| ~Pa e | |
|---|---|
| Trustees Annual Report |
1-15 |
| Independent Examiner's Report |
16 |
| Statement ofFinancial Activities | 17 |
| Statement ofFinancial Position | 18 |
| Notes to the Financial Statements |
19-31 |
| Thefollowing page does notform part ofthefinancial statements |
| Priori | area | How we will | How we will | achieve | achieve | this | Evidence | Date achieved | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reducing | stigma | and | Positively | promote | and | focus | on | We actively promote ability |
on | Ongoing. | ||
| discrimination | "ability" | via | social | media | our social media channels. | |||||||
| channels. | ||||||||||||
| Grow and |
develop | our | social | Our social media following |
has | Ongoing. | ||||||
| media presence |
to | promote | our | increased throughout the |
year | |||||||
| work. | and we now have an Instagram |
|||||||||||
| page with a growing following. |
| Priori | area | How | How | we will | we will | we will | we will | achieve this | achieve this | achieve this | achieve this | Evidence | Date achieved | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Social Care | Design | and | implement | a | new | During the year we launched |
||||||||
| daycare | offer | to | include | new | Activmgs — a health and well- |
|||||||||
| features | to | meet | the needs of the | being project. | ||||||||||
| people we | serve. | |||||||||||||
| Source | and | secure | funding | to | Funding was secured to provide |
|||||||||
| develop | a digital | offer. | each trainee with an iPad. Work |
|||||||||||
| has started on our Lets Get |
||||||||||||||
| Digital training. | ||||||||||||||
| Increase | food | support | to | In partnership with Feeding |
||||||||||
| vulnerable | families | Families we provided support to |
||||||||||||
| vulnerable households |
||||||||||||||
| throughout the pandemic |
||||||||||||||
| As apartner ofDCC Fun &Food | ||||||||||||||
| project we supported children |
||||||||||||||
| throughout the pandemic with |
||||||||||||||
| free activities and food to tackle |
||||||||||||||
| holiday hunger. | ||||||||||||||
| We linked with DCC Adult |
||||||||||||||
| Social Care and Health Team to |
||||||||||||||
| provide food parcels to adults |
||||||||||||||
| with a learning disability. |
||||||||||||||
| Provide | continuous | signposting | to | We partnered with East Durham |
||||||||||
| families | requiring | additional | Trust, Feeding Families and |
|||||||||||
| sUpport. | Durham County Carers Support |
|||||||||||||
| to enhance support provision. | ||||||||||||||
| Supporting | Ensure | that | a | remote | offer is in | Our lets get digital project |
||||||||
| Friendships | and | place to | remain | connected. | enabled us to work with families |
|||||||||
| Relaiionships | during the pandemic. |
|||||||||||||
| Source | and | secure | funding | to | Funding was also sought to |
|||||||||
| enable | &iendships | and | enable home delivery of activity |
|||||||||||
| relationships | are | maintained | packs to our trainees as part o |
|||||||||||
| throughout | the | pandemic | "TheBooster Bus Project". |
