| P~ae | |
|---|---|
| Trustees Annual Report | 1-15 |
| Independent Examiner's Report |
16 |
| Statement ofFinancial Activities | 17 |
| Statement ofFinancial Position | |
| Notes to the Financial Statements | 19-31 |
| 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. |
| Priorit | area | How | How | we | we | will | will | 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 |
||||||||||||||
| throughoutthe pandemic |
||||||||||||||
| As apartner ofDCC Fun &Food | ||||||||||||||
| project we supported children |
||||||||||||||
| throughout the pandemic with |
||||||||||||||
| tree 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 |
|||||||||
| Relationships | during the pandemic. |
|||||||||||||
| Source | and | secure | funding | to | Funding was also sought to |
|||||||||
| enable | friendships | and | enable home delivery of activity |
|||||||||||
| relationships | are | maintained | packs to our trainees as part o |
|||||||||||
| throughout | the | pandemic | "The Booster 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 | Afl staff returned from 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 for DCC. | ||||||||||||||
| 5 | Improving | Health | Deliver | a | comprehensive | Health | We have designed and delivered |
|||||||
| and Wellbeing | programme | to | our | a healthy lifestyles 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 | we will | we will | we will | achieve this | achieve this | achieve this | 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 | partnership with DCC and public |
|||||||
| support. | health. | ||||||||||||
| Health promotion material |
|||||||||||||
| shared to families, trainees and |
|||||||||||||
| carers. | |||||||||||||
| 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 partnership 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 | I'riendly | and | LED lighting and lofl 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 | ||||||
| (coniinned) | 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. |
| Reference | and Administrative | and Administrative | and Administrative | Details | |||
|---|---|---|---|---|---|---|---|
| Charity Registration | Numbers | 1113417 | |||||
| Company Registration |
Number: | 05484495 (England | and | Wales) | |||
| Registered | Office: | Lisa Dixon Centre | |||||
| Burt Close | |||||||
| Haswell | |||||||
| County Durham | |||||||
| DH6 2DA | |||||||
| Independent | Examiner | E.J.Hartshorne-Ferguson | BAFCA | ||||
| Bell Tindle Williamson | LLP | ||||||
| Chartered Accountants |
|||||||
| The Old Post Office | |||||||
| 63 Saville Street | |||||||
| North Shields | |||||||
| NE30 1AY | |||||||
| Eankersi | HSBC Bank pic | ||||||
| Peterlee | |||||||
| County Durham | |||||||
| SR8 1AT | |||||||
| External Advisors: | Peninsula Business |
Services | |||||
| Directors and Trustees: |
| Key Management | Personnel | Haswell and District Mencap: | Trustees' | and Directors |
|---|---|---|---|---|
| Elected Trustees: | Ms Sophie Brown | |||
| David Jackson | ||||
| Ms Elizabeth Willis | ||||
