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 |