| for | dte year ce | ded 31March 20 | 21 | |||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Unrestricted | Restricted | Total | Total | |||
| funds | funds | funds | funds | |||
| Notes | 6 | |||||
| INCOMB AND ENDOWMENTS PROM | ||||||
| Charitable activities |
||||||
| Grants receivable | 37,575 | 423,376 | 460,951 | 238,572 | ||
| Other trading activities | 2 | 6,935 | 6,935 | 9,304 | ||
| Investment income |
3 | 105 | 105 | 266 | ||
| Other income | 2 | 411 | ||||
| Total | 44,615 | 423,378 | 467,993 | 248,553 | ||
| EXPENDITURE ON | ||||||
| Cgtaritsble activities | ||||||
| Activities undertaken | directly | 19,139 | 343,631 | 362,770 | 275,709 | |
| NBTINCOME/(BXPEND1TURE) | 25,476 | 79,747 | 105,223 | (27,156l | ||
| RECONCILIATION OFFUNDS | ||||||
| Total funds brought forward | 130,145 | 12,272 | 142,417 | 169,573 | ||
| TOTAL FUNDS CARRIBD FORWARD | 155,621 | 92,019 | 247,640 | 142,417 |
| 31M | arch 2021 | ||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Unrestricted | Restricted | Total | Total | ||
| funds | funds | funds | funds | ||
| Notes | f. | f. | |||
| CURRE5K ASSBTS | |||||
| Debtors | 94,711 | 94,711 | 36,176 | ||
| Cash at bank | 107,189 | 156,951 | 264,140 | 151,485 | |
| 201,900 | 156,951 | 358,851 | 187,661 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
(46,279) | (64,932) | (111,211) | (45,244) | |
| 155,621 | 92,019 | 247,640 | 142,417 | ||
| TOTAL ASSETSLESS~ LIAB~ |
155,621 | 92,019 | 247,640 | 142,417 | |
| NETASSBTS | 155,621 | 92,019 | 247,640 | 142,417 | |
| FUNDS | 10 | ||||
| Unrestricted funds |
155,621 | 130,145 | |||
| Restricted funds | 92,019 | 12,272 | |||
| TOTAL F(rM)S | 247,640 | 142,8117 |
| Tmstees were reimbu STAFFCOSTS |
rsed atotal ofKnit (2 |
rsed atotal ofKnit (2 |
20-f1,169)in travelling and other exp |
enses during the | year. |
|---|---|---|---|---|---|
| The average monthly | number ofemployees | during the year was as follows: | |||
| 2021 | 2020 | ||||
| Charitable activities |
7 | 6 | |||
| No employees received emoluments |
in excess off60,000. | ||||
| COMPARATIVES FORTHE STATEMENT OFFINANCIALA~S | |||||
| Unrestricted | Restricted | Total | |||
| fuuds | funds | funds | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Charitable activities | |||||
| Grants receivable | 34,413 | 204,159 | 238,572 | ||
| Other trading activities Investment income Other income |
9,304 266 413 |
(2) | 9,304 266 411 |
||
| —Totrd | 44,396 | 204,157 | 248,553 | ||
| EXPENDITURE ON | |||||
| Cbsrd&le activities | |||||
| Activities undertaken |
directly | 66,686 | 209,023 | 275,709 | |
| NBTINCOME(EXPENDITURE) | (22,290) | (4,866) | (27,156) | ||
| RECONCILIATION | OFFUNDS | ||||
| Total funds brought forward | 152,439 | 17,134 | 169,573 |
| COMPARATIV | BS FOR | THBSTA~ OFFINANCIAL | ~ - | |||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||||
| funds | funda | funds | ||||
| I | 6 | |||||
| TOTAL FUNDS CARRIBD FORWARD | 130,149 | 12,268 | 142,417 | |||
| 8. | DEBTORS:AMOUNTS | FALUNG DUEWITHIN ONB YEAR | ||||
| 2021 | 2020 | |||||
| Other debtors | 90,796 | 31,363 | ||||
| Prepayments | 3,915 | 4,813 | ||||
| 94,711 | 36,176 | |||||
| 9. | CREDITORStAMOUNTS FALLING DUBWlTHIN ONBYBAR | |||||
| 2021 | 2020 | |||||
| Social security and other | taxes | 6,207 | ||||
| VAT | 1,387 | 2,711 | ||||
| Other creditors | 26,777 | 9,557 | ||||
| Accruals and deferred income | 76,840 | 32,976 | ||||
| 111,211 | 45,244 | |||||
| 10. | MO~ IN FUNDS | |||||
