OpenCharities

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

2022-03-31-accounts

Page
Legal and Administrative Information
Trustees'
report
2 —5
independent
examiner's
report
Statement
offinancial
activities
Balance sheet
Notes to the accounts 9 —18
Charity Number: Number: 1100671
Company Number: 4577725
Trustee Board
Chairperson Mrs. Elizabeth
Anne
Wright
Mr. Ian Richard Staniforth (Resigned 10February 2022)
Miss Diane Brownett
Mr. Steven Thorpe
Ms Tracy Holmes
Mrs. Sandra Lockwood
Mrs Linda Daley
Ms. Joanne Archer-Siddall
Mr. Jonathan
Hood
(Resigned 26 March 2022)
Secretary Mrs. C Langston
Registered office 8 High Street
principal address Rawmarsh
Rotherham
S62 6LN
Bankers Unity Trust Bank pic
Nine Brindleyplace
4 Oozells Square
Birmingham
B12HB
Solicitors Wrigleys
Solicitors
19Cookridge Street
Leeds
LS2 3AG
Independent Christine
H. Drabble
MAAT
Examiner/Accountant 75 Old Retford Road,
Handsworth
Sheffield
6139QY

Notes Unrestricted Designated Restricted Total Total
1 funds funds funds 2022 2021
6 6 6 6
Income from
Donations
and legacies
451 451 1,007
Charitable
Activities
Grants and contracts 3 3,000 130,455 133,455 439,194
Other charitable
activities
3 75,511 75,511 43,842
Trading
Activities
2,040 2,040
Investment
income
59 59 465
Other Income 44 160 204
Total Incoming
Resources
81 105 130.615 211.720 484 508
Resources Expended
Charitable
Activities
5 18,079 115,271 133,350 163,186
Trading
Activities
1,322 1,322
Administrative
8 Support
6 36,228 53,089 89,317 63366
Total Resources
Expended 55 629 53,089 115271 223 989 226,552
Net Incoming Resources before
transfers 25,476 (53,089) 15,344 (12,269) 257,956
Transfers 5,429 65,644 (71,073)
Net Incoming Resources 30,905 12555 55,729 ~f2,269 257,956
Statement ofAccumulated Funds
Accumulated
funds 1st April
81,699 407,220 93,369 582,288 324,332
Net incoming
resources
30905 12555 55729 ~42269 257,956
Accumulated
funds 31st March
112,604 419,775 37640 570,019 582,288
2022 2021
Notes 8 6
Fixed Assets
Tangible assets 10 474,902 464 857
474,902 464,857
Current Assets
Debtors 13 1,688 6,388
Cash at Bank and
in
hand 151,605 186,373
153,293 192,761
Creditors: amounts falling due in one year
Amounts
falling due
in one year 14 9,188 13,742
Net Current Assets 144,105 179,019
Creditors: amounts falling due after more
than one year 48 9II6 63 5II8
570,019 582,288
CapItal and Reserves
Accumulated
unrestricted
funds 112,604 81,699
Accumulated
designated
funds 419,775 407,220
Accumulated
restricted
funds 37640 570039 93 369
570,019 582,288

ome from donation s
and
legacies
Total Total
2022
f.
2021f
Ramarsh Methodist Church 383
High Street Centre Lunch Club 367
Other 451 257
451 1,007

ome from ch aritable
activi
ties
Total Total
2022f 2021
f
Grants
8 Contracts
133,455 439,194
Membership 69
Adults
&families
1,583
Room Hire 62,064 29,917
Discounts
given
(205) (80)
Management &consultancy services 11,260 11,000
Service provision 809 2,936
Miscellaneous Income 204
209,170 483,036

Total Total
2022 2021
6 E
Bernard
Sunley Foundation
25,000
Clothworkers
Foundation
3,610
Congregational
6General
Charity 15,000
District Sheffield
Methodist
16,200
FCC - Communities
Foundation
20,500
Henry Smith 15,650 56,950
Joseph Rank Trust 35,000
Key Fund Investments 27,000
Lottery - Reaching
Communities
56,665 54,867
Lottery Community
Fund -
Covid-19 10,000
Methodist
Churches
Connexion
75,000
Power To Change - Emergency Trading 22,647
Power To Change
Com Org Recovery
36,620
RMBC - Restart 3,000
RMBC - Community
Chest
2,000
RMBC - Support 13,536
Rotherham
Circuit of Meth
Church 27,796
Sheffield
Hallam
University
50
SYCF - Covid-19 fund 4,903
SYCF - Green Social Prescribing 8,500
The Beatrice Laing Trust 5,000
VAR - Mental
Health Support
10,000
VAR - Supporting
Our Communities
4,640
Trusthouse
Foundation
12,515
YOR4Good 10,000
133,455 161,476
4. Income from investments
Income from Investments
Total Total
2022 2021
6 6
Bank interest 59 485
lPage 12

