| 2020' | 2020 | 2020 | 2019 | |||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| funds | funds | |||||
| Note | ||||||
| Income (Note 2) | ||||||
| Donations and legacies |
6,691 | 6,691 | 4,016 | |||
| Charitable activities |
39,375 | 39,375 | 49,867 | |||
| Other trading activities |
146 | 146 | 1,293 | |||
| Investments (bank |
interest) | 22 | 22 | 62 | ||
| Total Income | 46,434 | 46,434 | 55,238 | |||
| Expenditure (Note |
3) | |||||
| Charitable activities |
38 | 66,718 | 1,980 | 68,698 | 71,534 | |
| Other trading activities |
3b | 123 | ||||
| Governance costs |
30 | 310 | 15 | 325 | 325 | |
| Totalexpendlture | 67,028 | 1,995 | 69,023 | 71,982 | ||
| Net Incomel (expenditure) | (20,594) | (1,99S) | (22,589) | (16,744) | ||
| Transfers between |
funds | |||||
| Other recognised | gains | |||||
| i(losses) | ||||||
| Net movement in funds |
(20,694) | (1,99S) | (22,589) | (16,744) | ||
| Reconciliation offunds: |
||||||
| Total funds brought | forward | 8-9 | 40,316 | 3,168 | 43,474 | 60,218 |
| Total funds carried | forward | 8-10 | 19,722 | 1,163 | 20,886 | 43,474 |
| Depreciati over their |
on is calculated at a rat estimated useful lives: |
e to write offthe cost oftangibl | e fixed |
asse |
|---|---|---|---|---|
| Plant and | Machinery | 50/o per annum | straight | line |
| Motor Vehicles | 100'/c per annum | straight | line | |
| Computer | equipment | over 3years |
| 3b | Other trading | activities | activities | 2020 | 2020 | 2020 | 2019 | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||||
| Funds | Funds | |||||||||
| f | f | |||||||||
| Purchase ofmaterials | and equipment | 123 | ||||||||
| Sundry purchases | ||||||||||
| 123 | ||||||||||
| In 2019EO | ofthe costs were attributable | to restricted | funds | |||||||
| 3c | Governance | Costs | ||||||||
| Independent Examiner's |
fee | 310 | 15 | 325 | 325 | |||||
| 4 | Fixed Assets | |||||||||
| Plant & | Computer | Total | ||||||||
| Machineryf | Equipment E |
|||||||||
| Cost | ||||||||||
| At beginning ofyear |
2,574 | 248 | 2,824 | |||||||
| Additions | ||||||||||
| Disposals | ||||||||||
| At end ofyear | 2,574 | 248 | 2,824 | |||||||
| Depreciation | ||||||||||
| At beginning ofyear |
2,574 | 248 | 2,824 | |||||||
| Charge for year | ||||||||||
| Eliminated on |
disposals | |||||||||
| At end ofyear | 2,574 | 248 | 2,824 | |||||||
| Net book vaiue | ||||||||||
| At 31 December 2019 | ||||||||||
| At 31 December 2020 |
| 2020 | 2019 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 6 | Debtors | |||||||||
| Trade debtors | 912 | 7,750 | ||||||||
| Prepayments | 1,653 | |||||||||
| 2,466 | 7,750 | |||||||||
| 6 | Cash at bank | and in | hand | |||||||
| CAP accounts | 20,840 | 36,992 | ||||||||
| Current accounts | 600 | 500 | ||||||||
| Petty cash | 130 | 42 | ||||||||
| 21,470 | 37,534 | |||||||||
| 7 | Liabilities: Amounts | falling | due within | one | year | |||||
| HMRC | 429 | |||||||||
| Other creditors | 1,446 | 1,240 | ||||||||
| Accruals | 1,175 | 570 | ||||||||
| 3,050 | 1,810 | |||||||||
| 8 | Restricted funds | |||||||||
| Balance | at | Income | Expenditure Transfers |
Balance at | ||||||
| beginning | of | end of | ||||||||
| yeal'f | yearf | |||||||||
| York Committee (JRHT) |
3,158 | (1,995) | 1,163 | |||||||
| 9 | Unrestricted | funds | ||||||||
| Balance at | Income | Expenditure | Transfers | Balance at | ||||||
| beginning | of | end of | ||||||||
| yearf | yearf | |||||||||
| General purpose reserve | 40,316 | 46,434 | (67,028) | 19,722 |
| Analysis o | fnet | assets between fund |
s | ||
|---|---|---|---|---|---|
| Tangible | Net current | Total | |||
| fixed assets | assets | ||||
| 8 | |||||
| Restricted | funds | ||||
| York Committee | (JRHT) | 1,163 | 1,163 | ||
| Unrestricted | funds | ||||
| General Purpose | reserve | 19,722 | 19,722 | ||
| 20,845 | 20,845 |
| 12 | Staff costs and numbers | Staff costs and numbers | 2020 | 2020 | 2019 | ||||
|---|---|---|---|---|---|---|---|---|---|
| 5 | 6 | ||||||||
| Gross Wages &Salaries | 53,855 | 55,997 | |||||||
| Social Security Costs | 225 | 232 | |||||||
| Pension Contributions |
2,261 | 2,410 | |||||||
| 56,341 | 58,639 | ||||||||
| The number ofemployees |
(full-time | and | part-time) | who were engaged | in each ofthe | ||||
| following activities were |
as follows: | ||||||||
| Activities in furtherance |
of | organisation's | objects | 4 | |||||
| All employed members |
of staff are | paid | through | PAYE systems. | |||||
| No employees received |
emoluments | in | excess of | 660,000.(2019:None). |