| William Robert McCafferty | ||||
| Ms Cheryl Overton | ||||
| Mrs Karen Buck | (Appointed 31stJanuary 2022) | |||
| Key Management | Personnel | Haswett and District Mencap: | Management | |
| President: | Keith Tweddle | |||
| Secretary: | Mrs Jean Dixon MBE | |||
| ChiefExecutives | Mrs Hayley Jean Hood |
| Unrestricted | Restricted | ||||
|---|---|---|---|---|---|
| Funds | Funds | 2022 | 2021 | ||
| Note | g | g | g | ||
| INCOME | |||||
| Donations and Legacies |
25,188 | 12,747 | 37,935 | 230,590 | |
| Income from Charitable Activities |
132,418 | 132,418 | 185,942 | ||
| Activities for Generating Funds |
37,830 | 37,830 | 25,971 | ||
| TOTAL INCOMING RESOURCES | 195,436 | 12,747 | 208,183 | 442,503 | |
| EXPENDITURE | |||||
| Cost ofRaising Funds | 6 | (6,701) | (6,701) | (1,132) | |
| Expenditure on Charitable Actndties |
7 | (235,051) | (47,353) | (282,404) | (266,381) |
| TOTAL EXPENDITURE | (241,752) | (47,353) | (289,105) | (267,513) | |
| NET EXPENDITURE AND NET | |||||
| MOVEMENT IN FUNDS FOR THK | |||||
| YEAR | (46,316) | (34,606) | (80,922) | 174,990 | |
| RECONCILIATION OF FUNDS |
|||||
| Transfer Between Funds | 16 | 45,049 | (45,049) | ||
| Total Funds Brought Forward | 211,363 | 425,990 | 637,353 | 462,363 | |
| TOTAL FUNDS AT 31STMARCH 2022 | 16 | 210,096 | 346,335 | 556,431 | 637,353 |
| STATEMENT OF | FINANCIAL | POSITION AS A | T 31STM | ARCH 2022 | |
|---|---|---|---|---|---|
| Note | 2022 | 2021 | |||
| g | |||||
| FIXEDASSETS | 12 | 436,081 | 434,097 | ||
| CURRENT ASSETS | |||||
| Stocks | 13 | 1,800 | 2,050 | ||
| Debtors | 14 | 116,682 | 102,875 | ||
| Cash at Bank and in Hand | 14,761 | 110,867 | |||
| 133,243 | 215,792 | ||||
| CREDITORS - AMOUNTS DUK | |||||
| WITHIN ONK YEAR | 15 | (12,893) | (12,536) | ||
| NET CURRENT ASSETS | 120,350 | 203,256 | |||
| TOTAL ASSETSLESS | |||||
| CURRENT LIABILITIES | 556,431 | 637,353 | |||
| NET ASSETS | 556,431 | 637,353 | |||
| FUNDS | |||||
| Unrestricted Funds |
16 | ||||
| General Funds | 195,020 | 196,287 | |||
| Designated Funds |
15,076 | 15,076 | |||
| 210,096 | 211,363 | ||||
| Restricted Funds | 16 | 346,335 | 425,990 | ||
| 556,431 | 637,353 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | TOTAL | |||
| g | ||||||
| Grants | ||||||
| SPIED Project | 843 | 843 | ||||
| Postcode Neighbourhood | 15,502 | |||||
| RMS —Lets Get Digital |
3,849 | 3,849 | 2,000 | |||
| Believe Housing | Group | 500 | ||||
| Wit)an Charitable | Trust | 5,000 | ||||
| Groundwork UK |
500 | |||||
| St James Place | 500 | |||||
| East Durham AAP - Fun and Food Project |
3,780 | 3,780 | 4,260 | |||
| Keyfund | 45,000 | |||||
| Mencap Sports | 5,795 | |||||
| The Clothworkers | Foundation | 3,625 | ||||
| Carried Forward | 8,472 | 8,472 | 82,682 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | TOTAL | |||
| g | ||||||
| Brought Forward | 8,472 | 8,472 | 82,682 | |||
| Children In Need | 2,500 | 2,500 | 12,500 | |||
| East Durham AAP |
5,275 | |||||
| DCC Infection Prevention | 5,546 | 5,546 | 11,278 | |||