| Priori | area | How | How | we | we | will achieve this | will achieve this | will achieve this | will achieve this | will achieve this | Evidence | Date achieved | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Employment | and | Secure | and | sustain | ALL current | All staff returned trom furlough |
|||||||
| Benefits | roles | within | the | charity | and | at their contracted hours. | |||||||
| subsidiary | companies. | ||||||||||||
| Redeploy | and | retrain | employees | Staff were retrained and re- |
|||||||||
| to meet | business | needs. | deployed during the pandemic |
||||||||||
| and supported the emergency |
|||||||||||||
| res onse forDCC. | |||||||||||||
| Improving | Health | Deliver | a | comprehensive | Health | We have designed and delivered |
|||||||
| and Wellbeing | programme | to | our | a healthy lifestyle project to our |
|||||||||
| trainees. | trainees. | ||||||||||||
| We have adapted our menus to |
|||||||||||||
| provide "light bites & healthy |
|||||||||||||
| options". | |||||||||||||
| Funding was secured to develop |
|||||||||||||
| an Activm8s project to offer our | |||||||||||||
| trainees access to a range o |
|||||||||||||
| different sports and wellbeing |
|||||||||||||
| opportunities. | |||||||||||||
| Daily seated exercise was |
|||||||||||||
| introduced to the rota to support |
|||||||||||||
| mobility post-pandemic. | |||||||||||||
| A partnership was formed with |
|||||||||||||
| Great Annual Savings who |
|||||||||||||
| provide sport coaches to assist |
|||||||||||||
| with our Activm8s project. | |||||||||||||
| Actively | promote | and | train | A full risk assessment was |
|||||||||
| employees | in infection | prevention | undertaken in collaboration with |
||||||||||
| and control | measures. | staff and stakeholders to ensure a |
|||||||||||
| safe and robust re-opening. | |||||||||||||
| All staff trained in Infection |
|||||||||||||
| Prevention and Control measures |
|||||||||||||
| including Covid-specific |
|||||||||||||
| training. | |||||||||||||
| New Covid-specific policies and |
|||||||||||||
| procedures developed and |
|||||||||||||
| implemented. |
| Priority area | Priority area | How | How | How | we will achieve this | we will achieve this | we will achieve this | we will achieve this | we will achieve this | Evidence | Date achieved | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Improving | Health | New audit system introduced to |
|||||||||||
| (continued) | ensure standards are maintained. |
||||||||||||
| Develop | a winter plan | to meet | the | Winter plan developed in |
|||||||||
| needs | of the |
families | that | we | parmership with DCC and public |
||||||||
| support. | health. | ||||||||||||
| Health promotion material |
|||||||||||||
| shared to families, trainees and |
|||||||||||||
| carers. | |||||||||||||
| 6 | Early Interventions | Increase | support | to | vulnerable | In collaboration with DCC Fun |
|||||||
| families | throughout | the | pandemic. | and Food Team we provided |
|||||||||
| home activity packs and free |
|||||||||||||
| meals to vulnerable families. |
|||||||||||||
| Work in | partnership | with external | In partnership with Feeding |
||||||||||
| agencies | to provide | an | enhanced | Families we provided food |
|||||||||
| offer. | parcels to vulnerable members |
||||||||||||
| and their families across east |
|||||||||||||
| Durham. | |||||||||||||
