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
Statement ofcash flows
Notes to the financial statements 12-20

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
Notes 2021
F
2021
F
2021
8
2020
f
2020f 2020
6
Ittgo~fro
Charitable
activities
3 647,186 164,585 811,771 563,633 6,845 570,478
5?sggg~ittttttt'
Charitable
activtdes
4 614,222 155,052 769,274 549,649 7,819 557,468
Net incoming
resources before
bansfers
32,964 9,533 42,497 13,984 (974) 13,010
Gross transfers
between funds (2,938) 2,938 (7,907) 7,907
Net income forthe year/
Net movement
in funds
30,026 12,471 42,497 6,077 6,933 13,010
Fund balances at 1
April 2020 182,235 182,235 176,158 (6,933) 169,225
Fund balances at 31
March 2021 212,261 12,471 224,732 182,235 182,235

2021 2020
Notes 6 f
Cash Rows from operating activities
Cash generated from operations 14 263,328 19,617
Investing activities
Purchase oftangible fixed assets (42)
Net cash used in Investing activities (42)
Net cash used In financing activities
Net increase in cash and cash equlvalerrls 263,328 19,575
Cash and cash equivalents at beginning ofyear 180,790 161,215
Cash and cash equivalents at end of year 444,118 180,790

Charhable Grant Rehted Total Charitable Grant Related Total
Contract Income 2021 Contract Income 2020
Income Income
202I 2021 2o2o 2020
Services provided
under contract 731,835 731,835 564,978 564,978
Performance related
grants 79,936 79,936 5,500 5,500
731,835 79,936 811,771 564,978 5,500 570,478
Analysis by fund
Unrestricted funds 647,186 647,186 563,633 563,633
Restricted funds 84,649 79,936 164,585 1,345 5,500 6,845
731,835 79,936 811,771 564,978 5,500 570,478

Charitable a ctivities
Charitable Grant Total Charitable Grant Total
Contract Related 2021 Contract Related 2020
Income Income Income Income
2021 2021 2020 2020
6 6 F
Staff costs 534,432 11,504 545,936 450,149 3,600 453,749
Telephone 10,244 10,244 6,072 6,072
Postage and Stationery 2,677 2,677 605 605
Marketing 2,982 600 3,582 672 1,037 1,709
Meetings 8,004 8,004 11,667 1,465 13,132
Staff and Members
Expenses 70,497 63,620 134,117 15,894 15,916
Website and ITExpenses 7,811 7,811 3,181 3,181
Members Development 57 57 330 330
Contribution to Central
Expenses 1,000 1,000 350 350
637,704 75,724 713,428 488,570 6,474 495,044
Share ofsupport costs
(see note 5)
39,669 39,669 43,992 43,992
Share ofgovernance
(see note 5)
costs 16,177 16,177 18,432 18,432
693,550 75,724 769,274 550,994 6,474 557,468
Analysis by fund
Unrestricted funds 614,222 614,222 549,649 549,649
Restricted funds 79,328 75,724 155,052 1,345 6,474 7,819
693,550 75,724 769,274 550,994 6,474 557,468

Support costs
Support
costs
Governance
costs
2021 Support
costs
Governance
costs
2020
6 6
Depreciation 196 196 245 245
Insurance
Sundries
Premises
Expenses 2,208
1,119
20,399
2,208
1,119
20,399
2,158
5,294
32,067
2,158
5,294
32,067
Publications
Equipment
4,214
11,154
4,214
11,154
2,244
1,191
2,244
1,191
Training 342 342
Bank Charges 379 379 451 451
Accountancy 1,800 1,800 1,800 1,800
Legal and professional 14,377 14,377 16,632 16,632
39,669 16,177 55,846 43,992 18,432 62,424
Analysed between
Charitable activities 39,669 16,177 55,846 43,992 18,432 62,424

2021 2020
Number Number
Staff 21 19
Employment costs 2021 2020
6
Wages and salaries 545,936 453,749

8 Tangible fixed assets Tangible fixed assets
Fixtures and tltdngs
6
Cost
At 1 April 2020 14,838
At 31 March 2021 14,838
Depreciation
and impairment
At 1 April 2020 13,814
Depreciation
charged
In the year 196
At 31 March 2021 14,010
Carrying
amount
At 31 March 2021 828
At 31 March 2020 1,024
9 Debtors
2021 2020
Amounts
falling due
within one year. F
Trade debtors 6,649 68,819
Other debtors 1,661 470
8,310 69,289
10 Creditom: amounts falling due within one year
2021 2020
6 6
Trade creditors 4,967 1,700
Other creditors 223,557 67,168
228,524 68,868

Movement Ilovement in funds
in funds
Incoming Balance at Incoming Resources Bahmce at
resources 1April 2020 msources exPended 21 starch 2021
6 6
BAME Covid Network 11,504 (11,504)
West Yorkshire Police and Crime
Commissioner Grant 6,000 (3,000) 3,000
NSPCC small grants'for distribution 1,050 (1,050)
Calderdale
COVID-19 grant for
distribution 17,320 (15,320) 2,000
North East Lincolnshlre COVID-19 grant
for distribution 38,388 (38,388)
Hull COVID-19 grant for distribution 40,649 (35,678) 4,971
Reckitt Benckiser 48,900 (48,900)
Humber Coast and Vale activities 5,000 (2,500) 2,500
SSC 1,212 (1,212)
170,023 (157,551) 12,471
12 Analysis ofnet assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2021 2020 2020 2020
6 6 8 F
Fund balances at 31
March 2021 are
represented
by:
Tangible assets 828 828 1,024 1,024
Current assets/
(liabilities) 211,433 12,471 223,904 181,211 181,211
212,261 12,471 224,732 182,235 182,235

14 Cash generated
from
operations 2021 2020
6 6
Surplus for the year 42,497 13,010
Adjustments
for.
Depreciation
and impairment
oftangible
lixed assets 196 245
Movements
in working
capital:
Decreasr J(increase)
in
debtors 60,979 (59,739)
Increase
in creditors
159,656 66,101
Cash generated
from
operations 263,328 19,617
15 Analysis ofchanges in net funds
The charity had no debt during the year.