| East Durham Trust | 1,775 | 1,775 | 700 | |||
| BigLottery Fund | 47,489 | |||||
| Big Lottery Fund | 20,000 | |||||
| Local Authority Grant |
17,667 | 17,667 | 10,000 | |||
| HMRC CJRS Grants | 38,531 | |||||
| Donations - Haswell | Furniture | Enterprises | ||||
| Donations —Minibus |
Fund | 1,753 | 1,753 | 250 | ||
| Donations —Building |
Fund | |||||
| Donations - General |
222 | 222 | 1,885 | |||
| 25,188 | 12,747 | 37,935 | 230,590 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | TOTAL | |
| g | ||||
| Day Care | 125,437 | 125,437 | 24,651 | |
| Members Fees | 13 | 13 | 65 | |
| Trips and Outings | ||||
| Room Hire | 100 | |||
| Mencap Groups | ||||
| Monthly Draw | ||||
| Sundry Income | 5,000 | |||
| NCC Stability Payment | 6,968 | 6,968 | 156,126 | |
| 132,418 | 132,418 | 185,942 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | TOTAL | ||
| Shop Sales | 16,079 | 16,079 | 4,542 | ||
| Fundraising | Income | 21,751 | 21,751 | 21,429 | |
| 37,830 | 37,830 | 25,971 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | TOTAL | ||
| g | g | ||||
| Shop Purchases | 955 | 955 | 502 | ||
| Fundraising | Costs | 5,746 | 5,746 | 630 | |
| 6,701 | 6,701 | 1,132 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | TOTAL | ||
| Wages and Salaries | 114,622 | 34,315 | 148,937 | 122,145 | |
| StaffPension Contributions | 2,137 | 2,137 | 1,789 | ||
| Management Charges |
45,998 | ||||
| Rent, Rates and Water | 3,754 | 3,754 | 5,627 | ||
| Group Expenses | 3,271 | 2,000 | 5,271 | 8,498 | |
| Heat and Light | 15,055 | 15,055 | 8,619 | ||
| Leasing Charges | 12,907 | 12,907 | 12,206 | ||
| Tl'annng | 300 | 300 | 190 | ||
| Depreciation | 12,495 | 9,838 | 22,333 | 15,382 | |
| Motor and Travel Expenses | 9,347 | 200 | 9,547 | 8,475 | |
| Repairs and Maintenance | 12,666 | 500 | 13,166 | 7,988 | |
| Insurance | 4,409 | 4,409 | 4,065 | ||
| Cleaning | 7,631 | 7,631 | 6,394 | ||
| Bank Charges | 296 | 296 | 44 | ||
| Printing, Postage and Stationery |
1,800 | 1,800 | 1,883 | ||
| Telephone and Internet |
2,517 | 2,517 | 4,934 | ||
| Gifts | 275 | 275 | 99 | ||
| Licences and Subscriptions | 1,907 | 1,907 | 912 | ||
| Trainee and Volunteers | Expenses | 183 | 500 | 683 | 284 |
| Sundry Expenses | 246 | 246 | 551 | ||
| Governance Costs (See |
Below) | 25,585 | 25,585 | 12,663 | |
| Trainee Donations | (114) | ||||
| Computer Expenses |
3,648 | 3,648 | 3,869 | ||
| HMRC Interest | 62 | ||||
| (Proftt)/Loss on Disposal ofMinibus |
(6,182) | ||||
| 235,051 | 47,353 | 282,404 | 266,381 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | TOTAL | |||
| Independent | Examiner's | Fees | 2,800 | 2,800 | 2,800 | |
| Accountancy | and Bookkeeping Fees | 3,550 | 3,550 | 4,765 | ||
| Legal and Professional | Fees | 19,235 | 19,235 | 5,098 | ||
| 25,585 | 25,585 | 12,663 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| TOTAL | TOTAL | ||||
| g | g | ||||
| The net movement | in funds is stated after charging: | ||||
| Independent | Examiner's | Fees | 2,800 | 2,800 | |
| Accountancy | and | Bookkeeping Fees | 3,550 | 4,765 | |