| We supported the local primary |
|||||||||||||
| schools with meal deliveries |
|||||||||||||
| during the pandemic. |
|||||||||||||
| Diversify | delivery, | where required | We worked in connection with |
||||||||||
| in line with government | guidance. | East Durham Trusts - Supporting |
|||||||||||
| Poverty in East Durham Team to |
|||||||||||||
| provide additional activities and |
|||||||||||||
| food to vulnerable families. |
|||||||||||||
| Organisational | Source | and | secure | funding | to | We secured a full cost recovery | |||||||
| Development | further | develop | the | hive | to create | funding package for the |
|||||||
| sustainable | income | streams. | renovation of the hive including |
||||||||||
| the cellar. The renovations were |
|||||||||||||
| completed on schedule. | |||||||||||||
| Source | and | secure | funding | to | A funding package was secured |
||||||||
| make | the | premises | more | to improve our energy efficiency. | |||||||||
| environmentally | friendly | and | LED lighting and loft insulation |
||||||||||
| financially | sustainable. | was installed across both |
|||||||||||
| buildings. Externally dusk till |
|||||||||||||
| dawn LED lighting was also |
|||||||||||||
| installed. |
| Priority | area | How we | How we | will achieve this | will achieve this | will achieve this | will achieve this | Evidence | Date achieved | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Organisational | Review | business | operations | to | A robust and rigorous |
risk | |||||
| Development | ensure | that government | guidelines | assessment was conducted |
in | ||||||
| (emu(ssedj | are rigorously | enforced | to protect | collaboration with |
all | ||||||
| stakeholders | safety. | stakeholders and regularly |
|||||||||
| audited and reviewed. | |||||||||||
| New policies and procedures |
|||||||||||
| were implemented. | |||||||||||
| Staff received regular updates |
|||||||||||
| and additional training. |
|||||||||||
| The Business Continuity |
Plan | ||||||||||
| was reviewed and amended |
to | ||||||||||
| meet new demands. | |||||||||||
| Explore | and | create | opportunities | Corporate sponsorships |
and | ||||||
| for corporate | sponsorship | and | in- | partnerships were formalised |
|||||||
| kind donations. | with Barclays Bank, Veolia | and | |||||||||
| Great Annual Savings Group. |
| Charity Registration | Charity Registration | Number: | Number: | 1113417 | ||
|---|---|---|---|---|---|---|
| Company Registration | Number: | 05484495 (England | and | Wales) | ||
| Registered | Office: | Lisa Dixon Centre | ||||
| Burt Close | ||||||
| Haswell | ||||||
| County Durham | ||||||
| DH6 2DA | ||||||
| Independent | Examiner | E.J.Hartshome-Ferguson | BAFCA | |||
| Bell Tindle Williamson | LLP | |||||
| Chartered Accountants |
||||||
| The Old Post Office | ||||||
| 63 Saville Street | ||||||
| North Shields | ||||||
| NE30 1AY | ||||||
| Bankers: | HSBC Bank pic | |||||
| Peterlee | ||||||
| County Durham | ||||||
| SR8 1AT | ||||||
| External Advisors: | Peninsula Business |
Services |
| Elected Trustees: | Ms Sophie Brown | |||
|---|---|---|---|---|
| David Jackson | ||||
| Ms Elizabeth Willis | ||||
| Ms Allison Cochrane | (Resigned | 2nd June 2020) | ||
| Ms Karen Hawley | (Resigned | 2nd June 2020) | ||
