| Page | |||||
|---|---|---|---|---|---|
| Reference and administrative details ofthe |
charity, its trustees | and | advisers | ||
| Trustees' report (including Directors' Report and Strategic Report) |
3 —24 | ||||
| Independent auditors' report |
25 —27 | ||||
| Statement offinancial activities | (including | Income and Expenditure | Account) | 28 | |
| Balance sheet | 29 | ||||
| Statement ofcash flows | 30 | ||||
| Notes to the financial statements | 31-45 |
| Inspire our young | people and demonstrate that what we |
people and demonstrate that what we |
say is what | say is what | we do | we do | ||
|---|---|---|---|---|---|---|---|---|
| Honesty | Bechallenging of |
each other for the | benefit of our young | people, | remembering | |||
| to be kind always | ||||||||
| Excellence | Strive to set new | and exciting standards in youth work practice |
||||||
| Keep a keen eye | to the future and the opportunities it presents |
|||||||
| Accountability | Take responsibility | for our personal | contribution to our strategy, |
ensuring | that | |||
| young people are | at the H.E.A.R.T. | ofeverything we do |
||||||
| Operate along sound business and financial principles, |
modelling | ourselves | on | |||||
| national sector-leading organisations |
||||||||
| Respect | Inspire positive change and personal | development through our own |
example, | |||||
| expecting the same from our young | people | |||||||
| Listen, even to those who think they | have no voice | |||||||
| Teamwork | Work across and | form new partnerships as these are critical to our |
success. | |||||
| Support together, | our young people | in all their richness | and diversity | and | ||||
| always according | to their needs |
| Over 250 local secondary | 100'/0 ofschools who participated said the |
100'/0 ofschools who participated said the |
|||
|---|---|---|---|---|---|
| Gate by | school pupils signed up to | masterclasses were beneficial for their pupils |
|||
| Masterclasses | take part in the highly | ||||
| popular Blackburn Youth |
100'/0 ofschools who participated have asked |
||||
| Zone Gatsby Project. The | for future masterclasses | ||||
| project saw 11secondary | |||||
| schools engaging with 8 |
"Thank you for all the work you and the Youth | ||||
| local businesses around |
Zone have put in this term, the Gatsby | ||||
| employability opportunities |
masterclass programme has been excellent. |
||||
| available to them | Very well organised. One ofthe girls who |
||||
| attended regularly has just been awarded Head Girl. " |
|||||
| Andrew Larking, Careers/Personal |
|||||
| Development Lead Our Lady &St |
|||||
| John Catholic College | |||||
| Get a Job | 16young people aged 16- | 80'k ofthe young people moved into |
|||
| Skills and | 25who were NEET (Not | in | education, employment or training. |
||
| Aspirations | Education, Employment or Training) completed a 6- week programme supporting them with |
"The Get a Job course was really useful, learnt a lot about interview skills and after course got ajob through the Kickstart |
I the |
||
| employability skills. All |
programme" | ||||
| young people completed level 1 accreditation in |
a | Project Participant | |||
| customer service. |
| Dare to Dream | Working with 280 young |
"Ihave to applaud your choice ofspeaker at |
"Ihave to applaud your choice ofspeaker at |
|
|---|---|---|---|---|
| people from disadvantaged | today's session in Medicine. She was |
a real | ||
| backgrounds. Providing |
inspiration and the fact she was quite local to |
|||
| opportunities for them to get |
us and had failed to get into Medicine | |||
| insight into different careers |
originally was a real inspiration for young |
|||
| available to them. | people. She was very clear in her |
|||
| explanation ofthe route in and so I would |
||||
| highly recommend that schools access recording ifthey can. " |