| Operating Leases |
12,907 | 12,206 | |||
| Depreciation | ofTangible | Fixed Assets | 22,333 | 15,382 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | TOTAL | |||
| g | ||||||
| Wages and Salaries | 108,381 | 34,315 | 142,696 | 119,024 | ||
| Employer National | Insurance | Contributions | 6,241 | 6,241 | 3,121 | |
| Employer Pension | Contributions | 2,137 | 2,137 | 1,789 | ||
| 116,759 | 34,315 | 151,074 | 123,934 |
| TANGIBLE FIXED | ASSETS | ASSETS | ||||||
|---|---|---|---|---|---|---|---|---|
| ~B~~ach & |
~P~Ia | d~ | Motor | Fixtures & | ||||
| I | 1ll ' |
E~i | Vehicles | ~TO s | ~Fittin s |
Total | ||
| 8 | ||||||||
| COST | ||||||||
| As at 1 April 2021 | 548,308 | 13,804 | 46,479 | 1,763 | 103,185 | 713,539 | ||
| Additions | 6,560 | 17,757 | 24,317 | |||||
| Disposals | ||||||||
| As at 31March 2022 | 554,868 | 13,804 | 46,479 | 1,763 | 120,942 | 737 856 | ||
| DEPRECIATION | ||||||||
| As at 1 April 2021 | 144,717 | 13,804 | 22,593 | 1,727 | 96,601 | 279,442 | ||
| Charge for Year | 11,097 | 6,011 | 9 | 5,216 | 22,333 | |||
| On Disposal | ||||||||
| As at 31 March 2022 | 155,814 | 13,804 | 28,604 | 1,736 | 101817 | 301775 | ||
| NET BOOKVALUE | ||||||||
| As at 31 March 2022 | 399,054 | 17,875 | 27 | 19,125 | 436,081 | |||
| As at 31March 2021 | 403,591 | 23,886 | 36 | 6,584 | 434,097 |
| 13. | STOCKS | ||
|---|---|---|---|
| 2022 | 2021 | ||
| g | |||
| Closing Stock | 1,800 | 2,050 | |
| 14. | DEBTORS | ||
| 2022 | 2021 | ||
| Operating Debtors |
760 | 1,406 | |
| Haswell Catering Services Limited | 86,282 | 61,351 | |
| The Hive @Haswell Limited | 29,640 | 38,825 | |
| Value Added Tax | 1,293 | ||
| 116,682 | 102,875 |
| CREDITORS | |||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| Fund | Fund | 2022 | 2021 | ||||
| g | g | ||||||
| Amounts due within |
one year:- | ||||||
| Bank Overdraft | 740 | 740 | |||||
| Operating Creditors |
3,734 | 3,734 | 7,570 | ||||
| Accruals &Deferred | Income | 3,288 | 3,288 | 3,610 | |||
| PAYE/NIC | 4,342 | 4,342 | 1,356 | ||||
| Value Added Tax | |||||||
| Other Creditors | 789 | 789 | |||||
| 12,893 | 12,893 | 12,536 | |||||
| STATEMENT OF FUNDS | |||||||
| Balance | Transfers | Balance | |||||
| ~1stA ril | Between | 31stMarch | |||||
| 2021 | Income | ~Ex ended | Funds | 2022 | |||
| Restricted Funds | |||||||
| Coalfields Regeneration |
|||||||
| Trust (1) | 129,356 | (3,496) | 125,860 | ||||
| Coalfields Regeneration |
|||||||
| Trust (2) | 31,435 | (706) | 30,729 | ||||
| Urban H | 160,653 | (4,698) | 155,955 | ||||
| Strategic Health | 34,729 | (938) | 33,791 | ||||
| Postcode Neighbourhood | 15,502 | (15,502) | |||||
| Believe Housing Group |
500 | (500) | |||||
| Keyfund | 45,000 | (20,000) | (25,000) | ||||
| East Durham Trust AAP |
5,275 | (4,577) | (698) | ||||
| East Durham Trust |
700 | (700) | |||||
| BigLottery Fund | 2,840 | (2,840) | |||||
| SPIEDProject | 843 | (843) | |||||
| RMS —Lets Get Digital | 3,849 | (3,849) | |||||
| East Durham AAP |
- Fun | ||||||
| and Food Project | 3,780 | (3,780) | |||||
