| ~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 |