the | |||
| New Directions Career service | ||||
| HAF Summer | Young people were given | 164young people received an accreditation | in | |
| programme | the opportunity to gain a |
an area of their choice. | ||
| level 1 accreditation | ||||
| including food hygiene, first |
89%ofyoung people stated they had grown | |||
| aid, sports leaders, NICAS |
in confidence from taking part in the | |||
| climbing ( available in total) |
programme | |||
| through our summer HaF |
||||
| programme funded by the |
||||
| Department ofEducation. |
||||
| Transitions | 36 young people in school |
100%ofyoung people were supported | back | |
| years 9-11 who had | into school | |||
| become disengaged with school due to the pandemic |
"Youth zone has supported pupils who |
are | ||
| attended BYZ daily for 6-8 |
hard to reach to attend the workshops | and get | ||
| weeks. Through both |
more involved with their education. Pupil |
|||
| academic and pastoral | enjoyment and learning new skills has |
shown | ||
| supportyoung people |
th'rough their commitment to the project" |
|||
| worked towards re- | ||||
| engaging with school. |
Billy Begum, Teacher StThomas | |||
| School |
| Youth Hub | BYZ provided funding |
BYZ provided funding |
to 8 | 916young people benefited from the project |
||
|---|---|---|---|---|---|---|
| local partners to come |
through face toface delivery/detached work |
|||||
| together | through a place |
with 212ofthese moving into education, |
||||
| based approach to support |
employment or training. |
|||||
| young people moving EET. |
into | "Thanks to the Youth Hub project I am now |
||||
| about to start an apprenticeship" | ||||||
| Delivered | over 6 months | |||||
| with the | aim of reaching | James, project participant | ||||
| some of | the hardest | to | ||||
| reach young people | in | the | ||||
| borough. | ||||||
| Social Integration |
Citizens Jury | 15young different |
people from backgrounds |
came | 13ofthe 15young people reported a greater understanding on the Covid-19 |
|
| together | to explore the | restrictions/guidance | ||||
| views of | different | |||||
| communities during the pandemic. Speaking with |
13ofthe 15young people reported that they would try to follow the guidance more |
|||||
| members | ofthe community | |||||
| who had | been directly | |||||
| impacted | by Covid-1 | 9 | they | |||
| created a short film to | ||||||
| showcase their findings. |
||||||
| "Iam delighted to be part ofthis event to |
||||||
| The Big Iftar | We celebrated cohesion |
share with everyone how the Muslim |
||||
| and social integration | by | community open their fast and how Ramadan |
||||
| bringing | 70 members | from | is not simply an exercise in fasting during the | |||
| across the community together to celebrate |
the | day and binge eating during the night. This year's Ramadan, due to the lockdown, will be |
||||
| boroughs | first online | remembered by Muslims across the globe as |
||||
| community Iftar. |
a special one and will be recorded in the |
|||||
| history books. Ramadan is the chance for a |
||||||
| spiritual boost, with lessons to be applied long after the month is out. " |
||||||
| Project participant Umaimah |
||||||
| "Itwas wonderful to see so many people |
||||||
| sharing a meal together in this new way. The |
||||||
| current lockdown is a difficult time for so |
||||||
| many people, but we've shown that as a | ||||||
| community we can still come together, and |
||||||
| support one another" | ||||||
| Rebecca Ramsay, Our Community, |
||||||
| Our Future programme manager |
||||||
| 2020 |
| We worked collaboratively |
We worked collaboratively |
||||||
|---|---|---|---|---|---|---|---|
| Health and | Covid | with partners | and supported | "Blackburn Youth Zone has been a lifesaver, | |||
