OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-05-31-accounts

Page
Reference and administrative details ofthe Charity, its Trustees and advisers
Trustees' report 2-8
Independent
auditor's
report on the financial statements 9-12
Statement offinancial activities 13
Balance sheet 14
Statement ofcash flows 15
Notes to the financial statements 16-35

Trustees K Rogers, Chair (appointed Chair (appointed 4 November 2021)
M Wild
N Malhotra (resigned 31 August 2021)
A Purssell
C Tonks
K Rogers
RSkirrow
I Millard (resigned 25September 2020)
A Khan (appointed 7October 2021)
Company registered
number 06625967
Charity registered
number 1126799
Registered office Molineux Stadium
Waterloo Road
Wolverhampton
WV1 4QR
Company secretary Muckle Secretary Limited
Head ofFoundation Will
Clowes
Independent auditor Dains LLP
15Colmore Row
Birmingham
B32BH
Bankers Barclays Bank PLC
15Colmore Row
Birmingham
B32BH
Solicitors Muckle LLP
Time Central
32Gallowgate
Newcastle upon Tyne
NE1 4BF

Unrestricted Restricted Endowment Total Total
funds funds funds funds funds
2021 2021 2021 2021 2020
Note 6 8 F 6 8
Income and
endowments from:
Donations
and
legacies 4 96,931 28,584 125,515 169,150
Charitable
activities
5 441,726 865,789 1,307,515 1,152,846
Other trading
activities
6 127,509 127,509 249,618
Total income and
endowments 666,166 894,373 1,560,539 1,571,614
Expenditure
on:
Raising funds 7 89,627 89,627 63,922
Charitable
activities
8 321,757 604,621 55,023 981,401 1,067,940
Total expenditure 411,384 604,621 55,023 1,071,028 1,131,862
Net income I
(expenditure) 254,782 289,752 (55,023) 489,511 439,752
Transfers
between
funds 17 20,853 (232,242) 211,389
Net movement in
funds 275,635 57,510 156,366 489,511 439,752
Reconciliation of
funds:
Total funds brought
forward as
previously
stated
532,492 585,060 288,926 1,406,478 866,427
Prior year adjustment 16 96,299
Total funds
brought
forward as restated 17 532,492 585,060 288,926 1,406,478 966,726
Net movement in
funds 275,635 57,510 156,366 489,511 439,752
Total funds carried
forward 17 808,127 642,570 445,292 1,895,989 1,406,478

Note 2021 2020f
Cash flows from operating activities
Net cash used
in operating
activities 20 678,270 873,135
Cash flows from investing activities
Purchase oftangible fixed assets (7,731) (10,080)
Net cash used in investing activities (7,731) (10,080)
Change
in cash and cash
equivalents in the year 670,539 863,055
Cash and cash equivalents at the beginning ofthe year 1,838,855 975,800
Cash and cash equivalents at the end of the year 21 2,509,394 1,838,855
The notes on pages 16to 35form part ofthese financial statements

Unrestricted Restricted Total
funds funds funds
2021 2021 2021
5 8 8
Donations 67,146 67,146
Legacies 29,785 29,785
Capital grants 28,584 28,584
96,931 28,584 125,515
Unrestricted Restricted Total
funds funds funds
2020 2020 2020
5 8
Donations 28,690 28,690
Legacies 8,840 8,840
Capital grants 131,620 131,620
37,530 131,620 169,150

Unrestricted Restricted Total
funds funds funds
2021 2021 2021
6 6 f
Foundation Activities 367,905 367,905
Health &Wellbeing 200,000 200,000
Inclusion, Cohesion &Education 73,821 422,243 496,064
Feed Our Pack 243,546 243,546
441,726 865,789 1,307,515
Unrestricted Restricted Total
funds funds funds
2020 2020 2020
6 f
Foundation Activities 414,615 414,615
Health &Wellbeing 250,002 250,002
Inclusion, Cohesion &Education 58,079 430,150 488,229
472,894 680,152 1,152,848

Unrestricted Total Total
funds funds funds
2021 2021 2020
5 8
Fundra ising activities 127,509 127,509 178,168
Shop sales and rental income 71,450
127,509 127,509 249,618

