| Page | ||||||||
|---|---|---|---|---|---|---|---|---|
| Trustees' | annual report (incorporating |
the | director's | report) | ||||
| Independent examiner's report |
to the | trustees | 12 | |||||
| Statement | of financial | activities | (including | income and expenditure | account) | 14 | ||
| Statement | of financial | position | 15 | |||||
| Notes to the financial | statements | 16 |
| Reference | and | administrative | administrative | details | ||
|---|---|---|---|---|---|---|
| Registered | charity name | Inspire Middleton | ||||
| Charity registration | number | 1126093 | ||||
| Company | registration | number | 06624568 | |||
| Principal | office and registered | 18Aylesbury | Gmve | |||
| office | Middleton | |||||
| Manchester | ||||||
| M24 2TG | ||||||
| C.A. Roach | ||||||
| J.L.Roach | ||||||
| K.Hughes | ||||||
| S.M. Pitt | ||||||
| M.Lee | ||||||
| B.Mudzingwa | ||||||
| Independent | examiner | Mr C.Bailey | A.C.A. | |||
| Units 10-12 | ||||||
| County End Business Centre | ||||||
| Jackson Street | ||||||
| Springhead | ||||||
| Oldham | ||||||
| OL4 4TZ |
| Ye | ar ende | d 31 March | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||
| Unrestricted | Restricted | ||||||||
| funds | funds | Total funds | Total funds | ||||||
| Note | f | f | f | ||||||
| Income | |||||||||
| Donations and grants |
5 | 86,072 | 203,135 | 289/07 | 250,412 | ||||
| Other trading | activities | 6 | 7,095 | 7&095 | 22,774 | ||||
| Investment income |
7 | 120 | 120 | 210 | |||||
| Total income | 93,287 | 203,135 | 296&422 | 273,396 | |||||
| Expenditure | |||||||||
| Expenditure | on charitable | activities | 8,9 | 31,704 | 179,077 | 210,781 | 224,144 | ||
| Management | and overhead | recharges | 10 | (2,905) | (2„&105) | (250) | |||
| Total expenditure | 28,799 | 179,077 | 207&876 | 223,894 | |||||
| Net income | and net | movement | in funds | 64,488 | 24,058 | 88&546 | 49,502 | ||
| Reconciliation offunds |
|||||||||
| Total funds brought | forward | 185,108 | 32,803 | 217„&ill | 168,409 | ||||
| Total funds | carried | forward | 249,596 | 56,861 | 306&457 | 217,911 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Note | K | f. | ||||
| Fixed assets | ||||||
| Tangible fixed assets | 15 | 3,000 | ||||
| Current assets | ||||||
| Debtors Cash at bank |
and in hand | 16 | 3,054 316,019 |
5,333 222,320 |
||
| 319,073 | 227,653 | |||||
| Creditors: amounts | faging due within one year | 17 | 15,616 | 9,742 | ||
| Net current | assets | 303&457 | 217,911 | |||
| Total assets | less current liabilities | 306&457 | 217,911 | |||
| Net assets | 306,457 | 217,911 | ||||
| Funds ofthe | charity | |||||
| Restricted funds Unrestricted funds |
56,861 249496 |
32,803 185,108 |
||||
| Total charity | funds | 20 | 306,457 | 217,911 |
| Year ende | d 31 March 2021 | ||||
|---|---|---|---|---|---|
| 5. | Donations and grants |
||||
| Unrestricted | Restricted | Total Funds | |||
| Funds | Funds | 2021 | |||
| r. | |||||
| Donations | |||||
| Donations Inspire Middleton |
18,376 | 18@76 | |||
| Donations Lighthouse |
Project | 1,008 | 1,008 | ||
| Donations Foodbank |
21,165 | 21,165 | |||
| Donations LMA |
1,200 | 1+00 | |||
| Donations Pantry |
4,383 | 4)383 | |||
| Donations Toy Appeal |
2,125 | 2,125 | |||
| Grants | |||||
| Big Lottery | 156,086 | 156,086 | |||
| Good Things Foundation | 3,281 | 3,281 | |||
| RMBC Foodbank Contribution | 3,300 | 3400 | |||
| RMBC Innovation Fund |
15,000 | 15&000 | |||
| Trussell Trust | 6,234 | 23,250 | 29,484 | ||
| Action Together | 5,999 | 5,999 | |||
| Rochdale Township | |||||
| Kashmir Youth Project | 800 | 800 | |||
| Tesco Bags ofHelp | |||||
| RMBC Covid funding | 25,000 | 25,000 | |||
