| Trustees | Professor Philip | Baker | Baker | |||
|---|---|---|---|---|---|---|
| Mr Stephen Owen |
||||||
| Mr Huw Francis | ||||||
| Dr Girish Kunigiri | ||||||
| Mr Simon Gribbon | ||||||
| Mrs Rebecca Brown | ||||||
| Mr Daniel Flemmings-Danquah | ||||||
| Mrs Sally-Ann Flemmings-Danquah |
||||||
| Pastor Jonathan | Holder | |||||
| Secretary | David Fawcett | |||||
| Charity number | 1131922 | |||||
| Company | number | 06883209 | ||||
| Principal address | 43 Melton Street | |||||
| Leicester | ||||||
| LE13N9 | ||||||
| Registered | oflice | 43 Melton Street | ||||
| Leicester | ||||||
| LE13N8 | ||||||
| independent | examiner | David T Mayfield | ||||
| Maygeld &Co (Accountants) |
Ltd | |||||
| 2 Merus Court | ||||||
| Meridian Business Park |
||||||
| Leicester | ||||||
| LE191RI | ||||||
| Bankers | Lloyds TSBBank Pic | |||||
| The Roundway | ||||||
| 284a Humberstone | Lane | |||||
| Leicester | ||||||
| LE4 9JN |
| Page | ||||
|---|---|---|---|---|
| Trustees report | 1-3 | |||
| Independent | examiner's | report | ||
| Statement of | financial | activities | ||
| Balance sheet | 6-7 | |||
| Notes to the financial | statements |
| Unrestricted | Designated | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | |||||
| general | |||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | |||
| Notes | |||||||
| Income from: | |||||||
| Donations and |
legacies | 221,811 | 111,805 | 333,616 | 328,563 | ||
| Raising funds | 293 | 293 | 32,768 | ||||
| investments | 1,186 | 1,186 | 1,133 | ||||
| Total income | 223,290 | 111,805 | 335,095 | 362,464 | |||
| ~Elf | |||||||
| Charitable activities |
6 | 116,154 | 101,367 | 217,521 | 297,595 | ||
| Net incoming resources before transfers | 107,136 | 10,438 | 117,574 | 64,869 | |||
| Gross transfers | between funds | (50,000) | 50,000 | ||||
| Net income forthe year/ | |||||||
| Net movement | in funds | 57,136 | 50,000 | 10,438 | 117,574 | 64,869 | |
| Fund balances | at 1May 2020 | 57,620 | 100,000 | 38,212 | 195,832 | 130,963 | |
| Fund balances | at 30April 2021 | 114,756 | 150,000 | 48,650 | 313,406 | 195,832 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Notes | ||||||
| Fixed assets | ||||||
| Tangible assets | 10 | 1,878 | ||||
| Current assets | ||||||
| Debtors | 10,110 | 21,211 | ||||
| Cash at bank and in | hand | 303,578 | 171,072 | |||
| 313,688 | 192,283 | |||||
| Creditors: amounts | falling due within one | |||||
| year | 13 | (2,160) | (6,207) | |||
| Net current assets | 311,528 | |||||
| Total assets less current | liabilities | 313,406 | ||||
| Income funds | ||||||
| Restricted funds | 15 | 48,650 | ||||
| Unrestricted funds |
||||||
| Designated funds |
16 | 150,000 | 100,000 | |||
| General unrestricted | funds | 114,756 | 57,620 | |||
| 264,756 | ||||||
| 313,406 |
| Unrestricted | Restfficted | Total | Total | ||
|---|---|---|---|---|---|
| funds | funds | ||||
| general | |||||
| 2021 | 2021 | 2021 | 2020 | ||
| Donations | and gifts | 38,588 | 38,588 | 69,302 | |
| Legacies receivable | 595 | 595 | 53,666 | ||
| Grants receivable | 182,628 | 111,805 | 294,433 | 205,595 | |
| 221,811 | 111,805 | 333,616 | 328,563 | ||
| Forthe year ended 30April 2020 | 166,973 | 161,590 | 328,563 |
| 3 | Donations and legacies | (Continued) | |||||
|---|---|---|---|---|---|---|---|
| Donations and gifts | |||||||
| Gift Aid | 2,992 | 2,992 | 8,527 | ||||
| Regular giving | 5,002 | 5,002 | 3,202 | ||||
| Faith groups | 4,215 | 4,215 | 10,549 | ||||
