| 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 |