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

Pages
Trustees'
Annual
Report
1to 3
Chartered
Accountant's
Report
Statement
of Financial
Activities
Statement of Financial Position
Notes to the Financial Statements 7to 12
The following
pages
do not form part ofthe financial statements
Detailed Statement
of
Financial Activities 18to 19
Notes to the Detailed Statement of Financial Activities 20to22

year end ed 31March 2021 ed 31March 2021
2021 2020
Unrestricted Restricted Designated
funds funds funds Total funds Total funds
Note E E E E E
Income and endowments
Donations
and legacies
S 78,326 67,007 145,333 142,747
Other trading
activities
6 37,388 102 37,490 90,034
Investment
income
7 3,975 3,975 1,459
Other income B 12,830 12,830
Total income 132,519 67,109 199,628 234.,240
Expenditure
Expenditure
on raising
funds:
Costs ofother
trading
activities
9 56,105 56,105 71,275
Expenditure
on
charitable
activities
10,11 21,992 84,079 11,129 117,200 117,466
Total expenditure 78,097 84,079 11,129 173,305 188,741
Net income 54,422 (16,970) (11,129) 26,323 45,499
Transfers
between
funds (17,919) 16,970 949
Net movement
in
funds 36,503 (10,180) 26,323 45,499
Reconciliation
of
funds
Total funds brought forward 401,474 388,331 789,805 744,306
Total funds carried
forward 437,977 378,151 816,128 789,805

Donations and Legacies
Unrestricted Restricted Total Funds
Funds Funds 2021
E E E
Donations
South Tyneside CCG 30,230 30,230
Macmillian Fund 36,777 36,777
Legacies
Legacies 47,515 47,515
Sponsorship
joseph Strong Fraser Trust 1,000 1,000
General
Donations
29,811 29,811
78,326 67,007 145,333
Unrestricted Restricted Total Funds
Funds Funds 2020
E E E
Donations
South Tyneside CCG 17,937 17,937
Macmillian Fund 40,708 40,708
Legacies
Legacies 20,000 20,000
Sponsorship
joseph Strong Fraser Trust 1,000 1,000
General
Donations
62,802 300 63,102
83,802 58,945 142,747

6. Other Tradin g Activities
Unrestricted Restricted Total Funds
Funds Funds 2021
E E
General
Fund
Raising 37,388 102 37,490
Unrestricted Restricted Total Funds
Funds Funds 2020
E E E
General
Fund
Raising 89,664 370 90,034
7. Investment Income
Unrestricted Total Funds Unrestricte Total Funds
Funds 2021 d Funds 2020
E E E E
Bank interest receivable 3,975 3,975 1,459 1,459
8. Other Income
Unrestricted Total Funds Restricted Total Funds
Funds 2021 Funds 2020
E E E E
HMRC Income 12,830 12,830
9. Costs ofOther Trading Activities
Unrestricted Restricted Total Funds
Funds Funds 2021
E E
Telephone
Stationery
2,864
952
2,864
952
Bank etc Charges 562 562
Fund Raising Costs
Wages
Rates lk Water
Light Ik Heat
Repairs
lk maintenance
Insurances
IT Support
Costs
Stationery etc
1,208
39,924
1,662
2,167
2,279
3,107
1,097
283
1,208
39,924
1,662
2,167
2,279
3,107
1,097
283
56,105 56,105

Unrestricted Restricted Total Funds
Funds Funds 2020
I 6 E
Telephone 3,660 3,660
Stationery 2,757 2,757
Bank etc Charges 562 562
Fund Raising Costs 9,746 9,746
Wages 41,078 41,078
Rates ik Water 3,250 3,250
Light ik Heat 2,982 2,982
Repairs
ik
maintenance 1,414 300 1,714
Insurances 2,931 2,931
IT Support Costs 1,618 1,618
Stationery etc 977 977
70,975 300 71,275

Unrestricted Restricted Designated Total Funds
Funds Funds Funds 2021
E E E E
Counselling
Support Costs
29,652 29,652
Therapy Support Costs 16,588 16,588
Visitor Support Costs 16,553 16,553
Benefits Advice Service 37,634 37,634
Charitable
Activity
2,753 240 11,129 14,122
Support costs 2,651 2,651
21,992 84,079 11,129 117,200
Unrestricted Restricted Designated Total Funds
Funds Funds Funds 2020
E E E E
Counselling
Support Costs
27,573 27,573
Therapy Support Costs 14,100 14,100
Visitor Support Costs 15,069 15,069
Benefits Advice Service 39,252 39,252
Charitable
Activity
7,101 330 11,864 19,295
Support costs 2,177 2,177
23,378 82,224 11,864 117,466

Activities Grant Grant
undertaken funding of Support Totalfunds Totalfund
directly activities costs 2021 2020
E E E E
Counselling Support
Costs 29,652 29,652 27,573
Therapy Support Costs 16,588 16,588 14,100
Visitor Support Costs 16,553 16,553 15,069
Benefits Advice Service 37,634 37,634 39,252
Charitable Activity 14,122 1'l,122 19,296
Governance costs 2,651 2,651 2,176
97,996 16,553 2,651 117/200 117,466
Net Income
Net income is stated alter charging/(crediting):
2021 2020
E E
Depreciation oftangible fixed assets 11,129 11,865