| Other groups | 983 | 983 | 1,751 | ||||
| Online giving | 17,348 | 17,348 | 16,439 | ||||
| Individuals | 6,741 | 6,741 | 12,306 | ||||
| Businesses | 506 | 506 | 12,939 | ||||
| Schools / Universities | 1,699 | ||||||
| Other donations | 801 | 801 | 1,890 | ||||
| 38,588 | 38,588 | 69,302 | |||||
| Legacies receivable | |||||||
| Legacy | 595 | 595 | 50,000 | ||||
| Other Legacies | 3,666 | ||||||
| 595 | 595 | 53,666 | |||||
| Grants receivable for core | activities | ||||||
| Carlton Hayes | 23,305 | 23,305 | 22,625 | ||||
| Henry Smith | 23,500 | 23,500 | 49,500 | ||||
| Tudor Trust | 2,000 | 30,000 | 32,000 | ||||
| CAF | 15,236 | 15,236 | |||||
| Big Lottery Covid Fund | 27,314 | 27,314 | |||||
| Wyggeston Hospital |
15,000 | 15,000 | 15,000 | ||||
| Stoneygate Trust |
8,625 | 8,625 | 18,250 | ||||
| Lloyds Foundation | 35,000 | 35,000 | 35,000 | ||||
| Awards For All |
9,750 | ||||||
| Leicestershire and Rutland |
Community | Foundation | 13,155 | 13,155 | |||
| Other | 101,298 | 101,298 | 55,470 | ||||
| 182,628 | 111,805 | 294,433 | 205,595 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| general | general | ||
| 2021 | 2020 | ||
| Fundraising | events | 293 | 19,735 |
| Rent income | 13,033 | ||
| Raising funds | 293 | 32,768 | |
| Investments | |||
| Unrestricted | Unrestricted | ||
| funds | funds | ||
| general | general | ||
| 2021 | 2020 | ||
| Interest receivable | 1,186 | 1133 |
| Unrestricted | Restffcted | Total | Total | |||
|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | |||
| Staff costs | 55,774 | 31,905 | 87,679 | 72,758 | ||
| Amortisation and |
depreciation | 5,908 | 5,908 | 42,358 | ||
| Meal service provision | 197 | 197 | 10,586 | |||
| Outreach | 17,070 | 17,070 | 28,523 | |||
| Me ntoring costs |
1,697 | 1,697 | 1,661 | |||
| Support services | 38,940 | 38,940 | 48,170 | |||
| Events and activities | 3,619 | 3,619 | 7,890 | |||
| Equipment | 851 | 581 | 1,432 | 5,741 | ||
| Rent and insurance | 15,096 | 15,096 | 16,206 | |||
| Administration | 118 | 118 | 1,073 | |||
| Utilities | 6,977 | 6,977 | 11,560 | |||
| Maintenance and |
cleaning | 675 | 675 | 4,910 | ||
| Donations | 3,630 | 3,630 | 7,500 | |||
| Motor and travel | 766 | 766 | 527 | |||
| Other charitable | expenditure | |||||
| 15,000 | 4,350 | 19,350 | 4,014 | |||
| 106,689 | 96,465 | 203,154 | 263,477 | |||
| Share ofgovernance costs (see note 7) |
12,155 | 2,212 | 14,367 | 34,118 | ||
| 118,844 | 98,677 | 217,521 | 297,595 | |||
| Analysis by fund |
||||||
| Unrestricted funds |
- general | 116,154 | 116,154 | |||
| Restricted funds | 2,690 | 98,677 | 101,367 | |||
| 118,844 | 98,677 | 217,521 | ||||
| Forthe year ended | 30April 2020 | |||||
| Unrestricted funds |
- general | 125,076 | 125,076 | |||
| Restricted funds |
172,519 | 172,519 | ||||
| 125,076 | 172,519 | 297,595 |
| Support and | Governance | |||||
|---|---|---|---|---|---|---|
| Supportcosts | Governance | 2021 | 2020 | |||
| costs | ||||||
| Events | 2,630 | 2,630 | 824 | |||
| Independent | examiners fees | 2,580 | 2,580 | 1,500 | ||
| Loan interest | 1,625 | 1,625 | 1,625 | |||
| Equipment | 478 | 478 | 1,914 | |||
| Rent and insurance | 5,032 | 5,032 | 5,402 | |||
| Administration | 39 | 39 | 358 | |||
| Utilities | 2,325 | 2,325 | 3,853 | |||
| Maintenance | and cleaning | 1,637 | 1,637 | 5,906 | ||
| Amortisation | ofleasehold | improvements | 1,500 | 1,500 | 13,293 | |
| Depreciation | ofequipment | 470 | 470 | 826 | ||
| 14,367 | 14,367 | 34,118 | ||||
