| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| funds | funds | funds | funds | ||||
| Notes | |||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
929 | 16,500 | 17,429 | 59,947 | |||
| Charitable activities |
|||||||
| SCOPE West Sussex Special Care |
Centre | 203,945 61,505 |
203,945 61,505 |
196,858 33,094 |
|||
| Investment income Other income |
387 8,500 |
387 8,500 |
1.295 | ||||
| Total | 275,266 | 16,500 | 291,766 | 291,194 | |||
| EXPENDITURE ON | |||||||
| Charitable activities |
|||||||
| SCOPE West Sussex | Centre | 240,433 | 491 | 240,924 | 250,473 | ||
| Net gains on investments | 3,112 | 3,112 | 5,191 | ||||
| NET INCOME | 37,945 | 16,009 | 53,954 | 45,912 | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 419,797 | 17,386 | 437,183 | 391,271 | ||
| TOTAL FUNDS CARRIED FORWARD | 457,742 | 33,395 | 491,137 | 437,183 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| funds | funds | funds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets Investments |
10 11 |
60,147 30,142 |
60,147 30,142 |
83,686 27,031 |
|
| 90,289 | 90,289 | 110.717 | |||
| CURRENT ASSETS | |||||
| Debtors Cash at bank and in hand |
12 | 122,085 251,948 |
33,395 | 122,085 285,343 |
84,353 256,985 |
| 374,033 | 33,395 | 407,428 | 341,338 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
13 | (6,580) | (6,580) | (14,872) | |
| NET CURRENT ASSETS | 367,453 | 33,395 | 400,848 | 326,466 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 457,742 | 33,395 | 491,137 | 437,183 | |
| NET ASSETS | 457,742 | 33,395 | 491,137 | 437,183 | |
| FUNDS | 14 | ||||
| Unrestricted funds Restricted funds |
457,742 33,395 |
419,797 17,386 |
|||
| TOTAL FUNDS | 491,137 | 437,183 |
| DONATI | ONS AND LEGACIES |
||
|---|---|---|---|
| 2022 | 2021 | ||
| Donations | and legacies | ||
| Grants | 929 | 5,990 | |
| 16,500 | 53,957 | ||
| 17,429 | 59,947 | ||
| INVESTMENT INCOME | |||
| 2022 | 2021 | ||
| Deposit account interest | |||
| Other income receivable | 918 | ||
| 387 | 377 | ||
| 387 | 1,295 |
| 4. | INCOM | E | FROM CHA | RITAB | LE ACTIVITIES | |||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| Activity | ||||||||
| Attendance | fees | SCOPE West Sussex Centre | 203,945 | 196,858 | ||||
| Special | care | income | Special Care | 61,505 | 33,094 | |||
| 265,450 | 229,952 | |||||||
| 5. | CHARITABLE ACTIVITIES | COSTS | ||||||
| Support | ||||||||
| Direct | costs (see | |||||||
| Costs | note 6) | Totals | ||||||
| SCOPE | West Sussex Centre | 238,044 | 2,880 | 240,924 | ||||
| 6. | SUPPORT | COSTS | ||||||
| Governance | ||||||||
| costs | ||||||||
| SCOPE | West Sussex Centre | 2,880 | ||||||
| 7. | NET INCOME/(EXPENDITURE) | |||||||
| Net income/(expenditure) | is stated after charging/(crediting): | |||||||
| 2022 | 2021 | |||||||
| Independent | Examination | fees | 2,880 | 2,760 | ||||
| Depreciation | —owned assets | 25,279 | 25,531 | |||||
| Surplus | on disposal offixed assets | (8,500) |
| STAFFCOSTS | |||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Wages and salaries Social security costs Other pension costs |
154,847 2,641 1,945 |
168,244 5,154 1,975 |
|||
| 159,433 | 175,373 | ||||
| The average monthly | number ofemployees | during the year was as follows: | |||
| 2022 | 2021 | ||||
| Average number ofemployees |
14 | 14 | |||
| No employees received emoluments |
in excess of560,000. | ||||
| TANGIBLE FIXED | ASSETS | ||||
| Improvements | Fixtures | ||||
| Long | to | and | |||
| leasehold | property | fittings | |||
| COST | |||||
| At 1st April 2021 Additions Disposals |
10,756 | 141,459 | 77,465 1,740 |
||
| At 31stMarch 2022 | 10,756 | 141,459 | 79,205 | ||
| DEPRECIATION | |||||
| At 1stApril 2021 Charge for year Eliminated on disposal |
112,874 3,553 |
73,304 1,905 |
|||
| At 31st Marcch 2022 | ]16,427 | 75,209 | |||
| NET BOOK VALUE | |||||
