| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | |||
| Notes | 8 | 8 | 8 | 8 | 8 | |||
| d | ||||||||
| Donations and legacies |
3 | 23,519 | 11,757 | 35,276 | 26,893 | 14,572 | 41,465 | |
| income from charitable | ||||||||
| activities | 4 | 3,955 | 3,955 | |||||
| Total income | 23,519 | 11,757 | 35,276 | 30,848 | 14,572 | 45,420 | ||
| ~ddll | ||||||||
| Charitable activities |
5 | 18,806 | 11,757 | 30,563 | 24,028 | 14,572 | 38,600 | |
| Net income for the year/ | ||||||||
| Net movement | in funds | 4,713 | 4,713 | 6,820 | 6,820 | |||
| Fund balances at 1 | ||||||||
| April 2020 | 47,669 | 47,669 | 40,849 | 40,849 | ||||
| Fund balances | at 31 | |||||||
| March 2021 | 52,382 | 52,382 | 47,669 | 47,669 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2021 | 2021f | 2021 f |
2020 | 2020f | 2020 | ||
| Donations | and gifts | 3,519 | 3,519 | 3,683 | 3,683 | ||
| Grants receivable | 20,000 | 11,757 | 31,757 | 23,210 | 14,572 | 37,782 | |
| 23,519 | 11,757 | 35,276 | 26,893 | 14,572 | 41,465 | ||
| Grants receivable for | |||||||
| core activities | |||||||
| Guildford | Poyle Charities | 5,679 | 5,679 | 6,468 | 6,468 | ||
| Guildford | Borough | ||||||
| Council | 20,000 | 20,000 | 20,000 | 20,000 | |||
| Catalyst | 6,078 | 6,078 | 8,104 | 8,104 | |||
| Community | Foundation | ||||||
| for Surrey | 1,477 | 1,477 | |||||
| Allen Lane | 1,733 | 1,733 | |||||
| 20,000 | 11,757 | 31,757 | 23,210 | 14,572 | 37,782 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| 8 | ||||
| Staff costs | 20,714 | 20,305 | ||
| Food forlunches | 3,527 | |||
| Rent | 6,071 | 7,238 | ||
| Travelling | 462 | |||
| Outings | 435 | 854 | ||
| Massage Therapy | 1,520 | |||
| Art Therapy | 172 | 1,733 | ||
| Music Therapy | 10 | |||
| Equipment | 186 | |||
| 27,578 | 35,649 | |||
| Share ofsupport costs (see note 6) | 2,013 | 2,003 | ||
| Share ofgovernance | costs (see note 6) | 972 | 948 | |
| 30,563 | 38,600 | |||
| Analysis by |
fund | |||
| Unrestricted | funds | 18,806 | 24,028 | |
| Restdcted funds | 11,757 | 14,572 | ||
| 30,563 | 38,600 |
| Support | Governance | 2021 | Support | Governance | 2020 | |||
|---|---|---|---|---|---|---|---|---|
| costs | costs | costs | costs | |||||
| E | E | 6 | f | F | ||||
| Bank charges | 45 | 45 | 45 | 45 | ||||
| Staff training | 48 | 48 | 176 | 176 | ||||
| Miscellaneous | 489 | 489 | 686 | 686 | ||||
| Other support | costs | 1,167 | 1,167 | 832 | 832 | |||
| Payroll preparation | costs | 264 | 264 | 264 | 264 | |||
| Independent | Examiners | |||||||
| fees | 972 | 972 | 948 | 948 | ||||
| 2,013 | 972 | 2,985 | 2,003 | 948 | 2,951 | |||
| Analysed between |
||||||||
| Charitable activities |
2,013 | 972 | 2,985 | 2,003 | 948 | 2,951 |
| The average | monthly number ofemployees during |
the year was: | |
|---|---|---|---|
| 2021 | 2020 | ||
| Number | Number | ||
| Employment | costs | 2021 | 2020 |
| 6 | |||
| Wages and salaries | 20,487 | 20,088 | |
| Other pension costs | 227 | 217 | |
| 20,714 | 20,305 |
| 9 | Debtors | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Amounts falling due |
within one year: | F | 6 | |||
| Prepayments | and accrued income | 50 | 10,091 | |||
| 10 | Creditors: amounts | falling due within one year | ||||
| 2021 | 2020 | |||||
| Notes | E | |||||
| Other taxation | and social security | 131 | ||||
| Deferred income | 3,351 | 4,030 | ||||
| Trade creditors | 2,556 | 508 | ||||
| Accruals | 1,016 | 1,588 | ||||
| 6,923 | 6,257 | |||||
| 11 | Deferred income | |||||
| 2021 | 2020 | |||||
| 6 | 6 | |||||
| Other deferred | income | 3,351 | 4,030 |
| Movement | in | funds | Movement | in funds | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Incoming | Resources | Balance at | Incoming | Resources | Balance at | |||||
| resources | expended | 1 | April 2020 | resources | expended 31 |
March 2021 | ||||
| 8 | 6 | 8 | 6 | 8 | ||||||
| Catalyst | 8,104 | (8,104) | 6,078 | (6,078) | ||||||
| Guildford | Poyle | Charities | 6,468 | (6,468) | 5,679 | (5,679) | ||||
| 14,572 | (14,572) | 11,757 | (11.,757) |