This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.
2021-06-30-accounts
|
|
|
|
Page |
Directors' and Trustees' |
|
annual report |
|
|
| Pari: 1- |
Introduction |
|
|
|
| Part 2- |
Overview ofActivities and |
|
Impaci |
|
| Part 3- |
Projects and |
Aid Delivery |
in Detail |
|
| Pari 4- |
Overseas Staff and Training |
|
|
|
| Part 5- |
Charity Infrasiructure |
|
|
|
| Part 6- |
Future Plans |
and Developments |
|
|
| Pari 7- |
Princ!pal Funding Sources |
|
|
|
| independent |
Examiner's |
Report |
|
|
| Statement |
of Financial |
Activities |
|
|
| Balance sheet. |
|
|
|
|
| Notes to the accounts |
|
|
|
|
|
|
|
|
|
Notes |
Unrestricted |
Restricted |
2021 |
2020 |
|
|
|
|
|
|
Funds |
Funds |
|
|
| Income |
|
|
|
|
|
|
|
|
|
Donations and legacies |
|
|
|
|
|
19,954 |
|
19,954 |
52,915 |
| Income from |
charitable |
activities |
|
|
|
|
82,226 |
82,226 |
55,328 |
| Income from |
trading activities |
|
|
|
|
34,658 |
|
34,658 |
37,466 |
investment income |
|
|
|
|
|
7 |
|
7 |
223 |
| Total income |
|
|
|
|
|
54,619 |
82,226 |
136,845 |
145,932 |
| Expenditure |
|
|
|
|
|
|
|
|
|
| Cost of raising funds |
|
|
|
|
6 |
3,598 |
|
3,598 |
12,321 |
| Expenditure |
on charitable |
|
activities |
|
6 |
32,871 |
82,226 |
115,097 |
145,298 |
| Total expenditure |
|
|
|
|
|
36,469 |
82,226 |
118,695 |
157,619 |
| Net income/(expenditure) |
|
|
|
and net |
|
|
|
|
|
movement in funds for |
|
|
the |
year |
|
18,150 |
|
18,150 |
(11,687) |
| Reconciliation |
offunds |
|
|
|
|
|
|
|
|
| Totalfunds, |
brought forward |
|
|
|
|
89,701 |
|
89,701 |
101,388 |
| Total funds, |
carried forward |
|
|
|
|
107,851 |
|
107,851 |
89,701 |
|
|
BALAIYiCE |
SIIEI=TAS AT 30JUNF 2021 |
|
|
|
|
Notes |
2021 |
|
2020 |
|
|
|
f |
|
f |
| Fixed assets |
|
|
|
|
|
| Tangible fixed assets |
|
|
|
|
1,031 |
| Current assets |
|
|
|
|
|
| Debtors |
|
12 |
24,666 |
6,136 |
|
| Cash at bank |
and in hand |
|
85,789 |
87,759 |
|
|
|
|
110,455 |
93,895 |
|
| Liabilities |
|
|
|
|
|
| Creditors falling due within one year |
|
13 |
2,604 |
5,225 |
|
| Net current assets |
|
|
107,851 |
|
88,670 |
| Net assets |
|
|
107,851 |
|
89,701 |
| The funds ofthe charity |
|
|
|
|
|
| Unrestricted |
funds |
14 |
107,851 |
|
89,701 |
| Total charity |
funds |
|
107,851 |
|
89,701 |
|
Unrestricted |
Restricted |
2021 |
2020 |
|
Funds |
Funds |
|
|
|
|
|
f |
6 |
| Individualdonations |
14,954 |
|
14,954 |
47,258 |
| Corporate donations |
5,000 |
|
5,000 |
5,019 |
| School donations |
|
|
|
587 |
| Other donations |
|
|
|
51 |
|
19,954 |
|
19,954 |
52,915 |
|
Unrestricted |
Restricted |
2021 |
2020 |
|
Funds |
Funds |
|
|
| Grants and donations: |
|
|
|
|
| The Foux Foundation |
|
49,331 |
49,331 |
54,828 |
| JAC Trust |
|
25,000 |
25,000 |
|
| Wes Gavette Memorial |
|
7,895 |
7,895 |
|
| Joy Welch Education |
|
|
|
500 |
|
|
82,226 |
82,226 |
55,328 |
|
|
Unrestricted |
Restricted |
2021 |
2020 |
|
|
Funds |
Funds |
|
|
| Shoes auction |