| Children In Need |
2,500 | (2,500) | |||||
| East Durham Trust |
1,775 | (1,775) | |||||
| 425,990 | 12,747 | (47,353) | (45,049) | 346,335 | |||
| Unrestricted Funds |
|||||||
| Designated | |||||||
| Rainbow Fountain Appeal | 15,076 | 15,076 | |||||
| Unrestricted Funds |
|||||||
| General | |||||||
| General Funds | 196,287 | 195,436 | (241,752) | 45,049 | 195,020 | ||
| 637,353 | 208,183 | (289,105) | 556,431 |
| Unrestricted | Restricted | ||
|---|---|---|---|
| Funds | Funds | TOTAL | |
| g | |||
| Tangible Fixed Assets | 89,746 | 346,335 | 436,081 |
| Current Assets | 133,243 | 133,243 | |
| Current Liabilities | (12,893) | (12,893) | |
| Net Assets at 31stMarch 2022 | 210,096 | 346,335 | 556,431 |
| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | 2022 | 2021 | ||||
| INCOME | |||||||
| Grants Receivable | 5,546 | 12,747 | 18,293 | 179,924 | |||
| Shop Sales | 16,079 | 16,079 | 4,542 | ||||
| Donations —General |
1,975 | 1,975 | 2,135 | ||||
| Donations - Haswell | Furniture | Enterprises | |||||
| Fundraising Income |
21,751 | 21,751 | 21,429 | ||||
| Members Fees | 13 | 13 | 65 | ||||
| Day Care | 125,437 | 125,437 | 24,651 | ||||
| Room Hire | 100 | ||||||
| Sundry Income | 5,000 | ||||||
| NCC Stability Payments | 6,968 | 6,968 | 156,126 | ||||
| Local Authority Grant |
17,667 | 17,667 | 10,000 | ||||
| HMRC CJRS Grants | 38531 | ||||||
| 195436 | 12747 | 208 183 | 442 503 | ||||
| EXPENDITURE | |||||||
| Shop Purchases | 955 | 955 | 502 | ||||
| Fundraising Costs |
5,746 | 5,746 | 630 | ||||
| Group Expenses | 3,271 | 2,000 | 5,271 | 8,498 | |||
| Wages and Salaries | 114,622 | 34,315 | 148,937 | 122,145 | |||
| Staff Pension Contributions |
2,137 | 2,137 | 1,789 | ||||
| Management Charges |
45,998 | ||||||
| Rent, Rates and Water | 3,754 | 3,754 | 5,627 | ||||
| Leasing Charges | 12,907 | 12,907 | 12,206 | ||||
| Heat and Light | 15,055 | 15,055 | 8,619 | ||||
| Telephone and Internet |
2,517 | 2,517 | 4,934 | ||||
| Repairs and Maintenance | 12,666 | 500 | 13,166 | 7,988 | |||
| Printing, Postage and |
Stationery | 1,800 | 1,800 | 1,883 | |||
| Insurance | 4,409 | 4,409 | 4,065 | ||||
| Motor and Travel Expenses | 9,347 | 200 | 9,547 | 8,475 | |||
| Legal and Professional | Fees | 19,235 | 19,235 | 5,098 | |||
| Accountancy and Bookkeeping |
3,550 | 3,550 | 4,765 | ||||
| Independent Examiner's |
Fees | 2,800 | 2,800 | 2,800 | |||
| Bank Charges | 296 | 296 | 44 | ||||
| Cleaning | 7,631 | 7,631 | 6,394 | ||||
| Gifis | 275 | 275 | 99 | ||||
| Licences and Subscriptions | 1,907 | 1,907 | 912 | ||||
| Training | 300 | 300 | 190 | ||||
| Sundry Expenses | 246 | 246 | 551 | ||||
| Trainee and Volunteers | Expenses | 183 | 500 | 683 | 284 | ||
| Depreciation | 12,495 | 9,838 | 22,333 | 15,382 | |||
| Computer Expenses |
3,648 | 3,648 | 3,869 | ||||
| Trainee Donations | (114) | ||||||
| Profit/Loss on Disposal |
ofMinibus | (6,182) | |||||
| HMRC Interest | 62 | ||||||
| 241,752 | 47 353 | 289,105 | 267513 | ||||
| (DEFICIT)/SURPLUS | FOR THE YEAR | 46,316 | ~34.6063 | ~80.9» | 374990 |