| William Robert McCafferty | (Appointed | lOth July 2020) | ||
| Ms Cheryl Overton | (Appointed | 6th July 2021) | ||
| Key Management | Personnel | Haswell and District Mencap: | Management | |
| Presi dents | Keith Tweddle | |||
| Secretary: | Mrs Jean Dixon MBE | |||
| ChiefExecutive: | Mrs Hayley Jean Hood |
| Unrestricted | Restricted | ||||
|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | ||
| Note | g | g | g | g | |
| INCOME | |||||
| Donations and Legacies |
61,944 | 168,646 | 230,590 | 50,938 | |
| Income &om Charitable Activities |
185,942 | 185,942 | 133,314 | ||
| Activities for Generating Funds |
25,971 | 25,971 | 63,827 | ||
| TOTAL INCOMING RESOURCES | 273,857 | 168,646 | 442,503 | 248,079 | |
| EXPENDITURE | |||||
| Cost ofRaising Funds | 6 | (1,132) | (1,132) | (15,360) | |
| Expenditure on Charitable Activities |
7 | (177,276) | (89,105) | (266,381) | (265,981) |
| TOTAL EXPENDITURE | (178,408) | (89,105) | (267,513) | (281,341) | |
| NKT EXPENDITURE AND NET | |||||
| MOVEMKNT IN FUNDS FOR THK | |||||
| YEAR | 95,449 | 79,541 | 174,990 | (33,262) | |
| RECONCILIATION OF FUNDS |
|||||
| Transfer Between Funds | 16 | 20,000 | (20,000) | ||
| Total Funds Brought Forward | 95,914 | 366,449 | 462,363 | 495,625 | |
| TOTAL FUNDS AT 31STMARCH 2021 | 16 | 211,363 | 425,990 | 637,353 | 462,363 |
| STATEMENT OF | FINANCIAL | POSITION AS A | T 31STM | ARCH 2021 | |
|---|---|---|---|---|---|
| Note | 2021 | 2020 | |||
| g | g | ||||
| FIXEDASSETS | 12 | 434,097 | 400,383 | ||
| CURRENT ASSETS | |||||
| Stocks | 13 | 2,050 | 2,050 | ||
| Debtors | 14 | 102,875 | 93,016 | ||
| Cash at Bank and in Hand | 110,867 | 15 | |||
| 215,792 | 95,081 | ||||
| CREDITORS - AMOUNTS DUE | |||||
| WITHIN ONE YEAR | 15 | (12,536) | (33,101) | ||
| NET CURRENT ASSETS | 203,256 | 61,980 | |||
| TOTAL ASSETSLESS | |||||
| CURRENT LIABILITIES | 637,353 | 462,363 | |||
| NET ASSETS | 637,353 | 462,363 | |||
| FUNDS | |||||
| Unrestricted Funds |
16 | ||||
| General Funds | 196,287 | 80,838 | |||
| Designated Funds |
15,076 | 15,076 | |||
| 211,363 | 95,914 | ||||
| Restricted Funds | 16 | 425,990 | 366,449 | ||
| 637,353 | 462,363 |
| 2020 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | TOTAL | ||||
| g | g | g | g | ||||
| Grants | |||||||
| Durham County Council - |
Holiday Activities | 2,500 | |||||
| The Hospital ofGod at | Greatham | 2,000 | |||||
| Magic Radio | 5,100 | ||||||
| Thirteen Housing |
Group | 1,500 | |||||
| Believe Housing | 500 | ||||||
| CDCF | 5,000 | ||||||
| The Barbour Foundation | 5,000 | ||||||
| Durham County Council |
—Coach Hire | 260 | |||||
| Durham County Council |
- Christmas | 999 | |||||
| National Lottery |
250 | ||||||
| Postcode Neighbourhood | 15,502 | 15,502 | |||||
| RMS - Lets Get Digital | 2,000 | 2,000 | |||||
| Believe Housing | Group | 500 | 500 | ||||
| Willan Charitable | Trust | 5,000 | 5,000 | ||||
| Groundwork UK |
500 | 500 | |||||
| StJames Place | 500 | 500 | |||||
| East Durham AAP |
—Holiday Hunger | 4,260 | 4,260 | ||||
| Keyfund | 45,000 | 45,000 | |||||
| Mencap Sports | 5,795 | 5,795 | |||||
| The Clothworkers | Foundation | 3,625 | 3,625 | ||||
| Carried Forward | 82,682 | 82,682 | 23,109 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | TOTAL | |||
