OpenCharities

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

2021-03-31-accounts

Pages
Trustees'
annual
report
(incorporating the directors' report) 1to 7
Independent
examiner's
report to the trustees
Statement
offinancial
activities (including income and expenditure account)
Balance sheet 10
Notes to the financial statements 11to 20

2021 2020
Unrestricted Restdicted
funds funds Total funds Total funds
Note E 8 6
Income and endowments
Donations
and legacies
98,516 271,887 370,403 176,139
Charitable
activities
65 1,198 1,263 3,823
Investment
income
8 8 15
Total income 98,589 273,085 371,674 179,977
Expenditure
Chaditable
activities
30,491 118,647 149,138 156,367
Total expenditure 30,491 118,647 149,138 156,367
Net income and net movement in funds 68,098 154,438 222,536 23,610
Reconciliation
offunds
Total funds brought forward 70,754 62,474 133,228 109,618
Total funds carried forward 138,852 216,912 355,764 133,228

Ye ar ended 3 1 March 2021
5. Donations and legacies
Year ended 31 March 2021
Unrestricted Restricted Total Funds
funds funds 2021
Donations
Donations 500 450 950
Grants
NHS Ipswich and East Suffolk CCG 113,000 113,000
Suffolk Community
Foundation
14,000 60,950 74,950
HMRC Job Retention Scheme 28,382 41,198 69,580
The National Lottery Community Fund 44,634 44,634
Ipswich
Borough Council
11,000 25,639 36,639
Children
in
Need 16,650 16,650
Arts Council England 9,000 9,000
Norfolk County Council 5,000 5,000
98,516 271,887 370,403
Year ended 31 March 2020
Unrestricted Restricted Total Funds
funds fundsf 2020
6
Donations
Donations 6,063 3,001 9,064
Grants
Suffolk Community
Foundation
22,000 66,235 88,235
Ipswich
Borough Council
15,500 6,960 22,460
Children
in
Need 15,818 15,818
Arts Council England 10,000 10,000
BME Sponsorship 7,400 7,400
Multicultural Festival 5,255 5,255
Norfolk County Council 5,000 5,000
Suffolk County Council 4,490 4,490
East Suffolk Council 2,990 2,990
HMRC Job Retention
Scheme
2,427 2,427
Suffolk County Council
—Locality Budget
2,000 2,000
The Mrs L D Rope Third Charitable Settlement 1,000 1,000
46,990 129,149 176,139

Unrestricted Restricted Total Funds
Funds Funds
f
2021
F
Salaries and payroll costs 20,251 87,766 108,017
Workshops, seminars and events 30 26,077 26,107
Post, stationery,
printing
and copying 1,556 357 1,913
Staff recruitment,
training
and travel
Rent, rates and service charges 4,202 2,893 7,095
Insurance 479 357 836
Telephone
and fax
1,531 490 2,021
Subscriptions 93 171 264
Computer expenses 765 765
Sundry expenses
Depreciation 238 86 324
Independent examination charges 1,346 1,346
Grants paid 450 450
30,491 118,647 149,138
Unrestricted Restricted Total Funds
Funds
f
Funds
F
2020
f
Salaries and payroll costs 17,659 72,275 89,934
Workshops, seminars and events 12,756 33,122 45,878
Post, stationery,
printing
and copying 1,145 5,547 6,692
Staff recruitment,
training
and travel 20 65 85
Rent, rates and service charges 4,868 3,312 8,180
Insurance 301 465 766
Telephone
and fax
1,468 300 1,768
Subscriptions 425 425
Computer expenses 697 5 702
Sundry expenses 279 226 505
Depreciation 82 82
Independent examination charges 518 832 1,350
Grants paid
40,218 116,149 156,367
7. Net income
Net income is stated after charging/(crediting):
2021 2020
6
Depreciation oftangible fixed assets 324 82

Staff costs
The total staff costs and employee benefits for the reporting period are analysed
as follows:
2021
2020
6 6
Wages and salaries
Social security costs
105,131
2,886
87,417
2,517
108,017 89,934

10. One trustee received
reimbursed
for expenses off143(2
Tangible fixed assets
020:ENil).
Office and
computer
equipment
Cost
At 1 April 2020 44,416
Additions 10,023
At 31 March 2021 54,439
Depreciation
At 1 April 2020
44,251
Charge for the year 324
At 31 March 2021 44,575
Carrying
amount
At 31 March 2021
9,864
At 31 March 2020 165
11. Debtors
2021 2020
6 r
Prepayments
and accrued income
1,647 3,541

2021 2020
Trade creditors 200 67
Accruals and deferred income 1,350 1,350
Other creditors 9,354
1,550 10,771

Restricted funds
Transfer
At 1 April between At 31 March
2020 Incomef Expenditure
6
funds
6
2021
6
Training
Project
1,246 13,078 (13,354) 970
Tenants
Support
105 9,556 (8,364) 1,297
Supplementary
School
4,796 24,091 (11,229) 17,658
Multicultural
Festival
1,174 9,000 10,174
Police and Crime
Commissioner 4,395 7,996 (11,808) 583
Carers Project 14,907 7,460 (12,335) 10,032
SCF Health Project 27,789 42,677 (34,528) 35,938
Seeds for Change 18,679 18,679
Social Prescribing
Service 113,000 (3,881) 109,119
Miscellaneous
Projects
7,462 27,548 (23,148) 11,862
61,874 273,085 (118,647) 216,312
Transfer
At 1 April between At 31 March
2019
E
Incomef Expenditure funds
6
2020
Training
Project
1,544 5,000 (5,298) 1,246
Tenants
Support
192 6,960 (7,047) 105
Supplementary
School
5,277 20,566 (21,047) 4,796
Multicultural
Festival
1,189 17,755 (17,170) 1,774
Police and Cdme
Commissioner 1,757 7,798 (5,160) 4,395
ESafety Project 86 (86)
CCG Transformation 34,757 100 (34,857)
Carers Project 19,987 (5,080) 14,907
SCF Health Project 34,950 (7,161) 27,789
Miscellaneous
Projects
3,443 17,262 (13,243) 7,462
48,245 130,378 (116,149) 62,474

Unrestricted funds
Transfer
At 1 April between At 31 March
2020 Income Expenditure funds 2021
8 E 5 8
General 30,754 98,589 (30,491) 98,852
Designated Premises
Fund 40,000 40,000
70,754 98,589 (30,491) 138,852
Transfer
At 1 April between At 31 March
2019 Income Expenditure funds 2020
F 8 5 8
General 31,373 49,599 (40,218) (10,000) 30,754
Designated Premises
Fund 30,000 10,000 40,000
61,373 49,599 (40,218) 70,754

Analysis of net assets between funds
As at 31 March 2021
Unrestricted Designated Restricted Total Funds
Fundsf Fundsf Funds
F
2021f
Tangible fixed assets 4,880 4,984 9,864
Net current assets 93,972 40,000 211,928 345,900
Net assets 98,852 40,000 216,912 355,764
As at 31 March 2020
Unrestricted Designated Restricted Total Funds
Funds Fundsf Funds
8
2020f
Tangible fixed assets 165 165
Net current assets 30,589 40,000 62,474 133,063
Net assets 30,754 40,000 62,474 133,228