| Page | |||||
|---|---|---|---|---|---|
| Trustees' annual report (incorporating |
the | director's | report) | ||
| Independent examiner's report |
to the | trustees | |||
| Statement offinancial activities |
(including | income and | |||
| expenditure account) |
|||||
| Statement offinancial position |
|||||
| Notes to the financial statements | |||||
| The following pages do not form part ofthe financial statements |
|||||
| Detailed statement offinancial |
activities | 18 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | |||||
| Note | funds | funds f |
Total funds | Total funds | ||
| Income and endowments Charitable activities |
5 | 135,942 | 135,942 | 97,765 | ||
| Total income | 135,942 | 135,942 | 97,765 | |||
| Expenditure Expenditure on charitable |
activities | 6,7 | 114,310 | 114,310 | 101,639 | |
| Total expenditure | 114,310 | 114,310 | 101,639 | |||
| Net income/(expenditure) movement in funds |
and net | 21,632 | 21,632 | (3,874) | ||
| Reconciliation offunds Total funds brought forward |
129,440 | 2 | 129,442 | 133,316 | ||
| Total funds carried forward | 151,072 | 2 | 151,074 | 129,442 |
| Company Limited by Guar Statement ofFinancial Po 31 March 2022 |
antee sition |
||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Note | |||||
| Fixed assets Tangible fixed assets |
13 | 11,498 | 3,484 | ||
| Current assets Debtors Cash at bank and in |
hand | 14 | 11,929 130,642 |
18,169 112,976 |
|
| 142,571 | 131,145 | ||||
| Creditors: amounts | falling | due within one year | 15 | 2,874 | 4,916 |
| Net current assets | 139,697 | 126,229 | |||
| Total assets less current | liabilities | 151,195 | 129,713 | ||
| Creditors: amounts | falling | due after more than one year | 16 | 121 | 271 |
| Net assets | 151,074 | 129,442 | |||
| Funds ofthe charity Restricted funds Unrestricted funds |
2 151,072 |
2 129,440 |
|||
| Total charity funds | 18 | 151,074 | 129,442 |
| Charitable activities |
||||
|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total Funds | |
| Funds | 2022 | Funds | 2021 | |
| F | ||||
| Grants Contract income |
47,507 78,343 |
47,507 78,343 |
26,130 71,634 |
26,130 71,634 |
| Other income | 10,092 | 10,092 | 1 | 1 |
| 135,942 | 135,942 | 97,765 | 97,765 |
| Expenditure | on charitable | activities | by fund type | |||
|---|---|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||
| Funds | 2022 | Funds | 2021 | |||
| F | F | E | ||||
| Provision of | an information | resource | 114,310 | 114,310 | 101,639 | 101,639 |
| Expenditure | on charitable | activities | by activity type | |||
| Activities | ||||||
| undertaken | Total funds | Total fund | ||||
| directly | 2022 | 2021 | ||||
| F | F | |||||
| Provision of | an information | resource | 114,310 | 114,310 | 101,639 |
| 8. | Net income/(expenditure) | Net income/(expenditure) | |||||
|---|---|---|---|---|---|---|---|
| Net income/(expenditure) | is stated after charging/(crediting): | 2022 | 2021 | ||||
| E | F | ||||||
| Depreciation | oftangible | fixed assets | 1,990 | 1,998 | |||
| 9. | Independent | examination | fees | ||||
| 2022 | 2021 | ||||||
| E | P | ||||||
| Fees payable Independent |
to the independent examiner for: examination ofthe financial statements |
2,333 | 2,413 |
| 13. | Tangible fixed assets | |||
|---|---|---|---|---|
| Plant and | ||||
| machinery | Equipment | Total | ||
| Cost At 1 April 2021 Additions |
