| Unrestricted | Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| 2021 | 2020 | |||||||
| Notes | 8 | 6 | 8 | |||||
| Income and endowments | from: | |||||||
| Donations and grants |
2 | 95,152 | 191,946 | 287,098 | 146,065 | |||
| Investments: | UK bank interest received | 3 | 620 | 620 | 617 | |||
| Total Income | and endowments | 95,772 | 191,946 | 287,718 | 146,682 | |||
| Expenditure | on: | |||||||
| Raising funds: | Fundraislng | and | publicity | costs | 720 | 720 | 170 | |
| Charitable activities: Operation |
of Bureau | 38,409 | 179,471 | 217,880 | 151,081 | |||
| Total expenditure | 4 | 39,129 | 179,471 | 218,600 | 151,251 | |||
| Net Income for the year | 56,643 | 12,475 | 69,118 | (4,569) | ||||
| Transfers between funds |
(12,243) | 12,243 | ||||||
| Net movement | in funds | 44,400 | 24,718 | 69,118 | (4,569) | |||
| Reconciliation | offunds | |||||||
| Funds brought | forward | 124,093 | 8,079 | 132,172 | 136,741 | |||
| Funds carried | forward | 11 | 168,493 | 32,797 | 201,290 | 132,172 |
| Notes | 2021 | 2020f | |||||
|---|---|---|---|---|---|---|---|
| Fixed assets | |||||||
| Tangible assets | 12,953 | 4,871 | |||||
| Current assets | |||||||
| Debtors | 8 | 2,064 | 827 | ||||
| Short term deposits | 77,892 | 77,273 | |||||
| Cash at bank and | In hand | 115,144 | 51,605 | ||||
| 195,100 | 129,705 | ||||||
| Liabilities | |||||||
| Creditors: amounts | falling due | ||||||
| within one year | 9 | (6,763) | (2,404) | ||||
| Net current assets | 188,337 | 127,301 | |||||
| Net assets | 10 | 201,290 | 132,172 | ||||
| Funds ofthe charity | |||||||
| Restricted income |
funds | 32,797 | 8,079 | ||||
| Unrestricted income |
funds | ||||||
| General funds |
126,493 | 82,093 | |||||
| Designated funds |
42,000 | 42,000 | |||||
| Total unrestricted | income funds | 168,493 | 124,093 | ||||
| 10 | 201,290 | 132,172 |
| Donations | and | grants | ||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total funds | Total funds | |||||
| funds | funds | 2021 | 2020 | |||||
| E | E | E | E | |||||
| Government | and | public | authority | grants | 92,498 | 89,423 | 181,921 | 120,212 |
| Charitable | Trusts | 1,000 | 102,523 | 103,523 | 22,418 | |||
| Donations | 1,654 | 1,654 | 3,435 | |||||
| 95,152 | 191,946 | 287,098 | 146,065 |
| Cost of | |||||||
|---|---|---|---|---|---|---|---|
| Fundraising | Charitable | Total | Total | ||||
| and publicity | activities | 2021 | 2020 | ||||
| E | E | E | |||||
| Staff costs | 165,255 | 165,255 | 107,379 | ||||
| Recruitment | &training | 11,200 | 11,200 | 6,617 | |||
| Travel | (3) | (3) | 3,444 | ||||
| Other staff | &volunteer | costs | 312 | 312 | 999 | ||
| Premises | 13,404 | 13,404 | 12,298 | ||||
| Utilities | 3,817 | 3,817 | 3,060 | ||||
| Insurance | 1,343 | 1,343 | 1,320 | ||||
| Telephone | &communications | 6,859 | 6,859 | 3,444 | |||
| Printing, postage |
&stationery | 2,415 | 2,415 | 2,599 | |||
| Books & information | 3,749 | 3,749 | 3,600 | ||||
| Equipment | costs | 366 | 366 | 865 | |||
| Computer software |
2,186 | 2,186 | 963 | ||||
| Fundraising | and publicity | 720 | 720 | 170 | |||
| Accountants' | fees | 1,740 | 1,740 | 1,706 | |||
| Depreciation | 4,799 | 4,799 | 2,402 | ||||
| Sundries | 438 | 438 | 385 | ||||
| 720 | 217,880 | 218,600 | 151,251 |
| 5 | Net income | f | or the | yea | r | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||
| 8 | ||||||||||