Unrestricted Total Total
funds funds funds
2021
6
2021
6
2020f
Wages and salaries 82,883 82,883 62,571
Operating sales costs 6,744 6,744 1,351
89,627 89,627 63,922

Unrestricted Restricted Endowment Total
funds funds funds funds
2021f 2021
E
2021
8
2021
Foundation Activities 299,310 20,530 55,023 374,863
Health &Wellbeing 134,761 134,761
Inclusion, Cohesion &Education 22,447 385,560 408,007
Feed Our Pack 63,770 63,770
321,757 604,621 55,023 981,401
Unrestricted Restricted Endowment Total
funds funds funds funds
2020 2020 2020 2020
8 6 f
Foundation Activities 476,589 19,782 55,023 551,394
Health &Wellbeing 110,779 110,779
Inclusion, Cohesion &Education 14,844 390,795 405,639
Wolves Aid 128 128
491,561 521,356 55,023 1,067,940

Activities
undertaken Support Total
directly costs funds
2021 2021 2021
8
Foundation Activities 273,590 101,273 374,863
Health 8 Wellbeing 98,622 36,139 134,761
Inclusion, Cohesion &Education 364,589 43,418 408,007
Wolves Aid
Feed Our Pack 8,223 55,547 83,770
745,024 236,377 981,401
Activities Grant
undertaken funding of Support Total
directly activities costs funds
2020 2020 2020 2020
8
Foundation Activities 432,398 11,000 107,996 551,394
Health &Wellbeing 78,162 32,617 110,779
Inclusion, Cohesion &Education 340,701 64,938 405,639
Wolves Aid 128 128
851,261 11,000 205,679 1,067,940

Inclusion,
Foundation Health & Cohesion
&
Activities Wellbeing Education Wolves Aid
2021 2021 2021 2021
K 8 8
Governance 2,769 226 1,638
Service Costs 55,866 14,257 19,511
Finance and administration 42,638 21,656 22,269
101,273 36,139 43,418
Feed Our Total
Pack funds
2021 2021
Governance 1,017 5,650
Service costs 32,645 122,279
Finance and administration 3,785 90,348
Marketing and printing 18,100 18,100
55,547 236,377

Analysis ofsupport costs (continue d)
Inclusion,
Foundation Health & Cohesion &
Activities Wellbeing Education Wolves Aid
2020 2020 2020 2020
f
Governance 3,630 275 1,595
Service costs 54,843 16,566 38,197
Finance and administration 49,523 15,776 25,146
Marketing and printing 128
107,996 32,617 64,938 128
Feed Our Total
Pack funds
2020 2020
8 R
Governance 5,500
Service costs 109,606
Finance and administration 90,445
Marketing and printing 128
205,679

2021 2020
K E
Depreciation oftangible fixed assets 75,553 73,321
Auditor's remuneration -audit fee 5,680 5,500

Staff c osts
2021 2020
E f
Wages and salaries 679,976 703,824
Social security costs 54,314 44,614
Pension costs 17,594 17,352
751,884 765,790
The average number ofpersons employed by the Charity during the year was as follows:
2021 2020
No. No.
Foundation
Activities
14 27
Health &Wellbeing 4 4
Inclusion,
Cohesion
&Education 24 21
42 52
2021 2020
No. No.

Freehold
land
and
buildings
Cost
At 1 June 2020 1,001,591
Additions 7,731
At 31 May 2021 1,009,322
Depreciation
At 1 June 2020 488,477
Charge for the year 75,553
At 31 May 2021 564,030
Net book value
At 31 May 2021 445,292
At 31 May 2020 513,114

2021 2020
Trade debtors 77,606 69,628
VAT repayable 596
Prepayments and accrued income 41,147 3,496
119,349 73,124

2021 2020
6
Trade creditors 45,362 20,483
WWFC creditor 1,080,457 892,965
Other taxation and social security 698
Other creditors 288 288
Accruals and deferred
income
51,939 104,181
1,178,046 1,018,615
Included in accruals and deferred income is deferred income as follows:
2021 2020
f
Deferred income at 1 June 2020 86,141
Resources deferred during the year 25,123 86,141
Amounts released from previous periods (86,141)
25,123 86,141