| Brought Forward | 82)682 | 82,682 | 23,109 | |||
| Children InNeed | 12,500 | 12,500 | 9,500 | |||
| East Durham AAP |
5,275 | 5,275 | ||||
| DCC Infection Prevention | 11,278 | 11,278 | ||||
| East Durham Trust |
700 | 700 | ||||
| Big Lottery Fund | 47,489 | 47,489 | ||||
| Big Lottery Fund | 20,000 | 20,000 | ||||
| Local Authority Grant |
10,000 | 10,000 | ||||
| HMRC CJRS Grants | 38,531 | 38,531 | ||||
| Donations —Haswell |
Furniture | Enterprises | ||||
| Donations - Minibus | Fund | 250 | 250 | 7,071 | ||
| Donations -Building |
Fund | 3,427 | ||||
| Donations - General | 1,885 | 1,885 | 7,831 | |||
| 61,944 | 168,646 | 230,590 | 50,938 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | TOTAL | ||
| Day Care | 24,651 | 24,651 | 119,683 | ||
| Members | Fees | 65 | 65 | 1,854 | |
| Trips and | Outings | 1,787 | |||
| Room Hire | 100 | 100 | 429 | ||
| Mencap Groups | 7,797 | ||||
| Monthly | Draw | 362 | |||
| Sundry Income | 5,000 | 5,000 | 1,402 | ||
| NCC Stability Payment | 156,126 | 156,126 | |||
| 185,942 | 185,942 | 133,314 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | TOTAL | ||
| g | g | ||||
| Shop Sales | 4,542 | 4,542 | 37,074 | ||
| Fundraising | Income | 21,429 | 21,429 | 26,753 | |
| 25,971 | 25,971 | 63,827 |
| COST OF | RAISING FUNDS | ||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Unrestricted | Restricted | TOTAL | TOTAL | ||
| g | |||||
| Shop Purchases | 502 | 502 | 6,524 | ||
| Fundraising | Costs | 630 | 630 | 8,836 | |
| 1,132 | 1,132 | 15,360 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | TOTAL | ||
| g | |||||
| Wages and Salaries | 45,794 | 76,351 | 122,145 | 146,743 | |
| StaffPension Contributions | 1,789 | 1,789 | 1,804 | ||
| Management Charges |
45,998 | 45,998 | |||
| Rent, Rates and Water | 5,627 | 5,627 | 2,546 | ||
| Group Expenses | 6,238 | 2,260 | 8,498 | 7,609 | |
| Trips and Outings | 408 | ||||
| Heat and Light | 8,619 | 8,619 | 14,967 | ||
| Leasing Charges | 12,206 | 12,206 | 14,197 | ||
| Training | 190 | 190 | 759 | ||
| Depreciation | 5,388 | 9,994 | 15,382 | 14,909 | |
| Clothing Costs | 213 | ||||
| Motor and Travel Expenses | 8,475 | 8,475 | 15,820 | ||
| Repairs and Maintenance | 7,988 | 7,988 | 4,005 | ||
| Insurance | 4,065 | 4,065 | 4,726 | ||
| Cleaning | 6,394 | 6,394 | 5,188 | ||
| Bank Charges | 44 | 44 | 460 | ||
| Printing, Postage and Stationery |
1,883 | 1,883 | 2,427 | ||
| Telephone and Internet |
4,934 | 4,934 | 4,764 | ||
| Gifts | 99 | 99 | 355 | ||
| Licences and Subscriptions | 912 | 912 | 1,408 | ||
| Advertising | 393 | ||||
| Trainee and Volunteers | Expenses | 284 | 284 | 4,056 | |
| Sundry Expenses | 551 | 551 | 337 | ||
| Governance Costs (See |
Below) | 12,663 | 12,663 | 10,330 | |
| Trainee Donations | (114) | (114) | 3,911 | ||
| Computer Expenses |
3,369 | 500 | 3,869 | 3,488 | |
| HMRC Interest | 62 | 62 | 17 | ||
| (Profit)/Loss on Disposal ofMinibus |
(6,182) | (6,182) | 141 | ||
| 177,276 | 89,105 | 266,381 | 265,981 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | TOTAL | ||||
| Independent | Examiner's | Fees | 2,800 | 2,800 | 2,800 | ||
| Accountancy | and Bookkeeping | Fees | 4,765 | 4,765 | 4,873 | ||
| Legal and Professional | Fees | 5,098 | 5,098 | 2,657 | |||
| 12,663 | 12,663 | 10,330 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| TOTAL | TOTAL | ||||
