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

Hope Community Church (West London)

Report and Accounts Year ended 31 March 2021

1 Lamb's Passage, London EC1Y 8AB www.stewardship.org.uk

HOPE COMMUNITY CHURCH (WEST LONDON)

COMPANY INFORMATION

FOR THE YEAR ENDED 31 MARCH 2021

Directors / trustees Paul Anduuru (resigned December 2021)
John Boardman
Samantha Butler
Christopher Donnellan
Philip Edwards
Esther Jones (deceased 9 November 2020)
Florence Mabwa (appointed 26 October 2020)
Lourdes Outen (appointed 18 November 2020)
Acting treasurer Stephen Kophamel
Pastor Paul Anduuru
Governing Document Memorandum and Articles of Association dated 22 November 2005
Company Registration Number 05631679
Charity Registration Number 1112694
Registered Office and Hope Christian Centre
Principal Address 184 Horsenden Lane South
Perivale
Greenford
Middlesex UB6 7NT
Independent Examiner Ajay Rajani FCIE
Stewardship
1 Lamb's Passage
London
EC1Y 8AB
Bankers Santander UK
Business Banking Centre
Abbey National House
301 St Vincent Street
Glasgow G2 5HN
Contents Page
Company Information 1
Trustees' Report 2-4
Independent Examiner's Report 5
Statement of Financial Activities 6
Balance Sheet 7
Notes to the Accounts 8-13
Detailed Statement of Financial Activities with Comparatives 14

Page 1

HOPE COMMUNITY CHURCH (WEST LONDON)

TRUSTEES' REPORT

(INCORPORATING THE DIRECTORS' REPORT)

FOR THE YEAR ENDED 31 MARCH 2021

The trustees, who are the charitable company's directors for the purposes of company law, have pleasure in submitting their report and the accounts for the year.

Objects of the charity

The charity is a charitable company and is governed by its memorandum and articles of association. The objects of the charity, as set out in the governing document, are:

Hope Community Church (West London) seeks to give glory to God and serving the community locally and at large for His Kingdom. Our priorities are:-

Our objective is to reach out effectively with the message of salvation and to offer hope, care and support to those that need help in society. To achieve this, we will provide activities and social endeavour focused on our West London area with particular emphasis on the disadvantaged, sick and poor and support and encourage missionary initiatives with which we have a direct involvement around the world.

Our desire is to continually broaden and increase our Christian impact on the communities in which we live and work and as a Christian organisation, we bear the responsibility of showing the love of God for his people, but most especially, for the needy.

Summary of the charity's main activities and achievements

Hope Community Church continued to serve the poor people of communities within West London and overseas. In planning activities, the trustees have applied the guidance on public benefit issued by the Charity Commission.

The following activities are facilitated during the year:

For part of the year some of these organisations could not meet due to Covid retrictions but these have mainly resumed now.

Most the charity's activities are undertaken by volunteers and the charity could not operate effectively without their efforts.

Covid 19 also played its part in restricting church services whereby the church closed for a period and church services went on-line. Gradually in person services have returned but on-line continues for those who cannot attend.

Page 2

HOPE COMMUNITY CHURCH (WEST LONDON) TRUSTEES' REPORT CONTINUED

Structure, Governance and Management

Responsibility for setting policy and for making operating decisions rests with the trustees who meet regularly to monitor the activities of the charity. The trustees consult with the charity's spiritual leadershp team when they go through the process of recruiting and appointing new trustees. New trustees are appointed by the existing trustees, by a majority vote.

The church's spiritual leadership team comprise Paul Anduuru and Florence Mabwa and they are advised by Philip Edwards. Paul Anduuru and Philip Edwards have served as trustees since 1 April 2019. Everyone on the spiritual leadership team served voluntarily until September 2020; in September Paul Anduuru was employeed as the church's pastor. The spiritual leadershp team prayerfully set the vision for the church and determine how the church should go about encouraging the spiritual growth of those that participate in the church's activities. They, along with other invited speakers, also preach at the church's Sunday services.

