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

Unrestricted Unrestricted
funds funds
2021 2020
Notes 8 8
Income and endowments from:
Donations
and legacies
73,141 78,634
Charitable
activities
149,739 200,719
Other trading
activities
217
Investments 5
Other income 103,465
Total Income 326,345 279,575
Raising funds 8 268,234 301,573
Other 12 618
Total resources expended 268,852 301,573
Net Income/(expenditure) for the year/
Net movement
in funds
57,493 (21,998)
Fund balances at 1 Apnl 2020 11,314 33,312
Fund balances at 31 March 2021 68,807 11,314

2021 2020
Notes 6 6
Fixed assets
Tangible assets 13 4,210 1,218
Current assets
Debtors 14 22,910 28,933
Cash at bank and in hand 50,729 63
73,639 28,996
Creditors: amounts falling due within one
year 16 (9,042) (18,900)
Net current assets 64,597 10,096
Total assets less current fiabllltles 68,807 11,314
Income funds
Unrestricted
funds
68,807 11,314
68,807 11,314
The company
is enbtled
to the exempbon from the audit requirement contained in secbon 477ofthe Companies Act 2006,
for the year ended 31 March 2021.

5 Other trading Other trading activities
Total Unreslni. led
funds
2021 2020
8 5
Fundraising events 217
8 Investments
Total Unrestncted
funds
2021 2020
6 f.
Interest receivable
7 Other Income
Unrestricted Total
funds
2021 2020
5 f
Other income 103,465
8 Raising funds
Unrestricted Unrestncted
funds funds
2021 2020
5 5
Support costs 268,234 301,573
268,234 301,573

9 Support costs Support costs
Support costs Governance 2021 Support costs Governance 2020
costs cos'ts
6 6
Staff costs 116,154 37,389 153,543 142,678 32,368 175,046
Depreciation 1,481 1,481 1,504 1,504
Radar keys/consumables
44 84 84
Insurance 5,137 1,303 6,440 10,513 537 11,050
Gates 5,681 5,681 5,724 5,724
Motor vehicle expenses 6,335 6,335 23,063 23,063
Equipment leasing 45285 1,209 46,494 34,006 1,346 35,352
Other motor &travel
expenses 925 925 1,284 1,284
Telephone 1,432 8,334 9,766 1,762 5,876 7,638
Repairs & maintenance 184 2,139 2,323 586 921 1,507
Accountancy 2,070 2,070 2,040 2,040
Rent 24,000 24,000 24,000 24,000
Utilities 1,851 1,851 3,337 3,337
Postage and stabonery 835 835 2,016 2,016
Pubkaty 144 144 144 144
Bank charges 961 961 1,404 1,404
Subscriptions
&
publications 214 214 908 908
ITconsumables 5,127 5,127 5,472 5,472
181,177 87,057 268,234 219,700 81,873 301,573
Analysed
between
Trading 181,177 87,057 268,234 219,700 81,873 301,573

11 Employees Employees (Continued)
Employment costs 2021 2020
K 8
Wages and salanes 83,944 81,603
Drluels hours 69,369 85,767
153,313 167,370
There were no employees whose annual remunerauon was more than 860,000
12 Other
Unrestricted Total
funds
6
2021 2020
Net loss on disposal of tangible fixed assets 618
13 Tangible fixed assets
Computers Motor vehtotee Totei
6 f.
Cost
At 1 Apnl 2020 1,547 24,085 25,632
Additions 5,000 5,000
Disposals (24,085) (24,085)
At 31 March 2021 1,547 5,000 6,547
Depreciation and impairment
At 1 Apnl 2020 857 22,867 23,724
Depreaauon charged in the year 230 1,250 1,480
Eliminated in respect ofdisposals (22,867) (22,867)
At 31 March 2021 1,087 1,250 2,337
Carrying amount
At 31 March 2021 460 3,750 4,210
At 31 March 2020 1,218 1,218

14 Debtors
2021 2020
Amounts
falgng due
within one year: 6 8
Trade debtors 3,884 12,803
Other debtors 10,378
Prepayments and accrued income 8,648 10,724
22,910 23,527
2021 2020
Amounts
falling due
after more than one yean 8 6
Prepayments and accrued income 5,406
Total debtors 22,910 28,933
15 Loans and overdrafts
2021 2020
6
Bank overdrafts
Payable
vnthin
one year
16 Creditors: amounts faglng due within one year
2021 2020
Notes
Bank overdrafts 15 548
Other taxation and social security 845 2,537
Payments
received
on account 130 130
Trade creditors 6,627 14,162
Other creditors 241
Accruals and deferred income 1,440 1,282
9,042 18,900