| Page | |||
|---|---|---|---|
| Administrative Details |
|||
| Report ofthe Trustees | 2 to 6 | ||
| Independent Examiner's |
Report | ||
| Statement ofFinancial | Activities | ||
| Balance Sheet | 9to 10 | ||
| Statement ofcash flows | |||
| Notes to theFinancial | Statements | 12to20 |
| TRUSTEES | Rev C L Dawson —Chair | Rev C L Dawson —Chair |
|---|---|---|
| J Rick | ||
| EA Brownhi1l | ||
| A M Goes (Resigned | 15.11.21) | |
| G W Ress | ||
| M Cavanagh | ||
| COMPANY SECRETARY | Rev C L Dawson | |
| REGISTERED OFFICE | St Mary's CommunityCentre | |
| Bramall Lane | ||
| Shegdeld | ||
| S24QZ | ||
| REGISTERED COMPANY NUMBER | 04317500(England | andWales) |
| REGISTERED CHARITY NUMBER | 1094204 | |
| INDEPENDENT EXAMINER | Smith Craven | |
| Sidings House | ||
| Sidings Court | ||
| Doncaster | ||
| South Yorkshire | ||
| DN4 SNU | ||
| Yorkshire Bank | ||
| Fargate | ||
| SheJBeld |
| OR THE YEAR ENDED 31MAR | CH 2022 | |||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | ||||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
2 | 19,017 | 140,036 | 159,053 | 492,518 | |
| Charitable activities |
3 | 8,751 | 8,751 | 57,382 | ||
| Trading activities | 4 | 13,591 | 13,591 | 4,078 | ||
| Rental Income | 190,400 | 190,400 | 75,812 | |||
| Investment income |
5 | 466 | 466 | 307 | ||
| Total | 232,225 | 140,036 | 372461 | 630,097 | ||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Direct | 131,540 | 116,936 | 248,476 | 345,855 | ||
| Support | 92,230 | 3,147 | 95,377 | 74,065 | ||
| Total | 223,770 | 120,083 | 343,853 | 419,920 | ||
| NET INCOME | 8,455 | 19,953 | 28,408 | 210,177 | ||
| Extraordinary Items |
10 | |||||
| Transfer offunds | ||||||
| MOVEMENT OF FUNDS | 8,455 | 19,953 | 28,408 | 210,177 | ||
| Total funds brought forward | 299,073 | 9,441 | 308,514 | |||
| TOTAL FUNDS CARRIED FORWARD | 16 | 307,528 | 29,394 | 336,922 | 308,514 |
| BALANCE SHEET AT 31MARCH 2022 |
|||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Unrestricted | Restricted | Total | Total | ||
| Notes | Fund | Fund | Fund | Fund | |
| FIXEDASSETS | |||||
| Tangible assets | 12 | 27,057 | 6,294 | 33,351 | 28,852 |
| Investments | 13 | 20 | 20 | 20 | |
| 27,077 | 6294 | 33,371 | 28,872 | ||
| CURRENT ASSETS | |||||
| Debtors | 14 | 53,826 | 53,826 | 32,733 | |
| Cash at bank | 242,388 | 23,100 | 265,488 | 270,969 | |
| 296214 | 23100 | 319314 | 303702 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
15 | (15,763) | (15,763) | (24,060) | |
| NET CURRENT ASSETS | 280,451 | 23,100 | 303,551 | 308,514 | |
| TOTAL ASSETSLESS | |||||
| CURRENT LIABILITIES | 307,528 | 29,394 | 336,922 | 308,514 | |
| NKT ASSETS | 308 514 | ||||
| Represented by: |
|||||
| Restricted funds |
29,394 | 29,394 | 9,441 | ||
| General funds |
307,528 | 307,528 | 183,837 | ||
| Designated funds |
17 | 115,236 | |||
| TOTAL FUNDS | 16 | 307,528 | 29,394 | 336,922 | 308,514 |
| Year ended | Year ended | |||
|---|---|---|---|---|
| Cash flow | 31-March-22 | 31-March-21 | ||
| notes | Total | Total | ||
| g | ||||
| Cash provided by operating activities |
8,338 | 207,111 | ||
| Cash flows from investing activities |
||||
| Purchase oftangible fixed assets | (13,819) | (11,935) | ||
| Cash used in investing activities |
13,819 | 11,935 | ||
| Increase/(Decrease) in cash and cash equivalents |
in the period | 5481 | 196 176 | |
| Cash and cash equivalents at the beginning |
ofthe | period | 270,969 | 75,793 |
| Total cash and cash equivalents at the end |
ofthe | period | 265,488 | 270,969 |
| 1. RECONCILIATION OFNET MOVEMENT IN FUNDS TO NET |
CASH FLOW | FROM | ||
| OPERATING ACTIVITIES |
| Year ended | Year ended | ||||
|---|---|---|---|---|---|
| 31-March-22 | 31-March-21 | ||||