Financial review

During the year income fell by £3,551 to £60,045, and expenditure increased by £8,164 to £75,258. As a resut the charity has reported a deficit this year of £15,213 (2020: £3,498) and net assets have fallen by that amount to £74,151.

This year's expenditure includes a non-cash charge of £20,982 for depreciation. Once this is added back, the charity generated cash of £5,769 from its activities and the charity has ended the year with net current assets of £16,722 (2020: £10,953). This included cash of £5,468, of which £3,496 was unrestricted.

Reserves policy

The trustees have determined that the charity should aim to hold unrestricted cash of no less than £10,000 so that the charity could continue to operate should income and / or expenditure vary adversely. At the year end, the charity held unrestricted cash of £3,496; the trustees are taking measures to move closer to their stated target over the coming year.

Though the charity's financial position continued to improve, the charity held relatively little unrestricted cash at the year-end and trustees continue to monitor income and expenditure closely. Should the need arise, the trustees believe that steps could be taken to reduce expenditure and that supporters would be willing to provide additional financial assistance. For these reasons, the trustees are satisfied that the charity will be able to continue to operate for at least the next 12 months and these financial statements have been prepared on a going concern basis.

Key risks and uncertainties

The charity is exposed to various risks - be they operational, financial or reputational. The trustees review the charity's activities regularly to identify significant risks and, where possible, they take appropriate measures to mitigate those risks. As referred to above, the charity has relatively modest reserves and the charity is vulnerable to fluctuations in income. To address this risk, steps are being taken to try to increase reserves.

Page 3

HOPE COMMUNITY CHURCH (WEST LONDON)

TRUSTEES' REPORT CONTINUED

Responsibilities of the trustees

The trustees are responsible for preparing the trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

Company law requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of the affairs of the charitable company as at the balance sheet date and of its incoming resources and application of resources, including income and expenditure, for the financial year. In preparing these financial statements, the trustees are required to:

  1. select suitable accounting policies and apply them consistently;

  2. observe the methods and principles in the Charities SORP;

  3. make judgements and estimates that are reasonable and prudent;

  4. state whether the applicable accounting standards have been followed, subject to any material departures

disclosed and explained in the financial statements; and

  1. prepare the financial statements on a going concern basis unless it is inappropriate to presume that the

charity will continue in operation.

The trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Approval

This report, which has been prepared in accordance with the provisions of the Companies Act 2006 relating to small companies, was approved by the trustees signed on their behalf by:

CHRISTOPHER DONNELLAN Trustee

Date: 19 December 2021

Page 4

INDEPENDENT EXAMINER'S REPORT

TO THE TRUSTEES OF

HOPE COMMUNITY CHURCH (WEST LONDON) ('the Company')

I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 March 2021 on pages 6 to 14 following, which have been prepared on the basis of the accounting policies set out on pages 8 and 9.

Responsibilities and basis of report

As the charity’s trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’).

Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act.

Independent examiner’s statement

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:

  1. accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or

  2. the accounts do not accord with those records; or

  3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair' view which is not a matter considered as part of an independent examination; or

  4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

I would draw attention to Note 6 'Analysis of staff costs' where it is noted that a trustee was employed when this was not permitted by the governing document. To rectify this, we have been advised that the trustee concerned has recently resigned as a trustee.

I have no other concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the financial statements to be reached.

