| 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 |