| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | ||||
| Independent Ezaminer's |
Report | |||
| Statement ofFlnan Hei | Activities | |||
| Balance Sheet | S | to | 9 | |
| Notes to the Financial Statements | 10 | to | 14 | |
| Detailed Statement ofFinancial Activities | 15 | to | 16 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| Notes | fundsf | funds | funds | funds | ||||
| INCOME AN) ENDOWIVIENTS PROM | ||||||||
| Donatious and legacies |
15)334 | 2,235 | 17,569 | 3,980 | ||||
| Charitable activities |
||||||||
| Services | 15,679 | 168,373 | 184,052 | 159,728 | ||||
| Grants | 16,965 | 32 332 | 49,297 | 111,095 | ||||
| Other trading activities | 308 | 308 | 7 | |||||
| Investment income |
819 | 819 | 2,083 | |||||
| Other incoxne | 514 | 514 | 23 888 | |||||
| Total | ~49619 | 202,940 | ~252559 | ~300781 | ||||
| EXPENDITURE ON | ||||||||
| Raising funds | 3,591 | 3,591 | 780 | |||||
| Charitable activities |
||||||||
| Services | 5,366 | (815) | 4,551 | |||||
| General fund | ~124953 | 167,154 | ~292 107 | ~295 004 | ||||
| ~133910 | 166,339 | ~300249 | ~295784 | |||||
| NET INCOME/(EXPENDITURE) | (84,291) | 36,601 | (47,690) | 4,997 | ||||
| Transfers between | funds | 10 | 4,67 | ~4676 | ||||
| Net movement in fuads |
(88,967) | 41)277 | (47,690) | 4.997 | ||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought | forward | 157,979 | 14280 | 172,259 | 167,262 | |||
| TOTAL FUNDS CARRIED FORWARD | 69,012 | ~55 557 | ~124 569 | ~172259 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Umestricted | Restricted | Total | Total | ||
| ibnds | funds | funds | funds | ||
| Notes | f. | ||||
| FIXEDASSETS | |||||
| Tangible assets | 7 | 1,536 | 4,378 | 5,914 | |
| CURRENT ASSETS | |||||
| Debtocs | 8 | 1,871 | 1,871 | 1,113 | |
| Prepayments and accrued income Cash at bank and in hand |
1,362 ~103019 |
~16397 | 1,362 ~119416 |
1.719 ~17 188 |
|
| 1,06,252 | 16r397 | 122,649 | 175,020 | ||
| CREDI'TORS | |||||
| Amounts falling due within one year |
9 | (3,994) | (3,994) | (2,761) | |
| NET CURRENT ASSETS | 102,258 | 16397 | 118655 | 172,259 | |
| TOTAL ASSETSLESSCURRENT | LIABILITIES | 103,794 | 20,775 | 124,569 | 172,259 |
| NET ASSETS | ~103 94 | 20,775 | ~124 569 | ~172 259 | |
| PUNDS | 10 | ||||
| Unrestricted funds |
103,794 | 157,979 | |||
| Restricted ibnds | 20,775 | ~14280 | |||
| TOTAlPUNDS | ~124 569 | ~172 259 |
| 2072 | 2021 | ||
|---|---|---|---|
| Fundraising | events | 302 | |
| Other Income | 6 | ||
| 308 |
| 2022 | 2021 | ||
|---|---|---|---|
| 8 | |||
| Deposit account interest | 819 | 2 083 | |
| NET iNCOME/(EXPENDITURE) | |||
| Net income/(expenditure) | is stated atter charging/(crediting): | ||
| 2022 | 2021 | ||
| 5 | |||
| Hire ofplant and machinery | 2,157 | 1,725 |
| The average | monthly number ofemployees during the year was |
as follows: | |
|---|---|---|---|
| 2022 | 2021 | ||
| Management and administration project operations |
2 12 |
2 12 |
|
| 14 | 14 |
| No employees | received emoluments | in excess of560,000. | |
|---|---|---|---|
| TANGIBLE | FIXEDASSETS | ||
| Plant and | |||
| machinery | |||
| COST | |||
| Additions | «5914 | ||
| NET BOOI& | VALUE | ||
| At 31March | 2022 | ~5914 | |
| At 31 March | 2021 |
| 8, | DEBTORS: | AMOU | NTS FALL | ING DUE W | ITHIN ONE YEAR | |||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| g | ||||||||
| Trade debtors | ~1871 | «1113 | ||||||
| 9. | CREDITORSt AMOUNTS FALLING DUE WITHIN ONE YEAR | |||||||
| 2027 | 2021f | |||||||
| Accruals and | deferred | incornc | «3994 | «2761 | ||||
| ~3994 | ~2761 | |||||||
| 10. | MOVEMENT IN FUNDS | |||||||
| Net | Transfers | |||||||
| moverncot | between | |||||||
| At 1.4.21 | in funds | fundsf | At 31.3.22 f. |
|||||
| Unrestricted | funds | |||||||
| General fund | 157,979 | (49509) | (4,676) | 103,794 | ||||
| Restricted funds | ||||||||
| Shopmobility | 2,359 | 12,049 | 4,676 | 19,084 | ||||
| In The Know Cheshire and |
Wirrag | NHS | 11,921 | (11,921) ~1691 |
~1691 | |||