Ajay Rajani FCIE Stewardship 1 Lamb's Passage London EC1Y 8AB

Date: 20 December 2021

Page 5

HOPE COMMUNITY CHURCH (WEST LONDON)

STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT

FOR THE YEAR ENDED 31 MARCH 2021

Note
INCOME AND ENDOWMENTS FROM:
Donations and legacies
3
Charitable activities
4
Total income and endowments
EXPENDITURE ON:
Charitable activities:
5
Total expenditure
Net income/(expenditure)
Transfers between funds
11
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
11
Unrestricted
Funds
£
58,745
-
58,745
73,437
73,437
(14,692)
(618)
(15,310)
87,489
72,179
Restricted
Funds
£
163
1,138
1,300
1,821
1,821
(521)
618
96
1,875
1,972
Total
Funds
2021
£
58,908
1,138
60,045
75,258
75,258
(15,213)
-
(15,213)
89,364
74,151
Total
Funds
2020
£
60,323
3,273
63,596
67,094
67,094
(3,498)
-
(3,498)
92,863
89,364

The statement of financial activities includes all gains and losses recognised in the year.

All income and expenditure derive from continuing operations.

The statement of financial activities also complies with the requirements for an income and expenditure account required by the Companies Act 2006.

The notes on page 8-14 form part of these accounts.

Page 6

HOPE COMMUNITY CHURCH (WEST LONDON)

BALANCE SHEET

FOR THE YEAR ENDED 31 MARCH 2021

Note
FIXED ASSETS
Tangible assets
7
CURRENT ASSETS
Debtors
8
Cash at bank and in hand
9
CREDITORS: Amounts falling
due within one year
10
Net current assets / (liabilities)
TOTAL NET ASSETS
FUND BALANCES
11
Unrestricted Funds
Restricted Funds
Unrestricted
Funds
£
57,429
13,114
3,496
16,610
1,860
14,750
72,179
72,179
-
72,179
Restricted
Funds
£
-
-
1,972
1,972
-
1,972
1,972
-
1,972
1,972
Total
Funds
2021
£
57,429
13,114
5,468
18,582
1,860
16,722
74,151
72,179
1,972
74,151
Total
Funds
2020
£
78,411
13,013
4,740
17,753
6,800
10,953
89,364
87,489
1,875
89,364

The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2021.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2021 in accordance with Section 476 of the Companies Act 2006 however, in accordance with Section 145 of the Charities Act 2011, the accounts have been examined by an independent examiner and their report has been included in these financial statements.

The directors (who are the charitable company's trustees for the purposes of charity law) acknowledge their responsibilities for:

The financial statements have been prepared in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

The financial statements were approved by the Board of Directors and signed on its behalf by:

CHRISTOPHER DONNELLAN Trustee

Date: 19 December 2021

Company number: 05631679

The notes on page 8-14 form part of these accounts.

Charity number: 1112694

Page 7

HOPE COMMUNITY CHURCH (WEST LONDON)

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

1 Statutory Information

The charity is a charitable company limited by guarantee and is incorporated in the United Kingdom. The company's registered number and registered office address can be found on the Company Information page.

2 Accounting Policies

These financial statements are prepared on a going concern basis, under the historical cost convention.

These financial statements have been prepared in accordance with the "Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) ("the Charities SORP"), with the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland ("FRS 102"), with the Companies Act 2006 and with the Charities Act 2011. The charity meets the definition of a public benefit entity as set out in FRS 102.

The principles adopted in the preparation of the financial statements are set out below.

a) Going concern

The trustees (who are the charitable company's directors for the purposes of company law) have assessed whether the use of the going concern basis is appropriate and have considered possible events or conditions that might cast significant doubt on the ability of the charity to continue as a going concern. The trustees have made this assessment for a period of at least one year from the date of approval of the financial statements. In particular the trustees have considered the charity's forecasts and projections and the possible implications should projected income and / or expenditure vary unexpectedly. The trustees note that the charity held relatively little unrestricted cash at the year-end and they continue to monitor income and expenditure closely. Should the need arise, the trustees believe that steps could be taken to reduce expenditure and that supporters would be willing to provide additional financial assistance. For these reasons, the trustees are satisfied that the charity will be able to continue to operate for at least the next 12 months and these financial statements have been prepared on a going concern basis. In making this assessment the trustees have considered how Covid-19 might affect projections.

b) Income

Income including investment income is recognised in the period in which the charity becomes entitled to receipt, the amount receivable can be measured with reasonable certainty, and receipt is probable. For the most part, income is generally recognised when it is received. Income is only deferred when the charity has to fulfil conditions before becoming entitled to it or where the donor has specified that the income is to be expended in a future period.

