| Unrestricted | Restricted | ||||||
|---|---|---|---|---|---|---|---|
| Notes | Funds | Funds | 2021 | 2020 | |||
| Income &Expenditure | |||||||
| Incoming Resources Voluntary income Activities for generating |
funds | 2a 2b |
2,456 | 2,456 | 5,472 986 |
||
| Income from investments | 2c | 7 | 7 | 34 | |||
| Charitable activities |
2d | 48,856 | 12,354 | 61,210 | 36,935 | ||
| Other incoming resources |
2e | 205 | |||||
| Total incoming resources | 51,319 | 12,354 | 63,673 | 43,632 | |||
| Resources Expended | |||||||
| Cost ofgenerating voluntary |
inco | 3a | |||||
| Fund raising trading costs Charitable activities |
3b 3c |
34,240 | 3,953 | 38,193 | 47,780 | ||
| Governance costs |
3d | 546 | 546 | 552 | |||
| Total Resources Expended | 34,786 | 3,953 | 38,739 | 48,332 | |||
| Net movement in funds |
|||||||
| for the Year | 16,533 | 8,401 | 24,934 | (4,700) | |||
| Fund Balances Brought | Forward | 17,608 | 17,608 | 22,308 | |||
| Fund balances carried | forward | 34,141 | 8,401 | 42,542 | 17,608 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Notes | ||||||
| Fixed Assets | ||||||
| Tangible assets | ||||||
| Current | Assets | |||||
| Bank Current | Account | 10,538 | 4,461 | |||
| Tracker Account | 32,628 | 13,621 | ||||
| Petty Cash | 17 | 167 | ||||
| Prepayments | 13 | 13 | ||||
| Debtors | ||||||
| 43,196 | 18,262 | |||||
| Current | Liabilities | |||||
| Creditors | ||||||
| Accruals | 654 | 654 | ||||
| 654 | 654 | |||||
| Net Assets | 42,542 | 17,608 | ||||
| Represented | by | |||||
| Funds | ||||||
| Unrestricted | (General) | 34,141 | 17,608 | |||
| Restricted | 8,401 | |||||
| 42,542 | 17,608 |
| Unrestricted | Restricted | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|
| 2 | Incoming Resources | Funds | Funds | 2021 | Total | 2020 | |||
| a. | Voluntary income |
||||||||
| Donations | 2456 | 2456 | 5472 | ||||||
| b. | Activities for generating | funds | 0 | ||||||
| Fund raising | 0 | 986 | |||||||
| c. | Income from investments | 0 | |||||||
| Bank interest | 7 | ||||||||
| d. | Charitable activities |
||||||||
| Grants | 25500 | 12354 | 37854 | 0 | |||||
| Other income | 0 | 0 | |||||||
| Rent &user charges | 21659 | 21659 | 36935 | ||||||
| e | Christopher Centre Activities |
1697 | 1697 | ||||||
| f. | Other incoming resources |
0 | 0 | 205 | |||||
| Total Incoming Resources | 51319 | 12354 | 63673 | 43632 | |||||
| 3 | Resources Expended | ||||||||
| a. | Cost of generating voluntary |
income | |||||||
| b. | Fund raising trading costs | ||||||||
| c. | Charitable activities |
||||||||
| Basic Salaries | 11023 | 11023 | 11674 | ||||||
| Christopher Centre Activities |
2128 | 2128 | 0 | ||||||
| Restricted Grants |
0 | 3953 | 3953 | 0 | |||||
| Staff travel | 0 | 0 | 482 | ||||||
| Council tax &waste | 1594 | 1594 | 1572 | ||||||
| Rent 8 Insurance | 12482 | 12482 | 16058 | ||||||
| Stationery &postage Telephone |
246 809 |
246 809 |
799 516 |
||||||
| Volunteer expenses 8 Companies |
House | 153 | 153 | 341 | |||||
| Repairs 8 maintenance | 1352 | 1352 | 11106 | ||||||
| Gas, electric & water | 3721 | 3721 | 4335 | ||||||
| Furniture &equipment |
170 | 170 | 0 | ||||||
| Cleaning | 329 | 329 | 0 | ||||||
| Other admin | 233 | 233 | 897 | ||||||
| 34240 | 3953 | 38193 | 47780 |
| Notes to the accounts for t | he year ended 31st | March 2021 | |||
|---|---|---|---|---|---|
| d | Governance costs |
||||
| Independent examination |
546 | 546 | 539 | ||
| Company House |
0 | 0 | 13 | ||
| 546 | 552 | ||||
| Total Resources Expended | 34786 | 3953 | 38739 | 48332 |