Statement offunds - curren t year
Balance at 1 Transfers Balance al
June 2020 Income Expenditure in/(out) 31 May 2021
6 8
Unrestricted
funds
Designated
funds
Susiainability
sink fund
50,750 23,604 74,354
General funds
General
Funds
481,742 666,166 (411,384) (2,751) 733,773
Total Unrestricted funds 532,492 666,166 (411,384) 20,853 808,127
Endowment
funds
Properties 288,926 (55,023) 211,389 445,292
Restricted funds
Health
&Wellbeing
213,224 200,000 (134,761) 278,463
Inclusion
&Cohesion
147,648 422,243 (385,560) 184,331
Feed Our Pack 243,546 (63,770) 179,776
Foundation
Arena
refurbishment 224,188 28,584 (20,530) (232,242)
585,060 894,373 (604,621) (232,242) 642,570
Total offunds 1,406,478 1,560,539 (1,071,028) 1,895,989

Statement
offunds
- prior yea r
As restated
Balance at Transfers Balance at
1June 2019 Income Expenditure
E
in/out
K
31 May 2020
f
Unrestricted
funds
Designated
funds
Suslainabilily
sink fund
50,750 50,750
Generalfunds
General Funds 342,184 759,842 (555,483) (64,801) 481,742
Total Unrestricted funds 342,184 759,842 (555,483) (14,051) 532,492
Endowment
funds
Properties 343,949 (55,023) 288,926
Restricted funds
Health &Wellbeing 74,001 250,002 (110,779) 213,224
Inclusion
&Cohesion
108,293 430,150 (390,795) 147,648
Foundation
Arena
refurbishment 98,299 131,620 (19,782) 14,051 224,188
280,593 811,772 (521,356) 14,051 585,060
Total offunds 966,726 1,571,614 (1,131,862) 1,406,478

Summary offunds - current y ear
Balance at 1 Transfers Balance at
June 2020f Income
f
Expenditure in/out 31May 2021f
Designated funds 50,750 23,604 74,354
General funds 481,742 666,166 (411,384) (2,751) 733,773
Endowment funds 288,926 (55,023) 211,389 445,292
Restricted funds 585,060 894,373 (604,621) (232,242) 642,570
1,406,478 1,560,539 (1,071,028) 1,895,989
Summary offunds - prior year
As restated
Balance at Transfers Balance at
1June 2019f Income
f
Expenditure
f
in/out
f
31 May 2020
Designated funds 50,750 50,750
General funds 342,184 759,842 (555,483) (64,801) 481,742
Endowment funds 343,949 (55,023) 288,926
Restricted funds 280,593 811,772 (521,356) 14,051 585,060
966,726 1,571,614 (1,131,862) 1,406,478
Analysis ofn et assets between fund s
-current year
Unrestricted Restricted Endowmeni Total
funds funds funds funds
2021f 2021
f
2021
f
2021
Tangible fixed assets 445,292 445,292
Current assets 1,969,506 659,237 2,628,743
Creditors due within one year (1,161,379) (16,667) (1,178,046)
Total 808,127 642,570 445,292 1,895,989

Analysis ofn et assets between fund s
-prior year
Unrestricted Restricted Endowment Total
funds funds funds funds
2020 2020 2020 2020
6 8
Tangible fixed assets 224,188 288,926 513,114
Current assets 1,471,322 440,657 1,911,979
Creditors due within one year (938,830) (79,785) (1,018,615)
Total 532,492 585,060 288,926 1,406,478

2021 2020
Net income for the year (ss per Statement of Financial Activities) 469,511 439,752
Adjustments
for:
Depreciation
charges
75,553 74,805
(Increase)/decrease in debtors (46,225) 19,754
Increase
in creditors
159,431 338,824
Net cash provided by operating activities 676,270 873,135
2021 2020
Cash at bank and in hand 2,509,394 1,838,855
Total cash and cash equivalents 2,509,394 1,838,855