| Total | Total | ||||
| Net movement | in funds | 28,408 | 210,177 | ||
| Depreciation | charge | 9,321 | 8,094 | ||
| (Gains) / |
Losses on investments | 100 | |||
| (Increase) | / Decrease in Debtors | (21,094) | 24,383 | ||
| Increase / |
(Decrease) in Creditors | (8497) | (35,643) | ||
| Net cash used | in operating | activities | 8,338 | 207,111 |
| NOT FOR |
ES TO THE FINANCIAL STATEMENTS - CONTINUED THE YEAR ENDED 31MARCH 2022 |
|||
|---|---|---|---|---|
| 2, | DONATIONS AND LEGACIES INCOME |
|||
| 2022 | 2021 | |||
| f | ||||
| Government Grants |
2.a | 10,602 | 71,770 | |
| Non-Government Grants |
140,036 | 377,805 | ||
| General Donations | 8415 | 42,943 | ||
| 159,053 | 492,518 | |||
| 2.a | DONATIONS AND LEGACIES INCOME |
|||
| 2022 | 2021 | |||
| COVID-19 Business Support Grant | 40,000 | |||
| Job Retention Scheme | ~10 602 | ~31770 | ||
| 10602 | ~71 770 | |||
| 3. | CHARITABLE ACTIVITIES INCOME | |||
| 2022 | 2021 | |||
| COVID-19 Food Bank Income Social Supermarket Flour Project Income Community Cafd |
7,287 1,464 |
43,41 4,002 9,770 |
||
| 8,751 | 57382 | |||
| 4. | OTHER TRADING ACTIVITIES INCOME | |||
| 2022 | 2021 | |||
| Catering &Caf6 Income | 10,156 | 3,483 | ||
| Equipment Hire |
3,435 | 595 | ||
| 13,591 | 4,078 | |||
| 5. | INVESTMENT INCOME | |||
| 2022 | 2021 | |||
| Bank and Loan Interest Received | 466 | 307 | ||
| 6, | NKT INCOME/(EXPENDITURE) | |||
| Net income/(expenditure) is stated after charging/(crediting): |
||||
| 2022f | 2021 f, |
|||
| Depreciation - owned assets |
9,321 | 8,094 |
| DIRECT COSTS | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|
| fimds | funds | ||||
| f, | |||||
| Wages | 99,836 | 87,721 | 187,557 | ||
| Social security | 4,626 | 3,661 | 8,287 | ||
| Partnership payments |
1,540 | 1,540 | |||
| Pension costs | 4,215 | 3,335 | 7,550 | ||
| Advertising | 1,250 | 1,250 | |||
| Sundry costs | 1,667 | 1,667 | |||
| Motor Expenses | 118 | 4,225 | 4,343 | ||
| Cleaniug | 9,542 | 9,542 | |||
| License fees | 10,000 | 10,000 | |||
| SCC Grant expenditure | 206 | 206 | |||
| Foods, Social supermarket | &catering | 11,605 | 11,605 | ||
| Bad debts | 286 | 286 | |||
| Timebank projects |
440 | 440 | |||
| Staff and volunteer | expenses | 1,042 | 1,042 | ||
| Staff training | 3,161 | 3,161 | |||
| 131,540 | 116,936 | 248,476 | |||
| SUPPORT COSTS | Unrestricted | Restricted | Total | ||
| funds | funds | ||||
| Accountancy | 9,239 | 9,239 | |||
| Rates aud water | 4,847 | 4,847 | |||
| Insurance | 7,948 | 7,948 | |||
| Light and heat | 30,583 | 30,583 | |||
| Depreciation | 6,174 | 3,147 | 9,321 | ||
| Bank charges | |||||
| Telephone | 2,081 | 2,081 | |||
| Postage | 3,906 | 3,906 | |||
| Repairs and renewals | 27 442 | 27452 | |||
| 92230 | 3,147 | 95,377 |
| 9. | STAFF COSTS | STAFF COSTS | |||||||
|---|---|---|---|---|---|---|---|---|---|
| The average | monthly | number of | employees | during | the year was as follows: | ||||
| 2022 | 2021 | ||||||||
| Direct charitable work |
9 | 10 | |||||||
| Management | and administration | 2 | 2 | ||||||
| 12 | 12 | ||||||||
| No employees received emoluments |
in excess off60,000. | ||||||||
| 10. | EXTRAORDINARY | ITEMS | |||||||
| The amounts | included | in extraordinary | items | were | as follows: | ||||
| 2022 | 2021 | ||||||||
| Subsidiary | Company | Loan Written Off | (100) | ||||||
| Subsidiary | Company | Investment | Write Off | 100 |
| Unrestricted | Restricted | Total | ||
|---|---|---|---|---|
| funds | ||||
| funds | funds | |||
| f. | ||||
| INCOME AND ENDOWMENTS FROM | ||||
| Donations and legacies | 155,779 | 336,739 | 492,518 | |
| Charitable activities |
57,382 | 57,382 | ||
| Trading activities | 4,078 | 4,078 | ||