| Wellbeing | emergency | food | the distribution | of over | delivering food daily. I relied on that food |
to | |
| response | 25,000 meals | to members | feed my children, I was really worried |
I | |||
| ofthe community in need |
wouldn't be able tofeed them" |
||||||
| during the COVID-19crisis. |
BYZ member parent |
||||||
| "My brother and I want to thank you from |
the | ||||||
| bottom of our hearts. You have provided | food | ||||||
| for our vulnerable mum during the covid |
crisis | ||||||
| when she needed it the most" |
|||||||
| BYZ member | |||||||
| "A huge thank you to Blackburn Youth |
Zone | ||||||
| who are going above and beyond to provide | |||||||
| meals to families who need them" | |||||||
| BwD Care Network | |||||||
| Mentoring | 37ofour most vulnerable young people have |
"'I've allowed someone to support me |
in | every | |||
| received 121 digital | way possible and to share my feelings | with | |||||
| mentoring sessions each |
someone I trust. BYZ have helped me |
with | |||||
| week delivered | by | my mental health during the pandemic |
which | ||||
| volunteers. | in result has had a huge impact on me | ||||||
| planning my future" |
|||||||
| In total we delivered 444 |
|||||||
| hours of mentoring. | Matthew, BYZ member |
||||||
| HAF Summer 2020 |
656 individuals benefited from |
per day engaging |
96%ofyoung people agree/strongly agree they are happy with our service. |
||||
| with positive activity and | 89%of individuals stated they |
have | |||||
| healthy meals. |
grown in confidence since attending |
||||||
| HAF. | |||||||
| In total we had 10,496 engagements with young people over a4week |
87%of young people said the online activity helped them connect with others. |
||||||
| period during the summer holidays |
100%ofyoung people said they safe while online with Blackburn |
felt | |||||
| Youth Zone services. | |||||||
| 78%ofyoung people felt they | learnt a | ||||||
| new skill. |
| Health 8 | Blackburn Youth Zone |
"Ireally struggle with anxiety and the |
|---|---|---|
| Wellbeing Christmas Stocking |
created 1200 Christmas Health &Wellbeing stockings. The stockings |
pandemic has made itworse. The Youth Zone has supported me loads even when I couldn't come in. The stocking had lots of |
| contained a number of |
activities and information in to support me |
|
| activities and signposting | over Christmas' | |
| information for young people over the Christmas |
Ami, BYZ Member | |
| period. In total we worked | ||
| with 21 partners to ensure |
||
| we reached young people | ||
| across the whole borough | ||
| who needed them the most. | ||
| Mind Moose | 53young people aged 8-12 took part in an early |
"I like Mind Moose because I am in a session where I can work on my own and talk about |
| intervention emotional |
my life" | |
| health and wellbeing online programme 'Mind Moose'. |
Harry, project participant | |
| Young people with support from our staff learnt how to |
Following the Mind Moose sessions, young |
|
| look after their minds, keep their brains healthy, deal with emotions, develop resilience and flourish |
people took part in a thorough discussion and shared ideas with confidence, which was really good to see. It has helped them with coping mechanisms for when they have made |
|
| a mistake, and they have also learnt the |
||
| importance of being kind to themselves and |
||
| doing acts of kindness towards others |
||
| 1 Voice, partner organisation | ||
| Winter Warmer | The winter warmer project |
Our students need the support, as a lot of |
| engaged with 845 young people and families from across the borough by providing warm essential |
their families have had reduced income so are struggling, the pupils really enjoyed having an item of clothing to keep them warm, thank you Blackburn Youth Zone and the |
|
| items during the winter | winter warmer project. | |