| Riverside | 2,000 | 2,000 | |||
| 86,072 | 203,135 | 289~ | |||
| Unrestricted | Restricted | Total Funds | |||
| Funds | Funds | 2020 | |||
| Donations | |||||
| Donations Inspire Middleton |
18,491 | 18,491 | |||
| Donations Lighthouse Donations Foodbank Donations LMA |
Project | 5,362 5,898 300 |
5,362 5,898 300 |
||
| Donations Pantry |
248 | 248 | |||
| Donations Toy Appeal |
|||||
| Grants | |||||
| Big Lottery Good Things Foundation RMBC Foodbank Contribution RMBC Innovation Fund Trussell Trust Action Together Rochdale Township Kashmir Youth Project Tesco Bags ofHelp RMBC Covid funding |
5,125 3,300 4,053 |
182,461 15,000 1,000 6,974 1,200 1,000 |
182,461 5,125 3,300 15,000 4,053 1,000 6,974 1,200 1,000 |
||
| Riverside | |||||
| 42,777 | 207,635 | 250,412 |
| 6. | Other trading activities |
Other trading activities |
|||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||
| Funds | 2021 | Funds | 2020 | ||||
| f | f | f, | |||||
| Room hire | 345 | 345 | 16,662 | 16,662 | |||
| Pantry subscriptions |
6,750 | 6,750 | 6,076 | 6,076 | |||
| Other income | 36 | 36 | |||||
| 7,095 | 7,095 | 22,774 | 22,774 | ||||
| 7. | Investment | income | |||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||
| Funds f |
2021 g |
Funds f |
2020 f |
||||
| Bank interest receivable | 120 | 120 | 210 | 210 | |||
| 8. | Expenditure on charitable |
activities by fund type | |||||
| Unrestricted | Restricted | Total Funds | |||||
| Funds f |
Funds f |
2021 | |||||
| Inspire Middleton | 7,804 | 5,530 | 13,334 | ||||
| Lighthouse | Project | 3,892 | 126,325 | 130/17 | |||
| Middleton | Central Foodbank | 13,294 | 5,630 | 18,924 | |||
| Lighthouse Lighthouse |
Money Advice Pantry |
942 5,772 |
27,699 13,449 |
28,641 19~ |
|||
| Supportcosts | 444 | 442 | |||||
| 31,704 | 179,077 | 210,781 | |||||
| Unrestricted | Restricted | Total Funds | |||||
| Funds f. |
Funds f |
2020 f. |
|||||
| Inspire Middleton | 4,112 | 4,112 | |||||
| Lighthouse Middleton |
Project Central Foodbank |
18,900 5,621 |
153,354 7,704 |
172,255 13,325 |
|||
| Lighthouse | Money Advice | 22,883 | 22,883 | ||||
| Lighthouse | Pantry | 4,053 | 7,028 | 11,081 | |||
| Support costs | 489 | 488 | |||||
| 28,574 | 195470 | 224,144 |
| Activities | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| undertaken | Total funds | Total fund | ||||||||||
| directly | Support costs | 2021 | 2020 | |||||||||
| f. | ||||||||||||
| hispire Middleton | 13,334 | 13,334 | 4,112 | |||||||||
| Lighthouse | Project | 130,217 | 130417 | 172,505 | ||||||||
| Middleton | Central Foodbank | 18,924 | 18/24 | 13,325 | ||||||||
| Lighthouse | Money Advice | 28,641 | 28,641 | 22,883 | ||||||||
| Lighthouse | Pantry | 19,223 | 19423 | 11,081 | ||||||||
| Governance | costs | 442 | 442 | 238 | ||||||||
| 210,339 | 442 | 210,781 | 224,144 | |||||||||
| 10. | Management | and overhead | recharges | |||||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||||||||
| Funds f |
2021 | Funds | 2020 f |
|||||||||
| Management | charges | (2,905) | (2,905) | (250) | (250) | |||||||
| 11. | Net income | |||||||||||
| Net income | is stated after | charging/(crediting); | ||||||||||
| 2021 | 2020 | |||||||||||
| f | ||||||||||||
| Depreciation | oftangible | fixed | assets | 1,000 | ||||||||
| 12. | Independent | examination | fees | |||||||||
| 2021 | 2020 | |||||||||||
| Fees payable | to the independent | examiner | for. ' |
f, | f. | |||||||
| Independent | examination | ofthe | financial | statements | 384 | |||||||
| 13. | Staff costs | |||||||||||
| The total staff costs and | employee | benefits | for the reporting period |
are analysed | as follows: | |||||||
