 31.03.20
f
Auditors fees
Depreciation
—owned assets
1,890
702
2,010
1,073
TRUSTEES' REMUNERATION AND BENEFITS
Key management
personnel
are regarded as the trustees
and the scheme manager.
No trustees
received any remuneration,
benefits
or other payments
from the charity
during
the period.
Total
management
remuneration
amounted
to f74,533(2020:f45,099)
Trustees' expenses
There were no trustees'
expenses
paid
31 March 2020.
for the year ended 31 March 2021 nor for the year ended
STAFF COSTS 31.03.21 31.03.20
f f
Wages and salaries 247,204 237,917
The average
monthly
number
of employees during the year was as follows:
Care attendants 31.03.21
14
31.03.20
14
Management
and support
of the charity 2 2

COMPARATIVES
FO
R THE ST ATEMENT OF FIN ANCIAL ACTIV ITIES
Notes Unrestricted Restricted Total
Funds Funds Funds
f f f
INCOME AND ENDOWMENTS FROM
Donations
and legacies
931 931
Charitable
activities
Training
and sales
272,671 272,671
Grants
Other trading
activities
investment
income
3
4
724 724
Total 272,326 274,326
EXPENDITURE ON
Charitable
activities
Training
and sales
13 274,226 274,226
Grants
Total 274,226 274,226
NET INCOME/(EXPENDITURE) 100 100
Transfer between
funds
Net movement
in funds
100 100
RECONCILIATION OF FUNDS
Total funds brought forward 204,450 204,450
TOTAL FUNDS CARRIED FORWARD 204,550 204,550

9. TANGIBLE FIXEDASSETS
Fixtures
& Fittings
COST f
At 1 April 2020
Additions
Disposals
17,875
875
(15,241)
At 31 March 2021 3,509
DEPRECIATION
At 1 April 2019
Depreciation
Disposals
14,944
702
(12,920)
At 31 March 2020 2,726
NET BOOK VALUE
At 31 March 2021 783
At 31 March 2020 2,930
10. DEBTORS; AMOUNTS FALLING DUE WITHIN ONE YEAR
31.03.21 31.03.20
Trade Debtors
Prepayments
and accrued income
48,229
1,678
9,637
19,102
49,907 28,739
11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.03.21 31.03.20
Trade creditors
Social security and other taxes
Other creditors
and accruals
565
2,658
18,005
f
1,215
16,503
21,138 17,718
12. LEASING AGREEMENTS
Minimum
lease payments
under non-cancellable operating leases fall due as follows:
31.03.21
f
31.03.20
f
Within one year
Between one and five years
719
2,158
719
2,158
2,877 2,877

For the Year Ended 3 1 March 2021
31.03.21 31.03.20
INCOME AND ENDOWMENTS FROM
Donations
and legacies
Donations
931
Other trading
activities
Fundraising
events
Investment
income
Investments
120 724
Charitable
activities
Local authority
contracts
Other income
233,436
61,278
193,032
79,639
Grants receivable 61,292
Total incoming
resources
356,126 274,326
EXPENDITURE
Charitable
activities
Wages
133,314 149,694
Training
Travel
Membership
and other
Direct costs
Bad debts
fees 3,888
7,801
2,670
238
4,192
9,743
2,167
15
147,911 165,811
Support costs
Management
8 Office
Rates and Utilities
Premises
Wages 113,890
3,570
5,236
88,222
2,459
5,997
Consultancy
122,696 96,678
Information
technology
Telephone
& copier
Computer costs
Computer
equipment
depreciation 4,415
9,151
702
4,012
3,766
1,073
14,268 8,851
Other
Other costs 1,358 876
Loss on disposal
of assets
2,320
Governance
costs
Auditors
remuneration
1,890 2,010
Total resources expended 290,443 274,226