| At 31st March 2022 | 10,756 | 25,032 | 3,996 | ||
| At 31st March 2021 | 10,756 | 28,585 | 4,161 |
| 10 | . TANGIBLE FIXED |
ASSETS- continued | |||
|---|---|---|---|---|---|
| Motor | Computer | ||||
| vehicles | equipment | Totals | |||
| COST | |||||
| At 1stApril 2021 Additions |
156,607 | 15,443 | 401,730 | ||
| Disposals | (28,768) | 1,740 (28,768) |
|||
| At 31stMarch 2022 | |||||
| 127,839 | 15,443 | 374,702 | |||
| DEPRECIATION | |||||
| At 1stApril 2021 Charge for year Eliminated on disposal |
116,423 19,821 (28,768) |
15,443 | 318,044 25,279 (28,768) |
||
| At 31st March 2022 | |||||
| 107,476 | 15,443 | 314,555 | |||
| NET BOOK VALUE | |||||
| At 31stMarch 2022 | |||||
| 20,363 | 60,147 | ||||
| At 31st March 2021 | |||||
| 40,184 | 83,686 | ||||
| 11. | FIXEDASSETINVESTMENTS | ||||
| Shares in | |||||
| group | Listed | ||||
| undertakings | investments | Totals | |||
| MARKET VALUE | |||||
| At 1stApril 2021 Revaluations |
100 | 26,931 | 27,031 | ||
| 3,111 | 3,111 | ||||
| At 31stMarch 2022 | |||||
| 100 | 30,042 | 30,142 | |||
| NET BOOK VALUE | |||||
| At 31stMarch 2022 | |||||
| 100 | 30,042 | 30,142 | |||
| At 31st March 2021 | |||||
| 100 | 26,931 | 27,031 | |||
| There were no investment | assets outside the UK. |
| Shares in | |||||
|---|---|---|---|---|---|
| group | Listed | ||||
| undertakings | investments | Totals | |||
| Valuation Valuation Valuation |
in in in |
2018 2019 2020 |
(604) 2,295 49 |
(604) 2,295 49 |
|
| Valuation Valuation Cost |
in in |
2021 2020 |
100 | 5,191 3,111 20,000 |
5,191 3, 1 1 1 20,100 |
| 100 | 30,042 | 30,142 |
| The Point Chichester Trading Limited | ||||
|---|---|---|---|---|
| Registered office: | ||||
| Nature ofbusiness: Charity shop |
||||
| Class ofshare: | holding | |||
| Ordinary X1 |
100 | |||
| 31.3.22 | 31.3.21 | |||
| Aggregate capital and reserves Loss for the year |
(52,558) (2,268) |
(50,290) (29,599) |
||
| 12. | DEBTORS | |||
| 2022 | 2021 | |||
| Amounts falling due within one year: |
||||
| Trade debtors Amounts owed by group undertakings |
57,671 55,101 |
21,301 53,846 |
||
| Prepayments and accrued income |
6,413 | 6,306 | ||
| 119,185 | 81,453 | |||
| Amounts falling due aAer more than one year: |
||||
| Amounts owed by group undertakings |
2,900 | 2,900 | ||
| Aggregate amounts |
122,085 | 84,353 |
| 13. | CREDITOR | S: AMOUNTS F | ALLING DUE WITHIN ONE | YEAR | ||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Payments on account |
1,660 | 9,124 | ||||
| Other creditors | 424 | 513 | ||||
| Accruals and | deferred income | 4,496 | 5,235 | |||
| 6,580 | 14,872 | |||||
| 14. | MOVEMENT IN FUNDS |
|||||
| Net | Transfers | |||||
| movement | between | At | ||||
| At 1.4.21 | in funds | funds | 31.3.22 | |||
| Unrestricted | funds | |||||
| General fund |
1,084 | 1,084 | ||||
| Centre amenity | fund | 61,373 | (5,484) | 55,889 | ||
| Transport fund |
(11,321) | 11,321 | ||||
| Centre reserve | fund | 87,652 | 3,112 | 90,764 | ||
| Project fund | 9,455 | 9,455 | ||||
| Centre fund | 260,233 | 51,638 | (11,321) | 300,550 | ||
| 419,797 | 37,945 | 457,742 | ||||
| Restricted funds |
||||||
| Fundraising Projects fund |
17,386 | 16,009 | 33,395 | |||
| TOTAL FUNDS | 437,183 | 53,954 | 491,137 | |||
| Net movement | in funds, included | in the above are as follows: | ||||
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| Unrestricted funds |
||||||
| Centre amenity | fund | 927 | (6,4]I) | (5,484) | ||
| Transport fund Centre reserve |
fund | 8,500 | (19,821) | 3,112 | (11,321) 3,112 |
|
| Centre fund | 265,839 | (214,201) | 51,638 | |||
| Restricted funds |
275,266 | (240,433) | 3,112 | 37,945 | ||
| Fundraising Projects fund |
16,500 | (491) | 16,009 | |||
| TOTAL FUNDS | 291,766 | (240,924) | 3,112 | 53,954 |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At 1.4.20 | in funds | funds | 31.3.21 | ||