42,272 10,004 |
6,302 | 48,574 10,004 |
|
| At 31 March 2022 | 52,276 | 6,302 | 58,578 | |
| Depreciation At 1 April 2021 Charge for the year |
40,031 1,389 |
5,059 601 |
45,090 1,990 |
|
| At 31 March 2022 | 41,420 | 5,660 | 47,080 | |
| Carrying amount At 31 March 2022 |
10,856 | 642 | 11,498 | |
| At 31 March 2021 | 2,241 | 1,243 | 3,484 | |
| 14. | Debtors | |||
| 2022 | 2021 | |||
| F | ||||
| Prepayments and accrued income Other debtors |
11,929 | 7,955 10,214 |
||
| 11,929 | 18,169 |
| 15. | Creditors: amounts | falling due within one year | ||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Trade creditors | 33 | 327 | ||
| Accruals and deferred | income | 1,830 | 2,018 | |
| Social security and other taxes Other creditors |
1,011 | 1,615 956 |
||
| 2,874 | 4,916 | |||
| 16. | Creditors: amounts | falling due after more than one year | ||
| 2022 | 2021 | |||
| Accruals and deferred | income | 121 | 271 |
| Deferred income | ||
|---|---|---|
| 2022 | 2021 | |
| F | ||
| At 1 April 2021 Amount released to income |
6,191 (6,070) |
6,191 (5,920) |
| At 31 March 2022 | 121 | 271 |
| At | At | ||||||
|---|---|---|---|---|---|---|---|
| 1 April 2021 | Income Expenditure F |
31 March 2022 F |
|||||
| General funds | 129,440 | 135,942 | (114,310) | 151,072 | |||
| At | At | ||||||
| 1 April 2020 F |
Income F |
Expenditure F |
31 March 2021 F |
||||
| General funds | 133,314 | 97,765 | (101,639) | 129,440 | |||
| Restricted | funds | ||||||
| At | At | ||||||
| 1 April 2021 | Income Expenditure | 31 March 2022 | |||||
| F | F | F | |||||
| Restricted | Fund | 2 | |||||
| At | At | ||||||
| 1 April 2020 | Income | Expenditure F |
31 March 2021 F |
||||
| Restricted | Fund | 2 |
| Analysis of net asse | ts between funds | |||
|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | ||
| Funds | Funds | 2022 | ||
| F | ||||
| Tangible fixed assets Current assets |
11,498 142,569 |
11,498 142,571 |
||
| Creditors less than 1 year Creditors greater than 1 year |
(2,874) (121) |
(2,874) (121) |
||
| Net assets | 151,072 | 151,074 | ||
| Unrestricted | Restricted | Total Funds | ||
| Funds | Funds | 2021 | ||
| Tangible fixed assets Current assets Creditors less than 1 Creditors greater than |
year 1 year |
3,484 131,143 (4,916) (271) |
3,484 131,145 (4,916) (271) |
|
| Netassets | 129,440 | 129,442 |
| Year ended 31 Marc | h 2022 | ||
|---|---|---|---|
| 2022 | 2021 | ||
| Income and endowments | |||
| Charitable activities Grants Contract income Other income |
47,507 78,343 10,092 |
26,130 71,634 1 |
|
| 135,942 | 97,765 | ||
| Total income | 135,942 | 97,765 | |
| Expenditure on charitable |
activities | ||
| Provision ofan information | resource | ||
| Activities undertaken directly Administrative staff salaries Employers Pension Rent Subscriptions and memberships Conference expenses ITdevelopment and support Insurance Traps, nets, handbooks etc Travel and subsistence Telephone and internet Printing, postage and stationery Amortisation ofgovernment grants Depreciation Surveyors' fees Sundry expenses Bank charges Accountancy fees |
88,791 3,652 3,360 1,350 160 6,246 705 47 69 1,597 21 (150) 1,990 3,028 467 644 2,333 |
84,535 3,426 3,360 2,746 537 32 1,438 76 (336) 1,998 970 444 2,413 |
|
| Expenditure on charitable |
activities | 114,310 | 101,639 |
| Net income/(expenditure) | 21,632 | (3,874) |