| penod. | Deputy Head Teacher, SEMH School |
| Bowland Trust | Brian Mercer Trust | Crown | Paints | Graham &Brown |
|---|---|---|---|---|
| Senator | Totally Wicked | JMWM | Foundation | Accrol Papers |
| Forbes Solicitors | Peter Cummings | PM+M | Accountants | Napthens Solicitors |
| BAE Systems | Pets Choice | Blackburn College |
Cardboard BoxCo. |
|
| Tensar | AMS Accountants | Star Tissues | Silicone Engineering | |
| Peter & Linda Street | Star Academies | Vision | Support | Canopies UK |
| Businesswise | Fagan &Whalley | MDS Healthcare | Educational | |
| Solutions | Partnership Trust |
|||
| Sagar Insurance | Vital Life | Nybble | IT | Granby Marketing |
| Dinner Lady Vape | Fogarty's Insurance |
| Safeguarding | Safeguarding | ||||||
|---|---|---|---|---|---|---|---|
| ~ | Risk ofabuse | by Blackburn | Youth | ~ | All staff, volunteers and board members |
have | |
| Zone staff/volunteers | DBS's and full training on safeguarding. |
||||||
| ~ | Non reporting | ofserious safeguarding | ~ | Freelancers and partners also need to |
|||
| concerns | produce their DBSto work at Blackburn | Youth | |||||
| Zone and have a full induction. | |||||||
| ~ | We have a nominated safeguarding lead |
on | |||||
| the board and an SLT members who act |
as | ||||||
| our health and safety lead, both are | |||||||
| responsible in ensuring we review our annual |
|||||||
| safeguarding policy and procedures. |
|||||||
| ~ | We have an annual review ofour |
||||||
| safeguarding policy and procedures. |
|||||||
| Health | and Safety | ~ | We annually review our health and safety |
||||
| policy and procedures, ensure all team |
|||||||
| members are trained. |
|||||||
| ~ | We have an annual external check of our |
||||||
| health safety culture and compliance. | |||||||
| ~ | All statutory compliance is managed by |
BwD | |||||
| council, to ensure the highest standards. | |||||||
| ~ | SLT regularly review the COVID-19 risk |
||||||
| following government guidelines. All |
|||||||
| recommendations are approved at board |
| level. | ||||||||
|---|---|---|---|---|---|---|---|---|
| Finance | ||||||||
| ~ | Income | ~ | We have a highly qualified accountant acting |
|||||
| as treasurer on Blackburn Youth Zone board, |
||||||||
| ~ | Expenditure | in addition we have a finance committee who |
||||||
| ~ | Cash | review monthly income, expenditure and cash. |
||||||
| ~ | We have a fully resourced finance team |
|||||||
| responsible for reporting management |
||||||||
| accounts and ensuring all financial controls |
||||||||
| are in place and enforced. | ||||||||
| ~ | We have fully resourced business |
|||||||
| development team to ensure we maximise |
||||||||
| income, with governance around meeting |
||||||||
| targets. | ||||||||
| Performance | ||||||||
| ~ | Poor quality service which does not | ~ | Staff are fully trained with regular refreshers |
|||||
| meet the needs ofyoung | people | to ensure youth offer is up to date | ||||||
| ~ | Low attendance | numbers | which | ~ | Staff values ensure team is happy, committed |
|||
| results in low return on investment |
and passionate | |||||||
| ~ | Poor performance | from facilities staff | ~ | Proactive membership and engagement |
||||
| which results in an unclean |
or unsafe | which maximises all routes to securing new |
||||||
| building | members and retaining existing members |
|||||||
| ~ | Poor performance | from catering staff | ~ | Regular one to ones and appraisals, along |
||||
| resulting in unhealthy |
or unsafe food | with spot checks where necessary to ensure | ||||||
| ~ | Poor performance | from business | staff performance is ofexpected levels. |
|||||
| development team |
resulting | in | ||||||
| financial instability |
||||||||
| Reputation | ||||||||
| Negative | impacts on reputation |