| g | |||||
| The net movement | in funds is stated after charging: | ||||
| Independent | Examiner's | Fees | 2,800 | 2,800 | |
| Accountancy | and | Bookkeeping Fees | 4,765 | 4,873 | |
| Operating Leases |
12,206 | 14,197 | |||
| Depreciation | ofTangible | Fixed Assets | 15,382 | 14,909 |
| TANGIBLE FIXED | ASSETS | ASSETS | ||||||
|---|---|---|---|---|---|---|---|---|
| ~BICh & |
~Pi | d | Motor | Fixtures & | ||||
| I | III g | ~mi | I | Vehicles | ~TO s | ~Fitttn s |
Total | |
| g | g | |||||||
| COST | ||||||||
| As at I April 2020 | 521,083 | 13,804 | 45,079 | 1,763 | 101,254 | 682,983 | ||
| Additions | 27,225 | 22,800 | 1,931 | 51,956 | ||||
| Disposals | (21,400) | (21,400) | ||||||
| As at 31March 2021 | 548,308 | 13,804 | 46,479 | 1,763 | 103,185 | 713,539 | ||
| DEPRECIATION | ||||||||
| As at 1 April 2020 | 134,165 | 13,804 | 38,237 | 1,715 | 94,679 | 282,600 | ||
| Charge for Year | 10,552 | 2,896 | 12 | 1,922 | 15,382 | |||
| On Disposal | (18,540) | (18,540) | ||||||
| As at 31March 2021 | 144,717 | 13,804 | 22,593 | 1,727 | 96,601 | 279,442 | ||
| NKT BOOKVALUE | ||||||||
| As at 31March 2021 | 403,591 | 23,886 | 36 | 6,584 | 434,097 | |||
| As at 31 March 2020 | 386,918 | 6,842 | 48 | 6,575 | 400,383 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| Closing Stock | 2,050 | 2,050 | ||
| 14. | DEBTORS | |||
| 2021 | 2020 | |||
| g | ||||
| Operating | Debtors | 1,406 | 1,184 | |
| Haswell | Catering Services Limited | 61,351 | 53,457 | |
| The Hive | @Haswell Limited | 38,825 | 38,375 | |
| Value Added Tax | 1,293 | |||
| 102,875 | 93,016 |
| 15. | CREDITORS | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| Fund | Fund | 2021 | 2020 | |||||
| g | g | g | ||||||
| Amounts due within one year:- |
||||||||
| Bank Overdratt | 1,102 | |||||||
| Operating Creditors |
7,570 | 7,570 | 9,665 | |||||
| Accruals &Deferred Income | 3,610 | 3,610 | 3,952 | |||||
| PAYE/NIC | 1,356 | 1,356 | 7,965 | |||||
| Value Added Tax | 4,476 | |||||||
| Other Creditors | 5,941 | |||||||
| 12,536 | 12,536 | 33,101 | ||||||
| 16. | STATEMENT OFFUNDS | |||||||
| Balance | Transfers | Balance | ||||||
| ~1stA | ril | Between | 31stMarch | |||||
| 2020 | Income | E~xended | Funds | 2021 | ||||
| g | ||||||||
| Restricted Funds | ||||||||
| Coalfields Regeneration |
||||||||
| Tmst (1) | 132,852 | (3,496) | 129,356 | |||||
| Coatfields Regeneration |
||||||||
| Trust (2) | 32,141 | (706) | 31,435 | |||||
| Urban II | 165,351 | (4,698) | 160,653 | |||||
| Strategic Health | 35,667 | (938) | 34,729 | |||||
| Durham County |
Council- | |||||||
| Sensory Wall | 438 | (438) | ||||||
| Postcode Neighbourhood | 15,502 | 15,502 | ||||||
| RMS —Lets Get Digital | 2,000 | (2,000) | ||||||
| Believe Housing | Group | 500 | 500 | |||||
| Willan Charitable | Trust | 5,000 | (5,000) | |||||
| Groundwork UK |
500 | (500) | ||||||
| St James Place | 500 | (500) | ||||||
| East Durham |
AAP | |||||||
| Holiday Hunger | 4,260 | (4,260) | ||||||
| Keyfund | 45,000 | 45,000 | ||||||
| Mencap Sports | 5,795 | (5,795) | ||||||
| The Clothworkers | ||||||||
| Foundation | 3,625 | (3,625) | ||||||
| Children in Need |
12,500 | (12,500) | ||||||
| East Durham AAP |
5,275 | 5,275 | ||||||
| East Durham Trust | 700 | 700 | ||||||
