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
Statement oftrustees' responsibilities
Independent
examiner's
report
Statement offinancial activities
Balance sheet
Notes to the financial statements 7-13

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
Notes 2021
f
2021 2021f 2020 2020f 2020
Ittgttmhfaua;
Donations
and
legacies 3 32,861 32,861 385 385
Charitable
activities
4 7,103 117,657 124,760 18,634 812,504 831,138
Total income 39,964 117,657 157,621 19,019 812,504 831,523
~E~e~iu~re 0;
Charitable
activities
5 65,766 43,913 109,679 22,341 29,391 51,732
Other 9 48 48
Total resources
expended 65,766 43,913 109,679 22,389 29,391 51,780
Net (expenditure)/income for
the year/
Net movement in funds (25,802) 73,744 47,942 (3,370) 783,113 779,743
Fund balances at 1April
2020 45,524 986,679 1,032,203 48,894 203,565 252,459
Fund balances at 31
March 2021 19,722 1,060,423 1,080,145 45,524 986,678 1,032,202

2021 2020
Notes
Fixed assets
Tangible assets 10 980,344 870,892
Current assets
Debtors 360 100
Cash at bank and in hand 109,249 171,442
109,609 171,542
Creditors: amounts falling due within one
year 12 (9,808) (10,232)
Net current assets 99,801 161,310
Total assets less current BabBities 1,080,145 1,032,202
Income funds
Restricted funds 1,060,423 986,678
Unrestricted
funds
19,722 45,524
1,080,145 1,032,202

Unrestricted Unrestricted
funds funds
2021 2020
Donations and gifts 192 385
Covid grants 32,669
32,861 385

2021 2020
f.
Grants received 117,657 812,504
Charitable rental income 7,103 18,634
124,760 831,138
Analysis by fund
Unrestricted
funds
7,103 18,634
Restricted funds 117,657 812,504
124,760 831,138

2021 2020
f
Depreciation and impairment 22,965 19,002
Premises costs 5,657 1,775
Rent 8,000 4,800
Insurance 598 2,524
Services and maintenance 8,178 1,677
Office expenses 3,089 1,324
Project related expenditure 15,443 10,289
Admin costs 2,784 859
Cleaning 1,623
Travel and catering 53 643
Sundries 1,402 1,097
Motor expenses 727
Payroll costs 38,039 5,485
Refurbishment 107
107,831 50,309
Share ofgovernance costs (see note 6) 1,848 1,423
109,679 51,732
Analysis
by
fund
Unrestricted funds 65,766 22,341
Restricted funds 43,913 29,391
109,679 51,732
Supportcosts
Support costs Governance 2021 Supportcosts Governance 2020
costs costs
g 6
Accountancy and
professional fees 1,848 1,848 1,423 1,423
1,848 1,848 1,423 1,423
Analysed
between
Charitable
activities
1,848 1,848 1,423 1,423

2021 2020
Number Number
Other
Total Unrestricted
funds
8
2021 2020
Net loss on disposal oftamgible fixed assets 48
Tangible fixed assets
Freehold land Plstures snd Computers Total
and hugdlngs nttings
Cost
At 1April 2020 888,035 3,732 2,466 894,233
Additions 124,269 3,553 4,594 132,416
At 31 March 2021 1,012,304 7,285 7,060 1,026,649
Depreciation and impairment
At 1 April 2020 22,099 747 494 23,340
Depreciation charged in the year 20,246 1,307 1,412 22,965
At 31 March 2021 42,345 2,054 1,906 46,305
Carrying
amouat
At 31March 2021 969,959 5,231 5,154 980,344
At 31 March 2020 865,935 2,985 1,972 870,892

11 Debtors
2021 2020
Amounts falling due within one year:
Other debtors 360 100
12 Creditors: amounts falling due within one year
2021 2020
8
Trade creditors 1,000 3 272
Accrnals and deferred income 8,808 6,960
9,808 10,232
13 Analysis ofnet assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2021 2020 2020 2020
Fund balances at 31
March 2021 are
represented
by:
Tangible assets 980,344 980,344 870,892 870,892
Current assets/{liabilities) 99,801 99,801 161,310 161,310
1,080,145 1,080,145 161,310 870,892 1,032,202