of Blackburn | Maintain | a professional, reliable and trustworthy |
||||
| Youth Zone due to: | appearance through: |
|||||||
| ~ | Negative press coverage | of incidents | ~ | Attendance at local and regional networking |
||||
| ~ | Negative opinions |
ofstakeholders | and multi-agency meetings |
|||||
| due to unprofessional | work | ethics | ~ | Fulfilling all obligations to funders including |
||||
| ~ | Mismanagement | oftime, | resources, | reporting and financial management |
||||
| service delivery | ~ | Sharing best practice and research as |
| Unrestricted | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||
| Note | 2021 | 2021 f |
2021 E |
2020 E |
||
| INCOME FROM: | ||||||
| Donations and legacies |
2 | 1,214,229 | 473,994 | 1,688,223 | 910,129 | |
| Charitable activities |
3 | 4,969 | - | 4,969 | 72,844 | |
| Other trading activities |
4 | 52,220 | 52,220 | 136,822 | ||
| Investments | 5 | 24 | 24 | 53 | ||
| TOTAL INCOME | 1,271,442 | 473,994 | 1,745,436 | 1,119,848 | ||
| EXPENDITURE ON: | ||||||
| Raising funds | 79,566 | 6,901 | 86,467 | 119,502 | ||
| Charitable activities |
682,024 | 571,013 | 1,253,037 | 1,183,314 | ||
| TOTAL EXPENDITURE | 761,590 | 577,914 | 1,339,504 | 1,302,816 | ||
| NET INCOME I(EXPENDITURE) BEFORE | ||||||
| TRANSFERS | 509,852 | (103,920) | 405,932 | (182,968) | ||
| Transfers between |
Funds | |||||
| NET INCOME I(EXPENDITURE) BEFORE | ||||||
| OTHER RECOGNISED GAINS AND | ||||||
| LOSSES | 509,852 | (103,920) | 405,932 | (182,968) | ||
| NET MOVEMENT | IN FUNDS | 509,852 | (103,920) | 405,932 | (182,968) | |
| RECONCILIATION | OF FUNDS: | |||||
| Total funds brought | forward | 89,302 | 4,992,836 | 4,903,534 | 5,086,502 | |
| TOTAL FUNDS CARRIED FORWARD | 420,550 | 4,888,916 | 5,309,466 | 4,903,534 |
| Note | 2021 6 |
2020f | |||||
|---|---|---|---|---|---|---|---|
| FIXEDASSETS | |||||||
| Tangible assets | 10 | 4,913,604 | 5,025,114 | ||||
| CURRENT ASSETS | |||||||
| Stocks | 11 | 1,630 | 2,033 | ||||
| Debtors | 12 | 75,973 | |||||
| Cash at bank and | in hand | 578,846 | 94,317 | ||||
| 856,449 | 139,794 | ||||||
| CREDITORS: amounts one year |
falling due within | 13 | ~268,083 | 261,374 | |||
| NET CURRENT ASSETSI( LIABILITIES) | 396862 | 121,580 | |||||
| NET ASSETS | 5 329466 | 4 903.534 | |||||
| CHARITY FUNDS | |||||||
| Restricted funds | 15 | 4,888,916 | 4,992,836 | ||||
| Unrestricted funds |
15 | 420 553 | ~80.302 | ||||
| TOTAL FUNDS | 5,309,466 | 4 903.534 |
| Note | 2021f | 2020f | |||
|---|---|---|---|---|---|
| Cash flows from operating | activities | ||||
| Net cash provided by operating activities |
17 | 503,015 | ~20.710 | ||
| Cash flows from investing | activities: | ||||
| Dividends, interest and rents from investments |
24 | 53 | |||
| Purchase oftangible fixed assets |
(19,110) | (12,350) | |||
| Receipt from sale oftangible | fixed asset | ||||
| Net cash used in investing | activities | ~29,006 | ~722977. | ||
| Change in cash and cash |
equivalents | in the year | 484,529 | (33,015) | |
| Cash and cash equivalents | brought forward | 94,317 | 127,332 | ||
| Cash and cash equivalents | carried forward | 18 | 578,846 | 94,317 |
| INCOME FROM | CHARITABLE ACTI | VITIES | |||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| funds | funds | funds | funds | ||
| 2021 6 |
2021f | 2021f | 2020f | ||
| Young People's Facility hire |
activity sessions | 1,107 3,862 |
1.107 3,862 |
53,597 19,247 |
|
| 4969 | |||||
| Total2020 | 72844 | ~2844 |
| FUNDRAISING INCOME |
||||
|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |
| funds | funds | funds | funds | |
| 2021f | 2021 6 |
2021 | 2020f | |
| Events income | 52220 | ~222~t3 | 22 | |
| Total 2020 | ~13u32Z | 136 22 |
| Unrestricted | Restricted | Total | Total |
|---|---|---|---|
| funds | funds | funds | funds |
| 2021f | 2021f | 2021f | 2020 |
| DIRECT COSTS | ||||||||
|---|---|---|---|---|---|---|---|---|