| This is stated | after charging: | |||||||||
| Depreciation | 4,799 | 2,402 | ||||||||
| Accountants' | fees - | independent | examination | 1,350 | 1,320 | |||||
| Accountants' | fees - | other services | 390 | 386 | ||||||
| 6 | Information | regarding | employees | and trustees | ||||||
| 2021 | 2020 | |||||||||
| 8 | ||||||||||
| Wages and salaries | 155,149 | 100,431 | ||||||||
| Social security | costs | 6,180 | 3,630 | |||||||
| Pension costs | 3,926 | 3,318 | ||||||||
| 165,255 | 107,379 | |||||||||
| The average | number | of | employees, | analysed | by function was; | |||||
| 2021 | 2020 | |||||||||
| no | no | |||||||||
| Charitable activities |
10 | |||||||||
| Management | and administration | 1 | ||||||||
| 11 | 8 |
| 7 | Fixed as | set | s | |||
|---|---|---|---|---|---|---|
| Fixtures, | ||||||
| fittings & |
||||||
| equipment | ||||||
| 6 | ||||||
| Cost | ||||||
| At 1 April |
2020 | 47,890 | ||||
| Additions | 12,881 | |||||
| Disposals | (3,385) | |||||
| At 31 March | 2021 | 57,386 | ||||
| Depreciation | ||||||
| At 1 April | 2020 | 43,019 | ||||
| Disposals | (3,385) | |||||
| Charge for the year | 4,799 | |||||
| At 31 March | 2021 | 44,433 | ||||
| Net book | value | |||||
| At 31 March | 2021 | 12,953 | ||||
| At 31 March | 2020 | 4,871 | ||||
| 8 | Debtors | |||||
| 2021f | 2020 8 |
|||||
| Prepayments | and accrued income | 2,064 | 827 | |||
| 9 | Creditors | -amounts | falling due within one year | |||
| 2021 | 2020 | |||||
| 8 | 8 | |||||
| Trade creditors | 2,129 | 474 | ||||
| Accruals | 4,634 | 1,930 | ||||
| 6,763 | 2,404 |
| 10 | Analysis of net assets between | Analysis of net assets between | Analysis of net assets between | funds | |||||
|---|---|---|---|---|---|---|---|---|---|
| General | Designated | Restricted | Total | ||||||
| funds | funds | funds | funds | ||||||
| 6 | 6 | 6 | 6 | ||||||
| Fixed assets | 12,953 | 12,953 | |||||||
| Current assets | 120,303 | 42,000 | 32,797 | 195,100 | |||||
| Current liabilities |
(6,763) | (6,763) | |||||||
| Net assets | 126,493 | 42,000 | 32,797 | 201,290 | |||||
| 11 | Funds | ||||||||
| At | 1 April | Income | Expenditure | Fund | At 31 March | ||||
| 2020f | transfersf | 2021f | |||||||
| Restricted funds | |||||||||
| Wessex Water —TAP | 6,600 | 7,207 | 607 | ||||||
| Westwey —Income Maximization |
3,978 | 5,341 | 1,363 | ||||||
| Trussell Trust | 41,739 | 50,424 | 8,685 | ||||||
| Access to Justice —Benefits Supervisor |
21,767 | 17,964 | 3,803 | ||||||
| CITA —UC Help to | Claim | 25,986 | 27,133 | 1,147 | |||||
| Mencap | 2,170 | 1,396 | 774 | ||||||
| Valentine Trust -Debt Casework |
5,909 | 6,213 | 304 | ||||||
| Dorset Community | Foundation | 7,634 | 7,677 | 43 | |||||
| Dorset Community Training |
Foundation- | 2,412 | 2,412 | ||||||
| BE IS Technology Fund |
13,460 | 13,519 | |||||||
| Peoples Postcode | Lottery | 18,957 | 18,957 | ||||||
| GITA- MaPs Debt | Trainee | 16,692 | 16,436 | 256 | |||||
| Dorset Council via |
CAID | 5,500 | 5,500 | ||||||
| Dorset Council via Data Officer |
CAiD County | 3,583 | 3,131 | 452 | |||||
| Dorset Council via Security Officer |
CAID | Food | 21,478 | 15,335 | 6,143 | ||||
| Dorset Council via CAiD Leaflet Production and |
1,160 | 1,160 | |||||||
| Brldport Town Council Equipment |
500 | 535 | 35 | ||||||
| Car Boot Fund —Web-site | |||||||||
| Development | 500 | 500 | |||||||
| 8,079 | 191,946 | 179,471 | 12,243 | 32,797 |