Income from donations and legacies includes recoverable gift aid, which is recognised when the related donation is received. At the balance sheet date any gift aid due from, or to HM Revenue & Customs (where gift aid has been over claimed), is shown as a debtor or creditor.

The charity relies on volunteers to carry out many of its activities, in particular the running of a cafe. However, in accordance with the SORP, the value of these services has not been included in these financial statements as they cannot be reliably measured.

Income from charitable activities represents income receivable from goods, services and facilities supplied in furtherance of the charity's charitable objects. It includes income from a café run by the charity and from making the charity's facilities to others.

c) Expenditure

Expenditure, including irrecoverable VAT, is recognised when it is incurred or, if earlier, when a legal or constructive obligation for a payment arises provided that it is probable that settlement will be required and the amount of the obligation can be measured reliably.

The charity makes grants to other institutions and individuals to further its charitable objectives. Grants payable are recognised as constructive obligations arise, which is generally when the charity expresses a commitment to the recipient that can be measured reliably and then only to the extent that any conditions associated with the grant are outside of the control of the charity.

Governance costs, which are included in expenditure on charitable activities but are identified separately in the notes to the accounts, includes costs associated with the independent examination of the financial statements, compliance with constitutional and statutory requirements and any other expenditure incurred on the strategic management of the charity.

d) Fund accounting

Page 8

HOPE COMMUNITY CHURCH (WEST LONDON)

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

2 Accounting Policies continued

e) Tangible fixed assets

Items purchased or donated for the charity's own use are capitalised when the cost of purchased items, or the fair value of donated items, is more than £1,000 and the item is expected to benefit the charity over more than one accounting period. Depreciation is charged on a straight line basis so as to write down the value of each asset to its estimated residual value (if any) over its expected useful economic life. To achieve this objective the following rates of depreciation are charged:

Leasehold improvements Over the lease term or, if shorter, expected useful life Equipment Over 3 to 7 years

The carrying values of tangible fixed assets are reviewed for impairment in periods when events or changes in circumstances indicate that the carrying value may not be recoverable.

f) Leased assets

Leases which do not transfer substantially all the risks and rewards of ownership to the charity are classified as operating leases. Operating lease payments are recognised as an expense on a straight-line basis over the lease term (unless another systematic basis is more representative of use).

g) Taxation

The company is a registered charity; it has taken advantage of the various reliefs from taxation available to charities and no tax is payable on the charity's income.

h) Financial instruments

The charity's financial assets and financial liabilities all qualify as basic financial instruments, as defined by FRS102. Except for loans, creditors and debtors are measured at their expected settlement value (normally the amount of cash that the charity expects to pay or receive). The charity recognises liabilities for the principal of those loans that remains outstanding at the year end (i.e. the liabilities exclude any interest chargeable on the loans in future years).

i) Critical accounting estimates and areas of judgement

The trustees do not consider that there are any material sources of estimation or uncertainty at the balance sheet date that could result in a material adjustment to the carrying values of assets and liabilities in the next reporting period.

3 Donations and legacies

ations and legacies
Donations of cash and similar
Income tax recoverable
me from charitable activities
Income from Café
Income from use of facilities
Unrestricted
Funds
£
48,431
10,314
58,745
Unrestricted
Funds
£
-
-
-
Restricted
Funds
£
130
33
163
Restricted
Funds
£
928
210
1,138
Total
2021
£
48,561
10,346
58,908
Total
2021
£
928
210
1,138
Total
2020
£
50,060
10,263
60,323
Total
2020
£
1,714
1,560
3,273

4 Income from charitable activities

Page 9

HOPE COMMUNITY CHURCH (WEST LONDON)