Tangible Fixed Assets
Land and
buildings Equipment Total
E E
Cost
At 1 April 2020 472,638 30,609 503,247
Additions 949 949
At 31March 2021 472,638 31,558 504,196
Depreciation
At 1 April 2020 88,451 26,468 114,919
Charge for the year 9,453 1,676 11,129
At 31March 2021 97,904 28,144 126,048
Carrying amount
At 31March 2021 374,734 3,414 378,148
At 31 March 2020 384,187 4,141 388,328

Debtors
2021 2020
E E
Trade debtors 6,617 5,030
MacMillan Benefits Advisor Grant 3,152 9,453
9,769 14,483

Creditors: amounts falling due within one year
2021 2020
E E
Accruals and deferred income 1,204 1,069
Social security and other taxes 1,292 1,284
Other creditors 493 1,560
2,989 3,913

Unrestr icte d
funds
At At
1 April 2020 Income Expenditure Transfers 31 March 2021
E f. E E
General funds 401,474 132,519 (78,097) (17,919) 437,977
Designated Fund 388,331 (11,129) 949 378,151
789,805 132,519 (89,226) (16,970) 816,128
At
At 31March 2
1 April 2019 Income Expenditure Transfers 20
E E E
General funds 346,094 174,926 (94,353) (25,193) 401,474
Designated Fund 398,212 (11,864) 1,983 388,331
744,306 174I926 (106,217) (23,210) 789,805

Restricte d
Funds
Balance at
1Apr 2020
f
Incoming
resources
E
Outgoing
resources
E
Fund
Transfers
E
Balance
31Mar
E
at
2021
South Tyneside
CCG
30,230 (30,124) (106)
Macmillan Cancer Support 36,777 (53,714) 16,937
Melrose Publications 102 (241) 139
Total 67 109 84 079 16970

Unrestricted
Funds
Designated
Funds
Total Funds
2021
E E E
Tangible fixed assets 378,148 378,148
Current assets 440,969 440,969
Creditors less than 1year (2,989) (2,989)
Net assets 437,980 378,148 816,128
Unrestricted Designated Total Funds
Funds Funds 2020
E E
Tangible lixed assets 388,329 388,329
Current assets 405,389 405,389
Creditors less than 1year (3,913) (3,913)
Net assets 401,476 388,329 789,805

COMPANY LIMITED
DETAILED STATEMENT OF
year ended 31
BYGUARANTEE
FINANCIAL ACTIVITIES
March 2021
2021
I
2020
f
Income and endowments
Donations and legacies
South Tyneside
CCG
30,230 17,937
Macmillian
Fund
36,777 40,708
Legacies 47,515 20,000
)oseph Strong Fraser Trust 1,000 1,000
General
Donations
29,811 63,102
145,333 142,747
Other trading
activities
General
Fund Raising
37490 90,034
Investment
income
Bank interest
receivable
3,975 1,459
Other income
HMRC Income 12,830
Total income 199,628 234,240

2021 2020
Expenditure E 6
Costs ofother trading activities
Wages and salaries
Rates and water
Light and heat
Repairs and maintenance
Insurance
Telephone
Stationery
Bank Charges
39,924
1,662
2,167
2,279
3,107
2,864
952
562
41,078
3,250
2,982
1,714
2,931
3,660
2,757
562
Telephone
Stationery
1,097
283
1,618
977
Fundraising
Support Costs
1,208 9,746
56,105 71,275
Expenditure
on charitable activities
Wages and salaries
Volunteer
Expenses
Book Publishing
Expenses
53,714
1,551
240
53,964
3,744
330
Counselling
Fees
Complementary
Therapy
Accountancy
Fees
Legal Fees
Fees 30,126
16,588
2,436
215
29,749
14,100
1,962
215
Other oflice costs
Depreciation
1,202
11,128
1,537
11,865
117,200 117,466
Total expenditure 173,305 188,741
Net income 26,323 45,499

2021 2020
Costs ofother trading activities E E
Telephone
Stationery
8ank Charges
2,864
952
562
3,660
2,757
562
Fund Raising Costs 1,208 9,746
5,586 16,725
Fundraising
Support Costs
Wages
Rates ik Water
Light ik Heat
Repairs
ik maintenance
Insurances
ITSupport Costs
Stationery
etc
39,924
1,662
2,167
2,279
3,107
1,097
283
41,078
3,250
2,982
1,714
2,931
1,618
977
50,519 54,550
Costs ofother trading activities 56,105 71,275

2021 2020
Expenditure
on charitable
activities
Counselling
Support
Costs
Activities undertaken dinectly
Counselling
Fees
29,652 27,573
Complimentary
Therapy
fees 16,588 14,100
46,240 41,673
Visitor Support Costs
Grant funding activities
Salary Contribution 16,553 15,069
Benefits Advice Service
Activities undertaken dinsctly
Wages 37,161 38,895
Benefits Advisor
Expenses
473 357
37,634 39,252
Charitable
Activity
Activities undertaken dfmctiy
Staff ik Volunteer
Expenses
1,552 3,744
Book Expenses 240 330
General
Expenses
1,202 3,357
Depreciation 11,129 11,865
14,123 19,296
Governance costs
Accountancy
Fees
2,436 1,962
Legal and Other Professional Fees 214 214
2,650 2,176
Expenditure
on charitable
activities 117,200 117,466