| Unrestricted | funds | ||||
| General fund |
2,991 | (1,907) | 1,084 | ||
| Centre amenity | fund | 35,124 | (801) | 27,050 | 61,373 |
| Transport fund |
4,236 | (6,143) | 1,907 | ||
| Centre reserve | fund | 82,461 | 5,191 | 87,652 | |
| Project fund | 9,455 | 9,455 | |||
| Centre fund | 212,568 | 47,665 | 260,233 | ||
| 346,835 | 45,912 | 27,050 | 419,797 | ||
| Restricted funds |
|||||
| Fundraising Projects fund |
44,436 | (27,050) | 17,386 | ||
| TOTAL FUNDS | 391,271 | 45,912 | 437,183 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| Unrestricted | funds | ||||
| Centre amenity | fund | 5,789 | (6,590) | (801) | |
| Transport fund |
14,000 | (20,143) | (6,143) | ||
| Centre reserve | fund | 5,191 | 5, 191 | ||
| Centre fund | 271,405 | (223,740) | 47,665 | ||
| 291,194 | (250,473) | 5,191 | 45,912 | ||
| TOTAL FUNDS | 291,194 | (250,473) | 5,191 | 45,912 |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At 1.4.20 | in funds | funds | 31.3.22 | ||
| Unrestricted | funds | ||||
| General fund | 2,991 | (1,907) | 1,084 | ||
| Centre amenity | fund | 35,124 | (6,285) | 27,050 | 55,889 |
| Transport fund |
4,236 | (17,464) | 13,228 | ||
| Centre reserve | fund | 82,461 | 8,303 | 90,764 | |
| Project fund | 9,455 | 9,455 | |||
| Centre fund | 212,568 | 99,303 | (11,321) | 300,550 | |
| 346,835 | 83,857 | 27,050 | 457,742 | ||
| Restricted funds | |||||
| Fundraising Projects fund |
44,436 | 16,009 | (27,050) | 33,395 | |
| TOTAL FUNDS | 391,271 | 99,866 | 491,137 |
| Incoming | Resources | Gains and | Movement | |
|---|---|---|---|---|
| resources | expended | losses | in funds | |
| Unrestricted funds |
||||
| Centre amenity fund |
6,716 | (13,001) | (6,285) | |
| Transport fund |
22,500 | (39,964) | (17,464) | |
| Centre reserve fund | 8,303 | 8,303 | ||
| Centre fund | 537,244 | (437,941) | 99,303 | |
| 566,460 | (490,906) | 8,303 | 83,857 | |
| Restricted funds | ||||
| Fundraising Projects fund |
16,500 | (491) | 16,009 | |
| TOTAL FUNDS | 582,960 | (491,397) | 8,303 | 99,866 |
| Unrestricted funds |
| 2022 | 2021 | |
|---|---|---|
| INCOME AND ENDOWMENTS | ||
| Donations and legacies | ||
| Donations and legacies |
929 | 5,990 |
| Grants | 16,500 | 53,957 |
| 17,429 | 59,947 | |
| Investment income |
||
| Deposit account interest | 918 | |
| Other income receivable | 387 | 377 |
| 387 | 1,295 | |
| Charitable activities |
||
| Special care income Attendance fees |
61,505 203,945 |
33,094 196,858 |
| 265,450 | 229,952 | |
| Other income | ||
| Gain/(Loss) on sale oftangible fixed assets |
8,500 | |
| Total incoming resources |
291,766 | 291,]94 |
| EXPENDITURE | ||
| Charitable activities |
||
| Wages Social security Pensions Amenity fund |
154,847 2,641 1,945 569 |
168,244 5,154 1.975 769 |
| Utilities Collection and bin rental Internal maintenance Motor expenses Fuel Stafftraining |
1,936 1,773 1,392 3,849 4,893 654 |
3,932 616 1,189 1,210 (1,104) 185 |
| Volunteers' expenses |
384 | 113 |
| Telephone Costs ofactivities Administration Consumables Centre equipment Domestic supplies Sundries |
2,117 3,662 5,017 2,057 1,144 3,074 400 |
2,160 36 4,608 186 374 4, 190 40 |
| Insurance Carried forward |
5,898 198,252 |
5,159 199,036 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| Charitable activities |
||||
| Brought forward | 198,252 | 199,036 | ||
| ITsupport and | purchase ofbooks | 2,629 | 2,678 | |
| Rent | 11,250 | 15,000 | ||
| Bad debts | 634 | 5,468 | ||
| Improvements | to property | depreciation | 3,553 | 3,553 |
| Fixture and fittings depreciation | 1,905 | 2,155 | ||
| Motor vehicles | depreciation | 19,821 | 19,823 | |
| 238,044 | 247,713 | |||
| Support costs | ||||
| Governance | costs | |||
| Independent | Examination | fees | 2,880 | 2,760 |
| Total resources | expended | 240,924 | 250,473 | |
| Net income | 50,842 | 40,721 |