| 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 |