alysis
of
expenditure
on cha
ritable
activities
Activities Grant Support
undertaken funding
of
costs Total
directly activities Support
E 8
Charitable Activities 18,079 115,271 89,317 222,667

pport costs
Activities
undertaken
directly
f
Staff Cost 25,724
Employer
Allowance
(4,000)
Payroll Costs 245
Publicity 71
Administration Costs 4,101
Utilities 1,550
Insurance 829
Professional fees
Health, Safety and Vyellbeing 200
Cleaning
& Hygiene
240
Repairs 8 Maintenance 3,686
Bank charges 330
Loan interest 2,583
Depreciation 53,089
Governance 613
89,317

2022 2021
Management &Admin 1.20 1.00
Service Delivery 2.00 4.00
3.20 5.00
2022 2021
Wages and Salaries 90,981 90,951
Employers NIC 14,675 8,351
Pension 3,294 3,451
Statutory payments recovered ~4000 ~4, 1129
104 950 97 925

nsfer
Unrestricted Designated Restricted
funds Funds funds
8 8
Management Charges 5,304 (5,304)
Room Hire & Admin 2,636 (2,636)
To Designated Funds (2,511) 65,644 63,133
5,429 65,644 (71,073)

10.Tangible Fixed Assets
Development Development Leasehold
Phase 1 Phase 2 Maintenance EquIpment Total
Cost
at 1st April 2021 128,752 369,199 282,318 4,356 784,625
Addition/dispo
sais
63,134 63,134
at 31stMarch 2022 128,752 432,333 282,318 4,356 847,759
Depreciation
at 1stApril 2021 12,875 36,920 268,884 1,089 319,768
Charged
in Year
12,876 36,920 2,204 1,089 53,089
at 31stMarch 2022 25,751 73,840 271,088 2,178 372,856
NBV at31stMarch 2022 103,001 358,493 11,230 2,178 474,902
NBVat 31stMarch 2021 115,877 332,279 13,434 3,267 464,857

2022 2021
6 6
Trade Debtors 605 3,581
Pre-paid Expenditure 1 083 2,807
~1688 6388

amounts
faIling
due within one year
Total Total
2022 2021
6 6
Trade Creditors 1,588 8,185
Deferred Income 700 3,350
Accruals 600 2,207
Loan repayment (see note 15) 6,300 6,300
9,188 20,042
14.Creditors: amounts falling due after one year
Total Total
2022 2021
E 6
Loan repayment (see note 15) 48,988 61,588
15.Loans
Total Total
2022 2021
6 6
One year or less 6,300 6,300
Two to five years 12,600 25,200
More than 5 years 36,388 30,088
55,288 61,588

16.Restricted
Fund
s
Balance Balance
as at as at
01/04/21 Income Expenditure Trans 31/03/22
~Rt
i t 0-0
it
1
Building
Development
379.40 379.40
District Sheffield Methodist 16,200.00 16,200.00
Grant
- Key Fund Investments
14,493.33 14,493.33
Joseph Rank Trust 0.00 35,000.00 26,705.43 8,294.57
Rank Foundation 1,500.00 1,500.00
Rotherham
Circuit of Meth
Church 8,410.11 480.00 1,768.57 6,161.54
The Fitzwilliam
Wentworth
Amenity Trust 2,087.34 2 087.34
43 070.18 35000.DO 480.DO 63,134.D7 14456.11
Restricted - Revenue
Dragon's
Den
1,500.00 30.00 1,470.00
Garlield Weston 7,371 32 7,371.32
Henry Smith - Dec 21 18,545.08 15,650.00 34,195.08
Henry Smith - Mar-21 3,424.95 3,424.95
Lottery
—Reaching
Communities
1,845.96 56,825.55 50,684.94 5,540.02 2,446.55
PTC Com Org Recovery 7,149.78 7,149.78
SYCF - Green Social Prescribing 0.00 8,500.00 723.08 7,776.92
Trusthouse
Foundation
10,461.83 10,461.83
VAR - Mental
Health Support
0.00 10,000.00 166.52 2,400.00 7,433.48
VAR - Supporting
our community
0.00 4640.00 583.04 4,056.96
50298.92 95,615.55 114790.54 7,940.D2 23,183.91