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
Report ofthe Trustees 1 to 4
Independent Examiner's Report
Statement of Financial Activities
Elalance Sheet 7 to 8
Notes to the Financial Statements 9 to 15
Detailed Statement of Financial Activities 16 to 17

2021 2020
Unrestricted Restricted Total Total
fund fund funds funds
Notes F
INCOME AND ENDOWMENTS FROM
Donations
and legacies
71,268 53,834 125,102 109,476
Other trading
activities
42,559 42,559 36,014
Investment
income
26 26 113
Other income 315 315 5,613
Total 114,168 53,834 168,002 151,216
EXPENDITURE ON
Charitable
activities
Provision
ofservices
69,564 61,135 130,699 179,001
NET INCOME/(EXPENDITURE) 44,604 (7,301) 37,303 (27,785)
RECONCILIATION
OF FUNDS
Total funds brought forward 123,817 7,301 131,118 158,903
TOTAL FUNDS CARRIED FORWARD 168,421 168,421 131,118

TANYARD YOUTH PROJECT LIMITED
BALANCE SHEET
31 MARCH 2021
2021 2020
Notes f.
FIXEDASSETS
Tangible assets 213,286 233,486
CURRENT ASSETS
Stocks 10 254 593
Debtors 11 9,434 11,368
Cash at bank and in hand 89,576 41,899
99,264 53,860
CREDITORS
Amounts
falling due within one year
12 (17,650) (17,572)
NET CURRENT ASSETS 81,614 36,288
TOTAL ASSETS LESSCURRENT
LIABILITIES 294,900 269,774
CREDITORS
Amounts
falling due after more than one year
13 (126,479) (138,656)
NET ASSETS 168,421 131,118
FUNDS 15
Unrestricted
funds
168,421 123,817
Restricted funds 7,301
TOTAL FUNDS 168,421 131,118

FOR THE YEAR ENDED 31 MARCH FOR THE YEAR ENDED 31 MARCH FOR THE YEAR ENDED 31 MARCH 2021
2. DONATIONS AND LEGACIES
2021 2020
F
Donations 48,772 9,282
Grants 76,330 100,194
125,102 109,476
Grants received, included in the above, are as follows:
2021 2020
PAVS 1,996
Children In Need 37,734 44,932
Community Foundation in Wales 8,813 7,301
Tesco 500
Progression Project CCYP 17,406
Planed 4,287 21,805
Woodward Trust 750
Leatherworkers 3,000
Edward Gostling Foundation 5,000
Welsh Government - Covid 19Grants
23,000
76,330 100,194
3. OTHER TRADING ACTIVITIES
2021 2020
E F
Provision ofservices and projects 42,508 33,011
Coffee bar 51 3,003
42,559 36,014
4. INVESTMENT INCOME
2021 2020
E
Deposit account interest 26 113

2021 2020
E E
25,379 24,367

The average
monthly
number
of
emp loyees
during
the year
was as follows:
2021 2020
Full and part time 10 8
No employees
received emoluments
in excess off60,000.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund fund funds
F
INCOME AND ENDOWMENTS FROM
Donations
and legacies
35,871 73,605 109,476
Other trading
activities
36,014 36,014
Investment
income
113 113
Other income 5,613 5,613
Total 77,611 73,605 151,216
EXPENDITURE ON
Charitable
activities
Provision
ofservices
112,697 66,304 179,001
NET INCOME/(EXPENDITURE) (35,086) 7,301 (27,785)
RECONCILIATION
OF FUNDS
Total funds brought forward 158,903 158,903

COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued
Unrestricted Restricted Total
fund
F
fund
F
fundsf
TOTAL FUNDS CARRIED FORWARD 123,817 7,301 131,118
TANGIBLE FIXEDASSETS
Improvements Fixtures
Freehold to Plant and and
property
f
property machinery
f
fittings
f
Totals
f
COST
At 1 April 2020 306,316 188,334 50,891 13,642 559,183
Additions 5,179 5,179
At 31 March 2021 306,316 188,334 56,070 13,642 564,362
DEPRECIATION
At 1 April 2020 210,577 62,150 39,776 13,194 325,697
Charge for year 12,253 7,532 5,505 89 25,379
At 31 March 2021 222,830 69,682 45,281 13,283 351,076
NET BOOK VALUE
At 31 March 2021 83,486 118,652 10,789 359 213,286
At 31 March 2020 95,739 126,184 11,115 448 233,486

