OpenCharities

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

2021-12-31-accounts

Page
Reference and Administrative
Details ofthe Company,
its Trustees and Advisers
Trustees' Report 2-9
Independent
Examiner's
Report 10
Statement ofFinancial Activities
Balance Sheet 12
Notes to the Financial Statements 13-21

Restricted Unrestricted Total Tots/
funds funds funds funds
2021 2021 2021 2020
Note E 6 E
Income from:
Donations
and legacies
5,098 43,776 48,874 18,216
Charitable
activities
10,349 10,349 28,363
Total income 5,098 54,125 59,223 46,579
Expenditure
on:
Charitable
activities
5 1,784 33,167 34,951 42,242
Total expenditure 1,784 33,167 34,951 42,242
Net movement
in funds
3,314 20,958 24,272 4,337
Reconciliation
offunds:
Total funds brought forward 15,430 12,828 28,258 23,921
Net movement
in funds
3,314 20,958 24,272 4,337
Total funds carried forward 18,744 33,786 52,530 28,258
Balance Sheet Balance Sheet
As at 31December 2021
2021f 2020
Current assets
Debtors 10 1,718 3,070
Cash at bank and in hand 57,813 28,346
59,531 31,416
Creditors: amounts falling due within one
year (7,001) (3,158)
Total net assets 52,530 28,258
Charity funds
Restricted funds 12 18,744 15,430
Unrestricted
funds
12 33,786 12,828
Total funds 52,530 28,258
The Company was entitled to exemption from audit under section 477ofthe Companies Act2006.

Restricted Unrestricted Total Total
funds funds funds funds
2021
E
2021
6
2021
E
2020f
Donations 27,776 27,776 18,216
Grants 5,098 16,000 21,098
5,098 43,776 48,874 18,216
Total 2020 18,216 18,216

Restricted Unrestricted Total Total
funds funds funds funds
2021 2021 2021 2020
6 E E
Income from charitable activities - Advancing
education surrounding stalking 10,349 10,349 28,363
Total 2020 28,363 28,363

Activities
undertaken Support Total Total
directly costs funds funds
2021 2021 2021 2020
E F 5
Advancing education surrounding stalking 16,979 17,972 34,951 42,242
Total 2020 24,334 17,908 42,242
Analysis ofdirect costs
Advancing
education
surrounding Total Total
stalking funds funds
2021 2021 2020
E E E
Staff costs 16,979 16,979 11,401
Charitable Activities 12,933
16,979 16,979 24,334
Total 2020 24,334 24,334

Advancing
education
surrounding Total Total
stalking funds funds
2021f 2021
E
2020
8
Travel and subsistence 1,761 1,761 2,258
Management fees 6,354 6,354 1,428
Printing,
Postage and Stationary
765
Website 4,257 4,257 9,192
Charges and subscriptions 883
Sundry 1,906 1,906 780
Insurance 347 347
Governance costs 3,347 3,347 2,604
17,972 17,972 17,908
Total 2020 17,908 17,908
7. Independent examiner's remuneration
2021 2020
5 E
Fees payable to the Company's independent examiner for the independent
examination ofthe Company's annual accounts 1,140 1,140
Fees payable to the Company's independent examiner in respect of:
All other services not included above 660 680
8. Staff costs
2021 2020
F 8
Wages and salaries 16,595 11,289
Social security costs 236 112
Contribution
to defined contribution
pension schemes 148
16,979 11,401

2021 2020
No. No.

2021 2020
F 6
Due within one year
Trade debtors 500 500
Prepayments and accrued income 1,218 2,570
1,718 3,070

Creditors: Amounts falling due within one year
2021 2020
6
Trade creditors 643
Other creditors 244
Accruals and deferred income 6,114 3,158
7,001 3,158

Statement of funds - current year
Balance at
Balance at 1 31
January December
2021f Income
f
Expenditure
E
2021
E
Unrestricted funds
General Funds 12,828 54,125 (33,167) 33,786
Restricted funds
Restricted Funds 15,430 (148) 15,282
Remote and online working 5,098 (1,636) 3,462
15,430 5,098 (1,784) 18,744
Total offunds 28,258 59,223 (34,951) 52,530

Statement of funds - prior year
Balance at
Baiance at 31
1January December
2020 Income
f
Expenditure
f
2020f
Unrestricted funds
General Funds 23,921 18,216 (29,309) 12,828
Restricted funds
Restricted Funds 28,363 (12,933) 15,430
Total offunds 23,921 46,579 (42,242) 26,258
13. Summary offunds
Summary offunds - current year
Balance at
Balance at 1 31
January December
2021f Income
f
Expenditure
f
2021
F
General funds 12,828 54,125 (33,167) 33,786
Restricted funds 15,430 5,098 (1,784) 18,744
28,258 59,223 (34,951) 52,530
Summary offunds - prior year
Balance at
Balance at 31
1January December
2020 Income
f
Expenditure 2020f
General funds 23,921 18,216 (29,309) 12,828
Restricted funds 28,363 (12,933) 15,430
23,921 46,579 (42242) 26,258

Analysis ofnet assets between funds
Analysis of net assets between funds - current year
Restricted Unrestricted Total
funds funds funds
2021 2021 2021
5 E
Current assets 18,744 40,787 59,531
Creditors due within one year (7,001) (7,001)
Total 18,744 33,786 52,530
Analysis of net assets between funds - prior year
Restricted Unrestricted Total
funds funds funds
2020
5
2020 2020f
Current assets 16,030 15,386 31,416
Creditors due within one year (600) (2,558) (3,158)
Total 15,430 12,828 28,258