OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-12-31-accounts

Officers
Chairperson Mrs M Liverick
Secretary Ms S Davies
Trustees Mrs B Hook
Mrs M Green
Mrs C Merrick
Address 75 High Street
Rhymney
Gwent
NP22 5NB
Accountants Mears Accountancy Ltd
8 Mon Dar Close
Gadlys
Aberdare
Mid Glam
CF44 8DF
Charity Registration Number 1117260
Company Registration Number 05617885

Contents Page
Trustees Report 1 −2
Auditors Report 3
Statement of Financial Activities 4
Balance Sheet 5
Notes to the Accounts 6−10

INCOME AND EXPENDITURE
Notes Unrestricted Restricted 2021 2020
Incoming Resources Funds Funds Total Total
Grants and Donations 16,503 0 16,503 42,436
Fundraising 8,132 8,132 7,682
Activities in furtherance o f the
charities objects 55,302 55,302 37,738
Interest received 157 157 315
Total Incoming Resources 2 80,093 0 80,093 88,171
Resources Expended
Direct Charitable Expenditure 0 0 0
Activities in furtherance o f the 64,456 64,456 62,091
charities objects
Administration
Total Resources Expended 6 64,456 0 64,456 62,091
Net Incoming Resources before transfers 15,637 0 15,637 26,080
Transfer between funds 0
Net Incoming Resources 15,637 0 15,637 26,080
Balances brought forward 288,495 0 288,495 262,414
Balances Carried forward 304,132 0 304,132 288,495

Note 2021 2020
Fixed Assets
Tangible assets 7 60,800 65,549
Current assets
Debtors 6 0 0
Stock 50 50
Cash at Bank & in hand 243,932 223,546
243,982 223,596
Creditors −amounts falling due within one year 4 650 650
Net current assets 243,332 222,946
Total assets less current liabilities 304,132 288,495
Net assets 304,132 288,495
Funds −Unrestricted −Other 243,331 223,895
−Building Fund 60,800 64,600
Funds −Restricted 0 0
Total funds 304,132 288,495

2 Total Incoming Resources 2021 2020
Welsh Church Fund −CCBC
CCBC Lockdown Grant 7,000 27,000
HMRC Fourlough 9,503 15,436
Shop 45,338 25,990
Donation 8,584 7,548
Fundraising 8,132 7,682
Misc 1,380 4,200
79,937 87,855
Interest Received 157 315
Total incoming resources 80,093 88,171
3 Net Incoming Resources
is stated after charging
2021 2020
Staff Costs
Wages & Salaries 33,535 33,924
Social security costs 2,640 1,652
Pension costs 1,703 1,660
37,878 37,236,
Depreciation on:−
Tangible owned fixed assets 4,749 4,749
Assets held under finance agreements 0 0
Accounting Services 650 650
Average No o f employees
Full time 2 2
Part time 0 0
2 2

4 Creditors −amounts falling due within one year
2021 2020
Trade creditors & accruals 650 650
Tax & social security 0 0
Other Creditors 0 0
650 650
All creditors are due in less than one year
5 Debtors
Other Debtors 0 0
All debtors are due in less than one year
6 Resources expended 2021 2020
Employee Costs 37,878 37,236
Rent 3,676 3,640
Utilities 1,806 1,765
Telephone 1,200 1,084
Medical Equip 929 894
Stock 3,018 2,039
Shop maintenance 1,204 1,684
Insurance 3,301 3,123
Administration costs 2,573 2,036
Cancer care line 0 0
Travel 2,852 2,832
Other 0 0
Professional fees 650 650
Depreciation 4,749 4,749
Bank charges 620 360
64.455 62.091

7 Tangible Fixed Assets Land & Plant & Total
Building Equipment
Cost
Brought forward 95,000 29,546 124,546
Acquired in the period 0
Disposal
As at 31.12.21 95,000 29,546 124,546
Depreciation −Charge for year
Brought forward 30,400 28,597 58,997
Charged in the period 3,800 949 4,749
Disposals
Depreciation C/f 34,200 29,546 63,746
Net Book Value at 31 December 2021 60,800 0 60,800
Net Book Value at 31 December 2020 64,600 949 65,549
2021
General Restricted Total
Funds Funds Funds
Fixed Assets 60,800 60,800
Current Assets 243,982 243,982
Current Liabilities −650 −650
304,132 0 304,132

9 Movements in Funds
At Incoming Outgoing At
01/01/21 Resources Resources Transfers 31/12/2021
Restricted Funds:
Unrestricted Funds 223,895 80,093 60,656 243,332
Building Fund 64,600 3,800 60,800
288,495 80,093 64,456 304,132