| Analysed between |
||||||
| Charitable activities |
14,367 | 14,367 | 34,118 |
| 2021 | 2020 | ||
|---|---|---|---|
| Number | Number | ||
| Employment | costs | 2021 | 2020 |
| Wages and | salaries | 87,679 | 72,758 |
| 10 | Tangible gxed assets | ||||
|---|---|---|---|---|---|
| leasehold | Fixtures and | Total | |||
| improvements | Sttinss | ||||
| Cost | |||||
| At 1May 2020 | 84,261 | 12,954 | 97,215 | ||
| At 30April 2021 | 84,261 | 12,954 | 97,215 | ||
| Depreciation and impairment |
|||||
| At 1May 2020 | 78,261 | 9,198 | 87,459 | ||
| Depreciation charged |
in the year | 6,000 | 1,878 | 7,878 | |
| At 30April 2021 | 84,261 | 11,076 | 95,337 | ||
| Carrying amount | |||||
| At 30April 2021 | 1,878 | 1,878 | |||
| At 30April 2020 | 6,000 | 3,756 | 9,756 | ||
| 11 | Debtors | ||||
| 2021 | 2020 | ||||
| Amounts falling due |
within one year: | ||||
| Other debtors | 10,110 | 21,211 | |||
| 12 | Loans and overdrafts | ||||
| 2021 | 2020 | ||||
| gankloans | 4,167 | ||||
| Payable within one year | 4,167 |
| Creditors: amounts falling due within one year |
|||
|---|---|---|---|
| 2021 | 2020 | ||
| flutes | |||
| Bankloans | 12 | 4,167 | |
| Accruals and deferred income | 2,160 | 2,040 | |
| 2,160 | 6,207 |
| Movement in funds |
Movement in funds |
|||||
|---|---|---|---|---|---|---|
| Balance at1 | Income | Expenditure | Transfers | Balance at 30 | ||
| May 2020 | April 2021 | |||||
| Generalfund | 11,557 | 207,695 | (96,016) | (50,000) | 73,236 | |
| Wyggeston | Hospital | 15,000 | 15,000 | (15,000) | 15,000 | |
| Legacy | 24,000 | 595 | 24,595 | |||
| Co-op | 950 | 950 | ||||
| Iamie Vaidy | 6,113 | (5,138) | 975 | |||
| 57,620 | 223,290 | 116,154 | (50,000) | 114,756 |
| Movement | in funds | |||
|---|---|---|---|---|
| Balance at 1 | Income | Expenditure | Balance at 30 | |
| May 2020 | April 2021 | |||
| Key Fund | 936 | (935) | 1 | |
| Henry Smith | 11,088 | 23,500 | (29,650) | 4,938 |
| Carlton Hayes | 7,542 | 23,305 | (11,720) | 19,127 |
| Awards For All | 4,062 | (4,062) | ||
| Lloyds Foundation | 14,584 | 35,000 | (35,000) | 14,584 |
| Tudor Trust | 30,000 | (20,000) | 10,000 | |
| 38,212 | 111,805 | 101,367 | 48,650 |
| Movement | Movement | in funds | |||||
|---|---|---|---|---|---|---|---|
| Balance at1 | Income | Expenditure | Transfers | Balance at 30 | |||
| May 2020 | April 2021 | ||||||
| Property | Fund | 100,000 | 50,000 | 150,000 | |||
| 100,000 | 50,000 | 150,000 |
| Ol 0 |
o IV CI |
III r |
r o |
00 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| III | ||||||||||
| lrf | ||||||||||
| Ot I IIC |
D L II |
oo | IV 04 00 frl |
rv 00 Irl |
||||||
| fit | ||||||||||
| I f0L 00 |
Vt C IL |
CIo | 3 8 |
|||||||
| Olo | ||||||||||
| g C I |
Ut C IL |
o 04o IO |
IO I rrt |
00 r |
o ftl r |
|||||
| C | ||||||||||
| 00 | 00 | |||||||||
| 0 | IV CI 44 |
I 00 |
rtl Irl |
|||||||
| m | ||||||||||
| 'C | IO | o | o | |||||||
| 04 Cl |
I/I IO |
Ct | ||||||||
| 04 | 00 d' |
|||||||||
| IO | ||||||||||
| IC | ||||||||||
| 8 C Ol IO |
III C IL |
04 CI 04 |
o | oooo | ||||||
| IOo | ||||||||||
| C c |
IV o |
0 00 |
r 00 |
|||||||
| ~I | 04 | 04 | ||||||||
| CI | ||||||||||
| 0Z | zI-Z0 g |
C Ot OI |
||||||||
| Ot | ~z | C. | ||||||||
| IJI | 40C | Ot | ||||||||
| 4I z IJI |
I +~R rA CL |
0 C IO |
Ol IO 04o IV |
|||||||
| IJJ o z IIJ |
CC OZ z 044 X |
0 0 IC' |
Jr Ih 4I IO e 0 |
C. o m f0 OlII Ol |
w 4I Ift fO |
I IU '40 Tl IO I fft |
||||
| O Cl IJJ Z I- |
0 I VI I- 0 Z |
404 ~O 4L |
C | Ol C IL |
Ot 00 CI- |
C OI 0 |