| Page | ||||
|---|---|---|---|---|
| Reference and Administrative Details ofthe Charity, |
its Trustees | and Advisers | ||
| Trustees' Report |
2-4 | |||
| Independent Examiner's |
Report | |||
| Statement of Financial | Activities | |||
| Balance Sheet | ||||
| Notes to the Financial Statements | 8-15 |
| Unrestricted | Total | Total | |||
|---|---|---|---|---|---|
| funds | funds | funds | |||
| 2021 | 2021 | 2020 | |||
| Note | 6 | 6 | |||
| Income from: | |||||
| Donations and legacies |
48,940 | 48,940 | 25,920 | ||
| Charitable activities |
237,763 | 237,763 | 252,451 | ||
| Other trading activities |
70,893 | 70,893 | 30,779 | ||
| Investments | 7 | 7 | 25 | ||
| Total income | 357,603 | 357,603 | 309,175 | ||
| Expenditure on: |
|||||
| Raising funds | 13,721 | 13,721 | 19,432 | ||
| Charitable activities |
334,830 | 334,830 | 230,219 | ||
| Total expenditure | 348,551 | 348,551 | 249,651 | ||
| Net movement in funds |
9,052 | 9,052 | 59,524 | ||
| Reconciliation offunds: |
|||||
| Total funds brought | forward | 66,590 | 66,590 | 7,066 | |
| Net movement in funds |
9,052 | 9,052 | 59,524 | ||
| Total funds carried | forward | 75,642 | 75,642 | 66,5"6 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Note | 6 | |||||
| Current assets | ||||||
| Debtors | 13 | 2,622 | 2,622 | |||
| Cash at bank and in hand | 74,220 | 75,863 | ||||
| 76,842 | 78,485 | |||||
| Creditors: amounts | falling due within one | |||||
| year | 14 | (1,200) | (11,895) | |||
| Net current assets | 75,642 | 66,590 | ||||
| Total net assets | 75,642 | 66,590 | ||||
| Charity funds | ||||||
| Unrestricted funds |
15 | 75,642 | 66,590 | |||
| Total funds | 75,642 | 66,590 |
| Unrestricted | Total | Total | |
|---|---|---|---|
| funds | funds | funds | |
| 2021 | 2021 | 2020 | |
| 6 | |||
| Donations Grants |
2,005 46,935 |
2,005 46,935 |
2,642 23,278 |
| 48,940 | 48,940 | 25,920 |
| Unrestricted | Total | Tolal | ||||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | ||||||
| 2021 | 2021 | 2020 | ||||||
| 6 | 6 | |||||||
| Income from charitable | activities - Community | outreach | 237,763 | 237,763 | 252,451 | |||
| 5. | Income from other trading | activities | ||||||
| Income from fundraising | events | |||||||
| Unrestricted | Total | Total | ||||||
| funds | funds | funds | ||||||
| 2021f | 2021 6 |
2020f | ||||||
| Shop income | 70,893 | 70,893 | 30,779 | |||||
| 6. | Investment | income | ||||||
| Unrestricted | Total | Total | ||||||
| funds | funds | funds | ||||||
| 2021 | 2021 | 2020 | ||||||
| 6 | 5 | |||||||
| Bank interest | ||||||||
| 25 |
| Unrestricted | Tota I | Total | ||
|---|---|---|---|---|
| funds | funds | funds | ||
| 2021 | 2021 | 2020 | ||
| 8 | 8 | |||
| Shop | expenditure | 13,721 | 13,721 | 19,432 |
| Unrestricted | Total | Total | ||
|---|---|---|---|---|
| funds | funds | funds | ||
| 2021 | 2021 | 2020 | ||
| 8 | 8 | |||
| Community | outreach | 334,830 | 334,830 | 230,219 |
| Activities | |||||
|---|---|---|---|---|---|
| undertaken | Support | Total | Total | ||
| directly | costs | funds | funds | ||
| 2021 | 2021 | 2021 | 2020 | ||
| E | 8 | 6 | |||
| Community | outreach | 76,708 | 258, 122 | 334,830 | 230,219 |
| Total 2020 | 49,078 | 181,141 | 230,219 |