| Net | ||||||
| movement | At | |||||
| At 1.4.20 | in funds | 31.3.21 | ||||
| 6 | 6 | |||||
| Urnestricted funds |
||||||
| General fimd | 130,145 | 25,476 | 155,621 | |||
| Restricted fimds | ||||||
| NatCen | 900 | 900 | ||||
| We're All Right | 4,296 | 8,706 | 13,002 | |||
| Parenting Pilots |
301 | 1,155 | 1,456 | |||
| Key Data for Schools. | 6,842 | 6,842 | ||||
| HF Inequalities | Fellow. | 6,775 | 13,912 | 20,687 | ||
| Rollercoaster Evahation | 11,128 | 11,128 | ||||
| Covid Research | Digest | 833 | 833 | |||
| Dating and relationship | gender based | |||||
| violence | 4,621 | 4,621 | ||||
| Young People views on | Health inequalities | 9,479 | 9,479 | |||
| Key Data 2021 | 20,911 | 20,911 | ||||
| Shaping Places | 2,160 | 2,160 | ||||
| 12,272 | 79,747 | 92,019 | ||||
| 142,417 | 105,223 | 247„640 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| Unrestricted funds |
8 | 8 | 6 | ||
| General fund | 44,615 | (19,139) | 25,476 | ||
| Restricted fimds | |||||
| BWAlliance YPHP Learning trom Experts HWA Comms We're AlIRight Parenting Pilots Key Data for Schools. HF Inequalities Fellow. Rollercoaster Evaluation Ethics ofCopmduction Covid Research Digest Dating and relationship |
gender based | 79,453 13,000 30,000 49,313 5,000 15,826 64,932 37,841 14,845 10,000 |
(79,453) (13,000) (30,000) (40,607) (3,845) (8,984) (51,020) (26,713) (14,845) (9,167) |
8,706 1,155 6,842 13,912 11,128 833 |
|
| violence Samworth Foundation Covid support CYP Asthma HWA Young People views on Health inequalities Kcy Data 2021 Shaping Places Levelling up |
5,135 2,500 40,001 21,332 27,000 5,700 1,500 |
(514) (2,500) (40,001) (1],853) (6,089) (3,540) (1,500) |
4,621 9,479 20,911 2,160 |
||
| 423,378 | (343,631) | 79,747 | |||
| TOTAL FUNDS | 467,993 | 362,770 | 105,223 |
| ~ves f | or movement in funds |
|||
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| At 1.4.19 | in funds | 31.3.20 | ||
| 8 | 8 | |||
| Unrestricted funds |
||||
| General fund | 142,439 | (12/94) | 130,145 | |
| Education Lead | 10,000 | ~10,000 | ||
| 152,439 | (22,294) | 130,145 | ||
| Restricted funds | ||||
| Key Data on Young People 2019 | 8,930 | (8,930) | ||
| Student Health | 3,233 | (3233) | ||
| Supporting the parents ofyoung people |
4,971 | (4,971) | ||
| NatCen | 900 | 900 | ||
| We're All Right | 4,296 | 4,296 | ||
| Parenting Pilots | 301 | 301 | ||
| HF Inequalities | Fellow. | 6,775 | 6,775 | |
| 17,134 | ~4,862) | 12,272 | ||
| 169,573 | (27,156) | 142,417 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resomces | expended | in funds | ||
| 6 | 8 | |||
| Umestricted fimds |
||||
| General fund Education Lead |
44,397 (1) |
(56,691) ~9,999) |
(12,294) ~10,000) |
|
| R~funds | 44,396 | (66,690) | (22,294) | |
| HW Alliance YPHP | 57,137 | (57,137) | ||
| Together NIHR | 3,960 | (3,960) | ||
| Key Data on Young People 2019 | 22,026 | (30,956) | (8,930) | |
| Learning trom Experts | 10,000 | (10,000) | ||
| Student Health | (3,233) | (3,233) | ||
| Supporting the |
parents ofyoung people | 253 | (5,224) | (4,971) |
| NatCen | 6270 | (5370) | 900 | |
| We're All Right | 49,185 | (44,889) | 4,296 | |
| ENurture Engagement. |
5,600 | (5,600) | ||
| Parenting Pilots |
10,000 | (9,699) | 301 | |
| Key Data for Schools. | 9,726 | (9,726) | ||
| HWA Comm | 20,000 | (20,000) | ||
| HF Inequalities | Fellow. | 10,000 | (3225) | 6,775 |
| 204,157 | ~209,019 | ~4,862) | ||
| TOTAL FUNDS | 248,553 | (275,709) | (27,156) |