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

Page
Trustees'
report
1-7
Independent
examiner's
report
Statement offinancial activities
Balance sheet 10-11
Statement ofcash flows 12
Notes to the financial statements 13-22

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
~f Notes 2021
F
2021f 2021 2020
F
2020f 2020f
Donations
and legacies
3 603,881 98,482 702,363 495,955 172,060 668,015
Charitable
activities
4 5,042 5,042 111,439 111,439
Investments 5 7 7
Total income 608,923 98,482 707,405 607,401 172,060 779,461
EKgttQtIIItttQ on:
Raising funds
128,032 128,032 167,195 167,195
Charitable
activities
7 397,953 397,953 323,141 323,141
Total resources
expended 397,953 128,032 525,985 323,141 167,195 490,336
Net income/(expenditure)
for the year/
Net movement ln funds 210,970 (29,550) 181,420 284,260 4,865 289,125
Fund balances at 1
April 2020 755,258 29,550 784,808 470,998 24,685 495,683
Fund balances at 31
March 2021 966,228 966,228 755,258 29,550 784,808

2021 2020
Notes
Fixed assets
Tangible assets 1,582,891 1,616,301
Current assets
Debtors 12 474,204 358,449
Cash at bank and in hand 368,156 52,839
842,360 411,288
Creditors: amounts falling due within
one year (248,580) (7,120)
Net current assets 593,780 404,168
Total assets less current liabilities 2,176,671 2,020,469
Deferred Income 14 (1,210,443) (1,235,661)
Net assets excluding pension liability 966,228 784,808
Net assets 966,228 784,807
Income funds
Restricted funds 16 29,550
Unrestricted
funds
966,228 755,258
966,228 784,808

2021 2020
Notes f
Cash flows from operating activities
Cash generated from operations 19 386,821
Investing activities
Purchase oftangible fixed assets (28,903) (5,347)
Interest received 7
Net cash used In Investing activities (28,903) (6,032)
Financing activities
Repayment ofbank loans (334,027)
Net cash used In financing activities (334,027)
Net Increase in cash and cash equivalents 315,317 46,763
Cash and cash equivalents at beginning ofyear 52,839 6,076
Cash and cash equivalents at end of year 368,156 52,839

Total Unrestricted
funds
2021 2020
F
Interest receivable
Raising funds
Restricted Total
funds
2021 2020
6
i in nd ublici
Other fundraising costs 8,476 33,832
Staff costs 94,338 89,680
Depreciation and impairment 25,218 43,683
Fundraising and publicity 128,032 167,195
For the year ended 31 March 2020 128,032 167,195
6 Interest receivable
Raising funds
Charitable activities
Nursery Property Total Total
rents 2021 2020
2021 2021
5 5
Nursery 468 468 3,248
Property other expenses 11,700 11,700 12,600
Property repairs 650 650 21,743
468 12,350 12,818 37,591
Share of support costs (see note 8) 372,811 372,811 278,072
Share of governance costs (see note 8) 12,324 12,324 7,478
468 397,485 397,953 323,141

Support costs
Support Governance 2021 2020
costs costs
F 6
Staff costs 198,096 198,096 131,861
Depreciation 37,096 37,096 18,052
Operating
lease charges
2,442 2,442 9,099
Rates and water 427 427 (219)
Insurance 10,190 10,190 7,917
Light and heat 6,346 6,346 8,076
Telephone 12,034 12,034 14,894
Postage and stationery 3,246 3,246 6,163
Client childcare 11,440 11,440 22,880
Sundries
and volunteer
expenses 41,187 41,187 25,271
Motor and travel 5,557 5,557 9,034
Bank charges 32 32 118
Repairs and renewals 44,718 44,718 24,926
Legal and professional 10,524 10,524 5,545
Acn&untancy
and legal fees
1,800 1,800 1,932
372,811 12,324 385,135 285,549
Analysed
between
Charitable
activities
372,811 12,324 385,135 285,550

The average
monthly
number
ofemployees
during
the year was:
2021 2020
Number Number
19 19
Employment
costs
2021
6
2020
6
Wages and salaries 269,679 198,794
Social security costs 16,408 16,530
Other pension costs 6,347 6,217
292,434 221,541

10 Employees (Continued)
11 Tangible fixed assets
Freehold land Leasehold Fixtures and Total
and buildings land and fittings
buildings
F
Cost
At 1 April 2020 1,625,245 188,516 60,406 1,874,167
Additions 28,903 28,903
At 31 March 2021 1,654,148 188,516 60,406 1,903,070
Depreciation
and impairment
At 1 April 2020 92,167 117,514 48,184 257,865
Depreciation
charged
in the year 34,176 18,052 10,086 62,314
At 31 March 2021 126,343 135,566 58,270 320,179
Carrying
amount
At 31 March 2021 1,527,805 52,950 2,136 1,582,891
At 31 March 2020 1,533,078 71,002 12,221 1,616,301
12 Debtors
2021 2020
Amounts
falling due
within one year: 8 F
Trade debtors 30,183 16,919
Other debtors 444,021 341,530
474,204 358,449
13 Creditors: amounts falling due within one year
2021 2020
Other taxation and social security 18,192 3,239
Trade creditors 11,964 2,681
Other creditors 217,224
Accruals and deferred income 1,200 1,200
248,580 7,120

Movement in funds llllovement In funds
Balance at
1 April 2010
Incoming
resources
Resources
expended
Balance at
1 April 2020
Incoming
resources
Resources
expended
31 Balance at
March 2021
E E F E F E
TELER 12,400 20,000 (32,400)
Children In
Need 1,392 42,956 (44,348)
Comic Relief 10,893 59,459 (40,802) 29,550 20,306 (49,856)
Nationwide 49,643 (49,643)
Children In
Need 42,958 (42,958)
2 Riding's 10,000 (10,000)
24,685 172,058 (167,193) 29,550 73,264 (102,814)

17 Analysis of net assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2021 2020 2020 2020
6 6 f
Fund balances at 31
March 2021 are
represented
by:
Tangible assets 1,582,891 1,582,891 1,616,301 1,616,301
Current assets/
(liabilities) 593,780 593,780 374,618 29,550 404,168
Provisions
and
deferred income (1,210,443) (1,210,443) (1,235,661) (1,235,661)
966,228 966,228 755,258 29,550 784,808
Amounts owed to related
parties
2021 2020
6
Amounts
owed by related
Amounts
owed by related
Amounts
owed by
related
parties parties
2021 2020
Balance Net Balance Net
Hull Womens Network Limited 20,565 20,565 13,565 13,565
Winner Trading Ltd 423,456 423,456 327,965 327,965
444,021 444,021 341,530 341,530

19 Cash generated
from
operations operations 2021 2020
6
Surplus for the year 181,419 289,125
Adjustments
for:
Investment
Income recognised
in statement offinancial activities I7)
Depreciation
and impairment
oftangible
fixed assets 62,314 61,735
Movements
in working
capital:
(increase)/decrease
In
debtors (115,755) 91,616
Increase/(decrease)
in
creditors 241,460 (30,430)
(Decrease)
in deferred
income (25,218) (25,218)
Cash generated
from
operations 386,821
20 Analysis ofchanges In net funds
The charity had no debt during the year.