| Community | Total | Total | |||
|---|---|---|---|---|---|
| outreach | funds | funds | |||
| 2021 | 2021 | 2020 | |||
| 6 | 6 | ||||
| Zambia Project Connect & Care Expenditure Volunteer Scheme |
42,070 31,784 2,854 |
42,070 31,784 2,854 |
3,693 29,921 15,464 |
||
| 76,708 | 76,708 | 49,078 | |||
| Analysis | ofsupport costs | ||||
| Community | Total | Total | |||
| outreach | funds | funds | |||
| 2021 | 2021 | 2020 | |||
| 6 | 6 | ||||
| Staff costs Rent Other expenses |
224,358 12,619 21,145 |
224,358 12,619 2'I,145 |
157,388 14,893 8,860 |
||
| 258,122 | 258,122 | 181,141 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| 6 | ||||||
| Fees payable examination |
to the charity's ofthe charity's |
independent examiner annual accounts |
for the independent | 600 | 600 | |
| Fees payable | to the charity's | independent | examiner | in respect of: | ||
| All other services not included above | 600 | 600 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| L | ||||
| Wages | and | salaries | 224,358 | 157,388 |
| 224,358 | 157,388 |
| 224,358 | 157,388 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| The | average | number | ofpersons | employed | by | the | charity | during | the | year | was | as | follows: | |
| 2021 | 2020 | |||||||||||||
| No. | No. | |||||||||||||
| Shop | staff | 15 | 12 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| L' | |||||
| Ebere | Reader | Remuneration | 8,615 | 922 | |
| Pension contributions | paid | 248 | |||
| Other benefits | 436 |
| 2021 | 2020 | ||
|---|---|---|---|
| 6 | 6 | ||
| Due within one year | |||
| Other debtors Prepayments |
and accrued income | 2,142 480 |
2,142 480 |
| 2,622 | 2,622 |
| 2021 | 2020 | ||
|---|---|---|---|
| 6 | |||
| Otherloans | |||
| Accruals and deferred | income | 1,200 | 9,945 1,950 |
| 1,200 | 11,895 |
| Balance at 1 | Balance at 30June |
||||
|---|---|---|---|---|---|
| July 2020 6 |
Income f |
Expenditure | 2021 | ||
| Unrestricted | funds | ||||
| General funds |
66,590 | 357,603 | (348,551) | 75,642 | |
| Statement of | funds -prior year |
| Balance at | |||||
|---|---|---|---|---|---|
| Balance at 1July 2019 |
Income | Experrliture | 30June 2020f |
||
| Unrestricted | funds | ||||
| General funds | 7,066 | 309,175 | (249,651) | 66,590 |
| Balance at 1 | Balance at 30June |
||||
|---|---|---|---|---|---|
| July 2020 | Income | Expenditure | 2021 | ||
| 6 | 6 | 6 | |||
| General | funds | 66,590 | 357,603 | (348,551) | 75,642 |
| Balance at 1Ju/y 2019 8 |
Balance at 1Ju/y 2019 8 |
Income E |
Expenditure | Balance at 30June 2020 |
|
|---|---|---|---|---|---|
| General funds | 7,066 | 309,175 | (249,651) | 66,590 | |
| Analysis of net assets between funds | |||||
| Analysis ofnet assets between funds | -current year | ||||
| Unrestricted | Total | ||||
| funds | funds | ||||
| 2021 | 2021 | ||||
| 6 | |||||
| Current assets Creditors due within one year |
76,842 (1,200) |
76,842 (1,200) |
|||
| Total | 75,642 | 75,642 | |||
| Analysis ofnet assets between funds -prior year | |||||
| Unrestricted | Total | ||||
| funds | funds | ||||
| 2020 | 2020 | ||||
| E | 8 | ||||
| Current assets Creditors due within one year |
78,485 (11,895) |
78,485 (11,895) |
|||
| Total | 66,590 | 66,590 |