| 14,280 | ~1819 | ~4676 | 20,775 | |||||
| TOTAL FUNDS | ~172 259 | ~47690) | 124,569 | |||||
| Net rnoverucnt | in funds, included | in the above | are as follows: | |||||
| Incomtug | Resources | Movement | ||||||
| resources f |
expended f. |
in fundsf | ||||||
| Unrestricted | funds | |||||||
| General fund | 49,618 | (99,127) | (49,509) | |||||
| Restricted funds | ||||||||
| Restricted Sbopmobilily |
7,147 as,986 |
(L147) (11,937) |
12,049 | |||||
| In The Know | 3,900 | (15,821) | (1lr921) | |||||
| Cheshim and |
Wirrall | lrIS | 1,691 | 1,691 | ||||
| ttew Leaf | ~166217 | ~166217) | ||||||
| 202941 | ~201121 | 1,820 | ||||||
| TOTAL FUNDS | 252,559 | ~300,249) | ~47 690) |
| Comparatives | for moveme | nt in funds |
||||
|---|---|---|---|---|---|---|
| Nm | ||||||
| movement | ||||||
| At 1.4.20 | in fundsf | At 31.3.21 | ||||
| Unrestricted | funds | |||||
| General fund | 167,262 | (9,283) | 157,979 | |||
| Restricted funds | ||||||
| Shopmobility In The Know |
2,359 ~II 921 |
2,359 11921 |
||||
| ~14280 | ~14 280 | |||||
| TOTAL IrUNDS | 167.262 | 4,997 | ~172 259 | |||
| Comparative | net movement | in fimds, included | in the above are as follows: | |||
| incoming | Rcsouroes | Movement | ||||
| resources | expended | in funds | ||||
| f. | f | |||||
| Unrestricted | funds | |||||
| General fund | 243,601 | (252,884) | (9,283) | |||
| Restricted funds | ||||||
| Shopmobility | 13,359 | (1.1,000) | 2,359 | |||
| East Cheshire In The Know |
Advocacy | 15,176 ~28 645 |
(15.176) ~16724) |
11921 | ||
| 57 180 | 42 900 | 14280 | ||||
| TOTALIiiDS | 300781 | ~295784) | 4997 | |||
| Restricted funds |
| 2022 | 2021 | |||
|---|---|---|---|---|
| Unres'tricted | Restricted | Total | Total | |
| funds | funds | funds | funds | |
| f. | ||||
| INCOME AND ENDOWMENTS | ||||
| Donations and legacies Donations |
15,334 | 2,235 | 17,569 | 3,98D |
| Other tradhig activities |
||||
| Fundraising cvenls Other Income |
302 6 |
302 6 |
||
| 308 | 308 | |||
| Investment income |
||||
| Deposit account interest | 819 | 819 | 2,083 | |
| Charitable actlvitles |
||||
| Grants | 16,964 | 32,333 | 49,297 | 111,095 |
| Service income | 15,064 | 168,373 | 183,437 | 159,728 |
| Room hire | 615 | 615 | ||
| 32,643 | 200,706 | 233&349 | 270,823 | |
| Other income | ||||
| JRS grant received | 514 | 514 | 23 888 | |
| TOtal lncOming resources |
49,618 | 202,941 | 252,559 | 300,781 |
| EXPENDITURE | ||||
| Other trading activities Fundraising Expenses Bad debts |
3,591 | 3,591 | 780 | |
| 3,591 | 3,591 | 78D | ||
| Charitable activities |
||||
| Wages Pensions |
48,905 3,924 |
1S3,364 | 232,269 3,924 |
226,721 4, 174 |
| Travel expenses Radar keys Shopmobility expenses BBOcosts |
1,694 381 20,411 |
937 | 1,694 381 937 20,411 |
265 134 456 13,220 |
| Car expenses | 161 | |||
| 75,315 | 184,301 | 259,616 | 245,13 I, | |
| Support costs | ||||
| 0'lanagement Hire ofplant and machinery Rent and rates |
2,157 1,032 |
1,000 | 2,157 2,032, |
1,725 2,152 |
| Insurance | 3,486 | 3,486 | 3,398 | |
| Carrie forward | 6,675 | 1,000 | 7,675 | 7,275 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Uorestrictett | Restricted | Total | Total | ||
| funds | funds | funds | funds | ||
| 6 | f, | ||||
| lvlanagement | |||||
| Brought forward | 6,675 | 1,000 | 7,675 | 7,273 | |
| Light and heat | 3,548 | 3,548 | 2,081 | ||
| Telephone | 1,966 | 1,966 | 1,745 | ||
| 08icesupplies | 2,002 | 2,002 | 1,001 | ||
| Sundries | 3,784 | 3,784 | 4,574 | ||
| Repairs and maintenance | 1,329 | 1,329 | 988 | ||
| Software expenses | (6,266) | 15,820 | 9,554 | 23,764 | |
| Subscriptions | 1,055 | 1)055 | 3,617 | ||
| Traniilig Oovomancc |
costs | 1,894 ~1541 |
1,894 ~l541 |
994 2 129 |
|
| 17i528 | 16,820 | 34,348 | 48,168 | ||
| Finance | |||||
| Bank charges | 96 | 96 | 69 | ||
| Governance | costs | ||||
| Accountanoy | fees | ~2598 | 2,598 | 1,636 | |
| Total rmources | expended | ~99 128 | ~201121 | ~300249 | 295 784 |
| Net income | ~49 10) | ~1820 | ~47 690) | ~4997 |