| Charitable | ||||||||
| Fundraising | Activities | Total | Total | |||||
| expensesf | costsf | 2021f | 2020 | |||||
| Catering supplies |
20,070 | 20,070 | 23,467 | |||||
| Commissioning artists |
21,531 | 21,531 | 6,740 | |||||
| Partnership &arrangements |
164,247 | 164,247 | ||||||
| Trips and minibus | hire | 2,349 | 2,349 | 27,669 | ||||
| Youth activity consumables | 104,107 | 104,107 | 84,655 | |||||
| Fundraising events |
costs | 7,660 | 7,660 | 39,705 | ||||
| Wages and salaries | 49,825 | 408,902 | 458,727 | 410,161 | ||||
| Pension cost | 1,332 | 6,476 | 7,808 | 6,570 | ||||
| Agency staff | 1,673 | |||||||
| Professional fees | 27,650 | 27,650 | 34,518 | |||||
| 86467 | 727 682 ~2333e~83 I 8 | |||||||
| At31March 2020 | 119502 | 515656 | 635158 | |||||
| SUPPORT COSTS | ||||||||
| Charitable | ||||||||
| Fundraising | Activities | Total | Total | |||||
| expenses f |
costs f |
2021f | 2020f | |||||
| Office costs | 49,500 | 49,500 | 49,858 | |||||
| Other building running |
costs | 119,841 | 119,841 | 133,264 | ||||
| Insurance | 23,790 | 23,790 | 21,310 | |||||
| Other staff costs | 11,283 | 11,283 | 19,516 | |||||
| Other costs | 59,081 | 59,081 | 71,596 | |||||
| Wages and salaries | 128.165 | 128,165 | 239,286 | |||||
| Pension cost | 3,077 | 3,077 | 5,357 | |||||
| Depreciation | 130,242 | 130,242 | 127,471 | |||||
| Loss on sale oftangible | assets | 376 | 376 | |||||
| .~525 3 ~?L383~IL7333 | ||||||||
| At 31March 2020 | 667658 | 667658 | ||||||
| f6901(2020:fnil) | offundraising | costs were attributable | to restricted | funds and f79566(2020:F119502) | ||||
| were attributable to |
unrestricted | funds. |
| This is stated after charging: | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021f | 2020f | |||||||
| Depreciation oftangible fixed owned by the charity Auditor's remuneration |
assets: | 130,243 ~R} |
127,471 6 100 |
|||||
| During the year, no trustees During the year, no trustees |
received any received any |
remuneration (2020 -fNIL). benefits in kind (2020 —fNIL). |
||||||
| During the year, no trustees | received any | reimbursement | ofexpenses (2020 - FNIL). | |||||
| STAFF COSTS | ||||||||
| Staff costs were as follows: | ||||||||
| 2021 F |
2020f | |||||||
| Wages and salaries Social security costs Pension costs |
555,343 31,548 10,885 |
614,254 35,193 11,927 |
||||||
| 661374 | ||||||||
| The average number of persons |
employed | by the | company | during the year | was as follows: | |||
| 2021 | 2020 | |||||||
| No. | No. | |||||||
| Fundraising and administration Delivery |
7 45 |
5 51 |
||||||
| 56 | ||||||||
| Average headcount expressed |
as a full time equivalent: | |||||||
| 2021 | 2020 | |||||||
| No. | No. | |||||||
| Fundraising and administration Delivery |
8 19 |
6 21 |
| DEBTORS | |||
|---|---|---|---|
| 2021 5 |
2020f | ||
| Trade debtors | 33,156 | 7,333 | |
| Other debtors | 3,405 | 4,432 | |
| Prepayments | and accrued income | 39,412 | 31,679 |
| CREDITORS: Amount | s falling due within one year |
||
|---|---|---|---|
| 2021 E |
2020f | ||
| Trade creditors | 96,521 | 113,273 | |
| Other taxation and social security Other creditors |
19,571 10,719 |
17,761 33,741 |
|
| Accruals and deferred | income | 133,776 | 96,599 |
| 261374 |
| DEFERRED INCOME | ||
|---|---|---|
| 2021 E |
2020f | |
| At 1 April 2020 Additions during the year Amounts released to income At31March2021 |
35,412 282,246 (256,616) ~1 |
38,754 208,188 (211,530) ~t2 |
| Balance at | Income | Expenditure | Transfers | Balance at | ||
|---|---|---|---|---|---|---|
| 1 April | Between | 31 March | ||||
| 2020 | Funds | 2021 | ||||
| 6 | 6 | E | ||||
| Unrestricted | Funds | |||||
| General Funds | 89,302 | 1,271,442 | 761,590 | 420,550 | ||
| Restricted Funds | ||||||
| Restricted Funds |
19,730 | 473,994 | (467,604) | 26,120 | ||
| Property Reserves | 4,973,106 | 110,310 | 4862 796 | |||