| BigLottery Fund | 47,489 | (44,649) | 2,840 | |||||
| BigLottery Fund | 20,000 | (20,000) | ||||||
| 366,449 | 168,646 | (89,105) | (20,000) | 425,990 | ||||
| Unrestricted Funds - Designated |
||||||||
| Rainbow Fountain | Appeal | 15,076 | 15,076 | |||||
| Unrestricted Funds - General |
||||||||
| General Funds | 80,838 | 273,857 | (178,408) | 20,000 | 196,287 | |||
| 462,363 | 442,503 | (267,513) | 637,353 |
| Unrestricted | Restricted | ||
|---|---|---|---|
| Funds | Funds | TOTAL | |
| f, | |||
| Tangible Fixed Assets | 77,924 | 356,173 | 434,097 |
| Current Assets | 145,975 | 69,817 | 215,792 |
| Current Liabilities | (12,536) | (12,536) | |
| Net Assets at 31stMarch 2021 | 211,363 | 425,990 | 637,353 |
| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | ||||
| INCOME | |||||||
| Grants Receivable | 11,278 | 168,646 | 179,924 | 32,609 | |||
| Shop Sales | 4,542 | 4,542 | 37,074 | ||||
| Donations - General | 2,135 | 2,135 | 18,329 | ||||
| Donations —Haswell |
Furniture | Enterprises | |||||
| Fundraising Income |
21,429 | 21,429 | 26,753 | ||||
| Members Fees | 65 | 65 | 1,854 | ||||
| Day Care | 24,651 | 24,651 | 119,683 | ||||
| Mencap Groups | 7,797 | ||||||
| Room Hire | 100 | 100 | 429 | ||||
| Trips and Outings | 1,787 | ||||||
| Monthly Draw |
362 | ||||||
| Sundry Income | 5,000 | 5,000 | 1,402 | ||||
| NCC Stability Payments | 156,126 | 156,126 | |||||
| Local Authority Grant |
10,000 | 10,000 | |||||
| HMRC CJRS Grants | 38,531 | 38,531 | |||||
| 273,857 | 168,646 | 442,503 | 248,079 | ||||
| EXPENDITURE | |||||||
| Shop Purchasm | 502 | 502 | 6,524 | ||||
| Fundraising Costs |
630 | 630 | 8,836 | ||||
| Group Expenses | 6,238 | 2,260 | 8,498 | 7,609 | |||
| Wages and Salaries | 45,794 | 76,351 | 122,145 | 146,743 | |||
| StaffPension Contributions | 1,789 | 1,789 | 1,804 | ||||
| Management Charges |
45,998 | 45,998 | |||||
| Rent, Rates and Water | 5,627 | 5,627 | 2,546 | ||||
| Leasing Charges | 12,206 | 12,206 | 14,197 | ||||
| Heat and Light | 8,619 | 8,619 | 14,967 | ||||
| Telephone and Internet |
4,934 | 4,934 | 4,764 | ||||
| Repairs and Maintenance | 7,988 | 7,988 | 4,005 | ||||
| Printing, Postage and |
Stationery | 1,883 | 1,883 | 2,427 | |||
| Insurance | 4,065 | 4,065 | 4,726 | ||||
| Motor and Travel Expenses | 8,475 | 8,475 | 15,820 | ||||
| Legal and Professional | Fees | 5,098 | 5,098 | 2,657 | |||
| Accountancy and Bookkeeping |
4,765 | 4,765 | 4,873 | ||||
| Independent Examiner's |
Fees | 2,800 | 2,800 | 2,800 | |||
| Bank Charges | 44 | 44 | 460 | ||||
| Cleaning | 6,394 | 6,394 | 5,188 | ||||
| Gifts | 99 | 99 | 355 | ||||
| Licences and Subscriptions | 912 | 912 | 1,408 | ||||
| Training | 190 | 190 | 759 | ||||
| Sundry Expenses | 551 | 551 | 337 | ||||
| Clothing Costs | 213 | ||||||
| Trainee and Volunteers | Expenses | 284 | 284 | 4,056 | |||
| Depreciation | 5,388 | 9,994 | 15,382 | 14,909 | |||
| Computer Expenses |
3,369 | 500 | 3,869 | 3,488 | |||
| Trips and Outings | 408 | ||||||
| Advertising | 393 | ||||||
| Trainee Donations | (114) | (114) | 3,911 | ||||
| Profit/Loss on Disposal |
ofMinibus | (6,182) | (6,182) | 141 | |||
| HMRC Interest | 62 | 62 | 17 | ||||
| 178,408 | 89,105 | 267,513 | 281,341 | ||||
| SURPLUS/(DEFICIT) | FOR THE YEAR | 95,449 | 79,541 | 174,990 | 33262 |