| 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 |