| 4,992,836 | 473994 | 577914 | 4,888,916 | |||
| Total ofFunds | 4,903,534 | 1,745,436 | 1,339,504 | 5,309,466 |
| ATEME | NT O | F FUNDS - | PRIOR YEAR | ||||
|---|---|---|---|---|---|---|---|
| Balance at | Income | Expenditure | Transfer | Balance at | |||
| 1 April | Between | 31March | |||||
| 2019 | Funds | 2020 | |||||
| 6 | 6 | ||||||
| Unrestricted | Funds | ||||||
| General | Funds | 42,153 | 907,575 | 960,926 | 6,202 | 89,302 | |
| Restricted Funds | |||||||
| Restricted Funds |
45,240 | 212,273 | (231,581) | (6,202) | 19,730 | ||
| Property | Reserves | 5083,415 | 110,309 | - | 4,973,106 | ||
| 5,128,655 | 212,273 | 341,890 | 6,202 | 4,992,836 | |||
| Total of | Funds | 5,086,502 | 1,119,848 | 1,302,816 | 4,903,534 |
| Restricted Funds |
Restricted Funds |
||||||
|---|---|---|---|---|---|---|---|
| Balance at | Income | Expenditure | Fund | Balance at | |||
| 1 April 2020 | Transfers | 31 March | |||||
| 2021 | |||||||
| 6 | |||||||
| Diversity Intergration Funding 3" Party |
5,000 15,245 |
(5,000) (15,245) |
|||||
| Children in Need |
11,941 | (7,884) | 4,057 | ||||
| Duchy ofLancaster Digital Future - Lazars |
5,000 15,000 |
(5,000) (8,331) |
6,669 | ||||
| Albert Gubay | 16,000 | (14,000) | 2,000 | ||||
| Oglesby Trust Holiday Hunger |
18,687 130,835 |
(18,687) (130,835) |
|||||
| Dare to Dream | —Future U |
13,396 | (13,396) | ||||
| Onside - Active | Youth | 20,094 | (20,094) | ||||
| Onside CMC - | Youth | Voice | 6,101 | (6,101) | |||
| Onside CMC - | Transitions | 19,281 | (19,281) | ||||
| Onside CMC - | Youth | Hub | 110,950 | (110,950) | |||
| Onside - BeInternet Citizens | 3,300 | (3,300) | |||||
| Onside CMC - | Mind Moose | 26,700 | (26,700) | ||||
| Onside CMC - | Citizen's Jury | 9,701 | (9,701) | ||||
| Onside CMC - | Winter | Warmer | 15,000 | (15,000) | |||
| Onside CMC - | Supporting | ||||||
| Vulnerable Families |
10,000 | (10,000) | |||||
| Get Stuck in - HAF - Easter | 7,039 | (7,039) | |||||
| Police Commissioner | - Knife | ||||||
| Crime | 939 | (544) | 395 | ||||
| Active Lancashire | 4,087 | (1,147) | 2,940 | ||||
| StJames Palace | 7,742 | (7,742) | |||||
| Street Games | 2,167 | (2,167) | |||||
| Sport England Capital Building New Mini Bus Sport England |
Project (Wheelchairs) |
4,9'73,106 11,632 3,072 |
4,815 | (4,815) (110,310) (3,960) 685 |
4,862,796 7,672 2,387 |
||
| Total | 4,992,836 | 473,994 | 577914 | 4,888,916 |
| ANALY | SIS OF NET ASSETS BETWEEN FU | NDS - CURRENT YEAR | ||
|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||
| funds | funds | funds | ||
| 2021 | 2021 | 2021 | ||
| 6 | 6 | 6 | ||
| Tangible | fixed assets | 50,807 | 4,862,797 | 4,913,604 |
| Current | assets | 630,330 | 26,119 | 656,449 |
| Creditors | due within one year | 260,587 | 260 597 | |
| 420,550 | 4,888,916 | 5,309,466 | ||
| ANALYSIS OF NET ASSETS BETWEEN FUNDS - PRIOR YEAR | ||||
| Unrestricted | Restricted | Total | ||
| funds | funds | funds | ||
| 2020 | 2020 | 2020 | ||
| 8 | 8 | |||
| Tangible | fixed assets | 52,008 | 4,973,108 | 5,025,114 |
| Current assets | 120,084 | 19,730 | 139,794 | |
| Creditors | due within one year | 281,374 | 261,374) | |
| 89302 | 4,992,836 | 4,903,534 |
| RECONCILIATION ACTIVITIES |
OF NET M | OVEMENT IN FUNDS TO NET CASH |
FLOW FROM OPE | RATING |
|---|---|---|---|---|
| 2021 | 2020 | |||
| 6 | 6 | |||
| Net income /(expenditure) for the year (as per Statement of Financial |
||||
| Activities) | 405,932 | (182,988) | ||
| Adjustment for: |
||||
| Depreciation charges |
130,243 | 127,471 | ||
| Dividends, interest |
and rents from investments | (24) | (53) | |
| Loss on the sale offixed assets | 376 | |||
| Decrease/(increase) (Increase/)decrease (decrease)/increase Net cash provided |
in stocks in debtors in creditors by operating |
activities | 403 (32,529) ~787 888,814 |
(1,004) 18,782 17,074 ~20 718 |