11. DEBTORS:AMOUNTS
FALLING DUE WITHIN ONE YEAR
2021 2020
Other debtors 9,434 11,368
12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
E
Social security and other taxes 1,217 1,318
Other creditors 985 1,481
Accrued expenses 570 570
Deferred grants 14,878 14,203
17,650 17,572
equipment
are
equipment
are
released
o
ver 5 years.
13. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2021 2020
F
Deferred grants 126,479 138,656
14. ANALYSIS OF NET ASSETS BETWEEN FUNDS
2021 2020
Unrestricted Restricted Total Total
fund fund funds funds
F F E
Fixed assets 213,286 213,286 233,486
Current assets 99,264 99,264 53,860
Current liabilities (17,650) (17,650) (17,572)
Long term liabilities (126,479) (126,479) (138,656)
168,421 168,421 131,118
15. MOVEMENT IN FUNDS
Net
movement At
At 1.4.20 in funds 31.3.21
E E E
Unrestricted funds
General fund 123,817 44,604 168,421
Restricted funds
Restricted 7,301 (7,301)
TOTAL FUNDS 131,118 37,303 168,421

Net movement in funds,
inc
lud ed
in t
he above are as follows:
Incoming Resources Movement
resources expended in funds
F F E
Unrestricted funds
General
fund
114,168 (69,564) 44,604
Restricted funds
Restricted 53,834 (61,135) (7,301)
TOTAL FUNDS 168,002 (130,699) 37,303
Comparatives for movement in funds
Net
movement At
At 1.4.19 in funds 31.3.20
F F
Unrestricted funds
General
fund
158,903 (35,086) 123,817
Restricted funds
Restricted 7,301 7,301
TOTAL FUNDS 158,903 (27,785) 131,118
Comparative net movement in funds, included in the above are as follows:
incoming Resources Movement
resources expended in funds
F F F
Unrestricted funds
General
fund
77,611 (112,697) (35,086)
Restricted funds
Restricted 73,605 (66,304) 7,301
TOTAL FUNDS 151,216 (179,001) (27,785)

A curren t yea r 12 months
and prior year 1
2 months
combined
position
is as
follows:
Net
movement At
At 1.4.19 in funds 31.3.21
E E E
Unrestricted funds
General fund 158,903 9,518 168,421
TOTAL FUNDS 158,903 9,518 168,421
A current
yea
above are as
r 12 months
and
prior year
follows:
12 months
combined
net movem
ent
in funds,
i
ncluded
in
Incoming Resources Movement
resources expended in funds
E F F
Unrestricted funds
General
fund
191,779 (182,261) 9,518
Restricted funds
Restricted 127,439 (127,439)
TOTAL FUNDS 319,218 (309,700) 9,518

TANYARD YOUTH PROJECT LIMITED
DETAILED STATEMENT OF FINANCIAL ACTIVITIES
FOR THE YEAR ENDED 31 MARCH 2021
2021 2020
f.
INCOME AND ENDOWMENTS
Donations
and
legacies
Donations 48,772 9,282
Grants 76,330 100,194
125,102 109,476
Other trading activities
Provision
ofservices and projects
42,508 33,011
Coffee bar 51 3,003
42,559 36,014
Investment
income
Deposit account interest 26 113
Other income
Other income 315 5,613
Total incoming resources 168,002 151,216
EXPENDITURE
Charitable
activities
Wages 82,463 105,031
Pensions 2,539 3,186
Insurance 2,965
Light and heat 3,509 3,099
Sundries 411 1,991
Travel and subsistence 88 688
Premise costs 3,021 9,499
Coffee bar 557 3,408
Project expenses 15,700 29,272
Depreciation
charge for year
25,379 24,367
Release ofcapital grant (14,879) (14,203)
118,788 169,303
Support costs
Management
Telephone 1,874 1,988
Subscriptions and affiliations 1,849 615
3,723 2,603
Finance
Bank charges 59 100

FOR THE YEAR ENDED 31 MARCH 2021
2021 2020
E
Finance
Support costs
Postage,
printing
and stationery 3,438 1,895
Accountancy
fees
540 540
Payroll expenses 968 979
Resources staff facilities 577 733
Minor office equipment 772 899
Volunteer expenses 37
Staff training 1,834 1,912
8,129 6,995
Total resources expended 130,699 179,001
Net income/(expenditure) 37,303 (27,785)