| 2021 f |
2020 | |||||||||||
| Wages and salaries Social security costs Employer contributions |
to | pension | plans | 1lr/,004 3,674 2,687 |
110,850 6,010 3,100 |
|||||||
| 113@65 | 119,960 |
| equivale | nt employees du |
ring the year is analysed as follows |
: | |
|---|---|---|---|---|
| 2021 | 2020 | |||
| No. | No. | |||
| Number | ofsupport staff | 5 | 3 | |
| Number | ofadministrative | staff | 1 | 1 |
| Number | ofmanagement | staff | 2 | 2 |
| 8 | 6 |
| Motor vehicle f |
Total 8 |
|||
|---|---|---|---|---|
| Cost | ||||
| At I April 2020 | ||||
| Additions | 4,000 | 4,000 | ||
| At 31March | 2021 | 4,000 | 4,000 | |
| Depreciation | ||||
| At 1 April 2020 | ||||
| Charge for the year | 1,000 | 1&000 | ||
| At 31March | Z021 | 1,000 | 1,000 | |
| Carrying amount |
||||
| At 31March | 2021 | 3,000 | 3,000 | |
| At 31March | 2020 | |||
| 16. | Debtors | |||
| 2021 | 2020 | |||
| 5 | f. | |||
| Trade debtors Prepayments Other debtors |
and accrued income | 748 2,185 121 |
3,583 1,616 134 |
|
| 3,054 | 5,333 |
| Creditors: am | ounts falling due within one year |
||
|---|---|---|---|
| 2021 | 2020 | ||
| 8 | |||
| Trade creditors | 1+35 | 77 | |
| Accruals and deferred income | 1,378 | 6,831 | |
| Social security | and other taxes | 2,197 | 1,945 |
| Other creditors | 10,806 | 889 | |
| 15,616 | 9,742 |
| Unrestr | icted funds |
||||||
|---|---|---|---|---|---|---|---|
| At | |||||||
| At | I | April 2020 f |
Income f |
Expenditure | 31March 2021 K |
||
| General | funds | 185,108 | 93,287 | (28,799) | 249,596 | ||
| At | |||||||
| At | I | April 2019 f. |
Income f. |
Expenditure f, |
31March 2020 f |
||
| General | funds | 147,671 | 65,761 | (28,324) | 185,108 |
| Restricted funds | |||||||
|---|---|---|---|---|---|---|---|
| At | |||||||
| At 1 April 2020 f |
Income f. |
Expenditure | 31March 2021 f |
||||
| HMR Clinical Commissioning | Group | 4,265 | 4~5 | ||||
| Rochdale Boroughwide | Housing | ||||||
| Rochdale Innovation | Fund | 2,686 | 15,000 | (12,866) | 4,820 | ||
| Big Lottery | 29,617 | 156,086 | (158,569) | 27,134 | |||
| Santander Community |
Fund | ||||||
| Rochdale Township | |||||||
| Tesco Bags ofHelp | |||||||
| Action Together | 500 | 5,999 | (5,999) | 500 | |||
| Kashmir Youth Project | 800 | 800 | |||||
| Trussell Trust | 23,250 | (3,908) | 19@42 | ||||
| Riverside | 2,000 | (2,000) | |||||
| 32,803 | 203,135 | (179,077) | 56,861 | ||||
| At | |||||||
| At 1 April 2019 f |
Income f |
Expenditure f |
31March 2020 | ||||
| HMR Clinical Commissioning | Group | 9,265 | (9,265) | ||||
| Rochdale Boroughwide | Housing | 423 | (423) | ||||
| Rochdale Innovation | Fund | 15,000 | (12,314) | 2,686 | |||
| Big Lottery | 6,829 | 182,461 | (159,673) | 29,617 | |||
| Santander Community |
Fund | 1,221 | (1,221) | ||||
| Rochdale Township Tesco Bags ofHelp |
3,000 | 6,974 1,000 |
(6,974) (4,000) |
||||
| Action Together | 1,000 | (500) | 500 | ||||
| Kashmir Youth Project | 1,200 | (1,200) | |||||
| True sell Trust | |||||||
| Riverside | |||||||
| 20,738 | 207,635 | (195,570) | 32,803 |
| Analysis ofnet as | sets between funds | |||
|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | ||
| Funds | Funds | 2021 | ||
| f | f | |||
| Tangible fixed assets | 3,000 | 3,000 | ||
| Current assets | 262,212 | 56,861 | 319,073 | |
| Creditors less than | 1 year | (15,616) | (15,616) | |
| Net assets | 249,596 | 56,861 | 306,457 | |
| Unrestricted | Restricted | Total Funds | ||
| Funds | Funds | 2020 | ||
| f, | f. | |||
| Tangible fixed assets | ||||
| Current assets | 194,850 | 32,803 | 227,653 | |
| Creditors less than | 1 year | (9,742) | (9,742) | |
| Net assets | 185,108 | 32,803 | 217,911 |