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

5 Charitable expenditure

a
Costs incurred directly on specific activities
Honorariums, sub-contractors, salaries and volunteer costs
Buildings, rental and equipment costs
Other church ministry and meeting costs
Café consumables and direct costs
Grants payable
(note 5c)
b
Costs incurred on support & administration
Governance costs
Independent examiner's fee for preparing
and examining the accounts
Office administration
Depreciation
Professional fees
Total expenditure
Unrestricted
Funds
£
10,578
33,848
950
-
-
45,376
1,860
3,550
20,982
1,669
28,061
73,437
Restricted
Funds
£
-
655
-
1,166
-
1,821
-
-
-
-
-
1,821
Total
2021
£
10,578
34,503
950
1,166
-
47,197
1,860
3,550
20,982
1,669
28,061
75,258
Total
2020
£
1,400
35,719
556
1,104
680
39,460
1,920
3,683
20,982
1,050
27,635
67,094

In addition to the fees payable for the preparation and examination of the accounts, the charity paid Stewardship £90 (2020: £90) for consultancy services and £465 (2020: £nil) for payroll bureau services.

c Grants payable

Grants for UK and overseas mission
The comparatives for the previous year are as follows:
Grants for UK and overseas mission
Institutions
£
-
-
Institutions
£
680
680
Individuals
£
-
-
Individuals
£
-
-
2021
£
-
-
2020
£
680
680

6 Analysis of staff costs, the cost of key management personnel and trustee remuneration and expenses

The charity has had one employee since September 2020; the charity did not have any employees in the previous year. Nearly all of the charity's activities are carried out by volunteers.

No staff received salaries at a rate of more than £60,000 per annum.

The charity's key management comprise the trustees and the key staff named on the Company Information page. Total employment benefits payable to key management for the year were as follows:

Other Employer
Wages & employment pension 2021
salaries benefits contributions £
Paul Anduuru, who is a trustee 8,625 - 228 8,853

No employment benefits were paid to key management in the previous year.

Paul Anduuru served as church leader and received the above payments for serving in that capacity, not for serving as trustee. It has come to light that the charity's governing document does not permit the charity to employee trustees. To rectify this breach of the governing document, Paul Anduuru has recently resigned as a trustee.

Page 10

HOPE COMMUNITY CHURCH (WEST LONDON)

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

7 Tangible fixed assets

Tangible fixed assets
Cost
At 1 April 2020
Additions
At 31 March 2021
Accumulated depreciation
At 1 April 2020
Charge for the year
At 31 March 2021
Net book value
At 31 March 2021
At 31 March 2020
Leasehold
Improvements
£
125,530
-
125,530
47,119
20,982
68,101
57,429
78,411
Equipment
& fittings
£
10,336
-
10,336
10,336
-
10,336
-
-
Café
Equipment
£
10,700
-
10,700
10,700
-
10,700
-
-
Total
2021
£
146,566
-
146,566
68,155
20,982
89,137
57,429
78,411
8
Debtors
Tax recoverable
Prepayments and accrued income
9
Cash at Bank and in Hand
Cash at bank with immediate access
Petty cash
10
Creditors: liabilities falling due within one year
Accrued expenses
Loans from members
2021
£
5,614
7,500
13,114
2021
£
5,461
7
5,468
2021
£
1,860
-
1,860
2020
£
5,513
7,500
13,013
2020
£
4,596
143
4,740
2020
£
1,800
5,000
6,800

During the year the charity repaid an interest free, unsecured, loan of £5,000 received from a member in the previous year.