| Rental income | 75,812 | 75,812 | ||
| Investment income |
307 | 307 | ||
| Total | 293,358 | 336739 | 630,097 | |
| EXPENDITURE ON | ||||
| Charitable activities |
||||
| Direct | 6,788 | 339,067 | 345,855 | |
| Support | 70,918 | 3,147 | 74,065 | |
| Total | 77,706 | 342,214 | 419,920 | |
| NET INCOME | 215,652 | (5,475) | 210,177 | |
| RECONCILIATION | OF FUNDS | |||
| Total funds brought fonvard | 85,749 | 12,588 | 98,337 | |
| Extraordinary Items |
||||
| Transfer offunds | (2,328) | 2,328 | ||
| TOTAL FUNDS CARRIED FORWARD | 299,073 | 9,441 | 308,514 |
| Cafd | Fixtures, | Computer | Motor | Totals | |
|---|---|---|---|---|---|
| Refurbishment | Fittings and | Equipment | Vehicles | ||
| Equipment | |||||
| COST | |||||
| At 1 April 2021 | 32,896 | 14,150 | 47,046 | ||
| Additions | 13,819 | 13,819 | |||
| Disposats | |||||
| At 31March 2022 | 46,715 | 14,150 | 60,865 | ||
| DEPRECIATION | |||||
| At 1 April 2021 | 14,657 | 3,537 | 18,194 | ||
| Charge for year | 5,783 | 3,538 | 9,321 | ||
| Disposals | |||||
| At 31March 2022 | 20,440 | 7,075 | 27,515 | ||
| NET BOOK VALUE | |||||
| At 31March 2022 | 26,275 | 7,075 | 33,350 | ||
| At 31March 2021 | 18,239 | 10,613 | 28,852 |
| FIXEDASSETINVE | STS | |||
|---|---|---|---|---|
| Shares in | ||||
| gmup | ||||
| ~TVALUE | undertakings | |||
| At 1 April 2021 | 20 | |||
| Investment written offin |
the year | |||
| At 31March 2022 | 20 | |||
| NET BOOK VALUE | ||||
| At 31March 2022 | 20 | |||
| At 31March 2021 | 20 | |||
| There were no investment | assets outside the UK. | |||
| The market value ofthe investments | is considered | tobe the same as its original cost. |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | ||||||
| Trade debtors | 44,991 | 16,148 | ||||
| StMary's Conference | and Catering | Ltd (In Administration) | Loan | 8,752 | ||
| Prepayments | 7,635 | 7,833 | ||||
| Other debtors | 1,200 | |||||
| 53,826 | 32,733 | |||||
| 15. | CREDITORS: AMOUNTS FALLING DUE WITHIN | ONK YEAR | ||||
| 2022 | 2021 | |||||
| Unrestricted | ||||||
| Trade creditors | 11,642 | 8,209 | ||||
| Social security and other taxes | 3,115 | |||||
| Other creditors | 3,795 | 5,704 | ||||
| Accrued expenses | 326 | 7,032 | ||||
| 15,763 | 24,060 |
| OR THK YEAR END | OR THK YEAR END | ED 31MARCH 2022 | ED 31MARCH 2022 | ED 31MARCH 2022 | ||||
|---|---|---|---|---|---|---|---|---|
| 16, MOVEMENT |
IN FUNDS | |||||||
| At | Net | Trausfer of | At | |||||
| 01.04.21 | Income | Funds | 31.03.22 | |||||
| Unrestricted funds |
299,073 | 8,455 | 307,528 | |||||
| Restricted funds | 9,441 | 19,953 | 29,394 | |||||
| TOTAL FUNDS | 308 334 | 28 408 | 336922 | |||||
| Net movement | in funds, | included | in the above are | as follows: | ||||
| Net | ||||||||
| Incoming | Resources | Income | ||||||
| resources | expended | |||||||
| f. | I | |||||||
| Unrestricted funds |
232/25 | (223,770) | 8,455 | |||||
| Restricted funds | 140,036 | (120,083) | 19,953 | |||||
| TOTAL FUNDS | 372 61 |
343 853 | 28,408 | |||||
| Comparatlves | for movement | In | funds | |||||
| Net | Transfer of | At | ||||||
| At | Movement | Funds | 31.3.21 | |||||
| 01.04.20 | in funds | |||||||
| f. | ||||||||
| Unrestricted funds |
85,749 | 215,652 | (2,328) | 299,073 | ||||
| Restricted funds | 12,588 | (5,475) | 2,328 | 9,441 | ||||
| TOTAL FUNDS | 98337 | 210,177 | 308,514 | |||||
| Comparative | net movement | in | funds, included | in the above are as follows: | ||||
| Incoming | Resources | Movement | ||||||
| resources | expended | In Funds | ||||||
| Unrestricted funds |
293,358 | (77,706) | 215,652 | |||||
| Restricted funds | 336,739 | (342,214) | (5,475) | |||||
| TOTAL FUNDS | 630,097 | (419,920) | 210,177 |