Page 11

HOPE COMMUNITY CHURCH (WEST LONDON)

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

11 Funds

During the year the movements in the charity's funds were as follows:

During the year the movements in the charity's funds were as follows:
Opening Incoming Outgoing Transfers Closing
balance resources resources in the year balance
2021 2021 2021 2021 2021
£ £ £ £ £
Restricted funds
Building fund - 37 (655) 618 -
Café fund 1,875 1,200 (1,166) - 1,909
Other small restricted funds - 63 - - 63
1,875 1,300 (1,821) 618 1,972
Unrestricted Funds 87,489 58,745 (73,437) (618) 72,179
Aggregate of funds 89,364 60,045 (75,258) - 74,151

Analysis of net assets by fund

The assets and liabilities of the various funds were as follows:

assets and liabilities of the various funds were as follows:
Fixed assets
Debtors
Cash at bank and in hand
Current liabilities
Unrestricted
funds
£
57,429
13,114
3,496
(1,860)
72,179
Restricted
funds
£
-
-
1,972
-
1,972
2021
£
57,429
13,114
5,468
(1,860)
74,151

In the previous year the movements in the charity's funds were as follows:

Restricted funds
Building fund
Café fund
Unrestricted Funds
Aggregate of funds
Opening
balance
2020
£
-
-
-
92,863
92,863
Incoming
resources
2020
£
3,409
3,273
6,682
56,914
63,596
Outgoing
resources
2020
£
(2,582)
(1,398)
(3,980)
(63,114)
(67,094)
Transfers
in the year
2020
£
(826)
-
(826)
826
-
Closing
balance
2020
£
-
1,875
1,875
87,489
89,364

Analysis of net assets by fund

In the previous year, the assets and liabilities of the various funds were as follows:

e previous year, the assets and liabilities of the various funds were as follows:
Fixed assets
Debtors
Cash at bank and in hand
Current liabilities
Unrestricted
funds
£
78,411
13,013
2,864
(6,800)
87,489
Restricted
funds
£
-
-
1,875
-
1,875
2020
£
78,411
13,013
4,740
(6,800)
89,364

Page 12

HOPE COMMUNITY CHURCH (WEST LONDON)

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

11 Funds continued

The charity's restricted funds comprise:

12 Operating lease commitments

The charity has an operating lease for its property. The minimum amounts payable (until the next break clause and ignoring the potential effect of future rent reviews) in respect of this lease is as follows:

potential effect of future rent reviews) in respect of this lease is as follows:
Within one year
Between one and five years
Payments falling due:
2021
£
30,000
52,500
82,500
2020
£
30,000
82,500
112,500

During the year the charity was charged £30,000 (2020: £30,000) for its operating lease.

13 Transactions with related parties

During the year the charity:

Except for the reimbursement of expenses incurred when acting as agent for the charity, no expenses (2020: £nil) were paid to, or for, the trustees.

There have been no other transactions with related parties during the year.

14 Members

Each member of the company commits to contribute if the charity is wound up an amount of £10.

Page 13

HOPE COMMUNITY CHURCH (WEST LONDON)

DETAILED STATEMENT OF FINANCIAL ACTIVITIES WITH COMPARATIVES

FOR THE YEAR ENDED 31 MARCH 2021

Note
INCOME AND ENDOWMENTS FROM:
Donations and legacies
3
Charitable activities
4
Total income and endowments
EXPENDITURE ON:
Charitable activities:
5
Total Expenditure
Net income/(expenditure)
Transfers between funds
11
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
11
Unrestricted
Funds
2021
£
58,745
-
58,745
73,437
73,437
(14,692)
(618)
(15,310)
87,489
72,179
Restricted
Funds
2021
£
163
1,138
1,300
1,821
1,821
(521)
618
97
1,875
1,972
Total
Funds
2021
£
58,907
1,138
60,045
75,258
75,258
(15,213)
-
(15,213)
89,364
74,151
Unrestricted
Funds
2020
£
56,914
-
56,914
63,114
63,114
(6,200)
826
(5,374)
92,863
87,489
Restricted
Funds
2020
£
3,409
3,273
6,682
3,980
3,980
2,702
(826)
1,875
-
1,875
Total
Funds
2020
£
60,323
3,273
63,596
67,094
67,094
(3,498)
-
(3,498)
92,863
89,364

Page 14