|
34,605 |
|
34,605 |
37,321 |
| Merchandising |
income |
53 |
|
53 |
145 |
|
|
34,658 |
|
34,658 |
37,466 |
|
|
|
Unrestricted |
Restricted |
Restricted |
2021 |
2020 |
|
|
|
Funds |
|
Funds |
|
|
|
|
|
E |
|
f |
|
|
| Bankinterest |
|
|
|
|
|
|
223 |
|
|
|
|
|
|
|
223 |
| Investment |
income |
in 2020totalling f223was attributed |
|
to unrestricted funds. |
|
|
|
| AI'.I@IYSi& OF ERI'LluDITLIFIE |
|
|
|
|
|
|
|
|
|
|
Raising Funds |
Supporting |
|
2021 |
2020 |
|
|
|
|
beneficiaries in |
|
|
|
|
|
|
|
rubbish |
dumps |
|
|
| Staff costs (Inc. Subcontractors) |
|
|
|
|
33,672 |
33,672 |
46,662 |
| Direct project costs |
|
|
|
|
70,121 |
70,121 |
80,385 |
| Volunteer costs |
|
|
42 |
|
236 |
278 |
469 |
| Shoe auction |
costs |
|
2,110 |
|
|
2,110 |
5,198 |
Other fundraising costs |
|
|
216 |
|
|
216 |
5,070 |
| Support costs (Note |
|
7) |
1,062 |
|
9,556 |
10,618 |
17,851 |
| Governance |
costs (Note 7) |
|
168 |
|
1,512 |
1,680 |
1,984 |
|
|
|
3,598 |
|
115,097 |
118,695 |
157,619 |
|
|
General |
Governance |
2021 |
2020 |
|
|
Support Costs |
Costs |
|
|
Administrative staff |
|
|
|
|
|
| (Inc. subcontractors) |
|
1,530 |
|
1,530 |
5,305 |
| Premises and equipment |
|
4 |
|
4 |
1,775 |
Communications and ITcost |
|
1,219 |
|
1,219 |
857 |
| Book Keeping fees |
|
5,550 |
|
5,550 |
7,000 |
| Legal and professional |
costs |
15 |
|
15 |
432 |
| Depreciation |
|
1,031 |
|
1,031 |
1,031 |
| Other expenses |
|
1,269 |
|
1,269 |
1,451 |
| Trustee expenses |
|
|
|
|
400 |
Independent examiner's |
fees |
|
1,680 |
1,680 |
1,584 |
|
|
10,618 |
1,680 |
12,298 |
19,835 |
|
|
|
|
2021 |
2020 |
|
|
|
|
6 |
E |
| Net movement |
|
in funds |
is shown after charging: |
|
|
| Independent |
examiner's |
|
fees |
1,680 |
1,584 |
| Depreciation |
on |
tangible |
fixed assets |
1,031 |
1,031 |
|
|
2021 |
2020 |
|
|
f |
f |
| STAFF COSTS |
|
|
|
| Salaries |
|
16,500 |
43,257 |
| National |
Insurance |
|
1,707 |
| Pension |
|
401 |
1,026 |
|
|
16,901 |
45,990 |
AIIFIIBLI. I |
XF |
U ASSETS |
|
|
|
|
|
|
|
|
|
2021 |
2020 |
| Net book value: |
|
|
|
|
f |
f |
| Fixtures, fittings |
|
and equipment |
|
|
|
1,031 |
|
|
|
|
|
|
1,031 |
| Movements |
in the period: |
|
|
|
|
|
| Cost: |
|
|
Opening |
|
|
Closing |
|
|
|
Balances |
Additions |
Disposals |
Balances |
|
|
|
f |
f |
f |
f |
| Fixtures, fittings |
|
and equipment |
4,760 |
|
|
4,760 |
|
|
|
4,760 |
|
|
4,760 |
| Depreciation: |
|
|
Opening |
|
|
Closing |
|
|
|
Balances |
Charge |
Disposals |
Balances |
|
|
|
|
f |
f |
f |
| Fixtures, fittings |
|
and equipment |
3,729 |
1,031 |
|
4,760 |
|
|
|
3,729 |
1,031 |
|
4,760 |
|
|
|
2021 |
2020 |
|
|
|
6 |
|
| Grants receivable |
|
|
24,666 |
5,000 |
| Prepayments |
|
|
|
1,136 |
|
|
|
24,666 |
6,136 |
| CIIEOIIIOIt5'i nn'ioiints |
taliin8 cine within |
oni. ye;ir |
|
|
|
|
|
2021 |
2020 |
|
|
|
E |
f |
| Trade creditors |
|
|
41 |
703 |
| Other creditors |
|
|
883 |
2,198 |
| Accruals |
|
|
1,680 |
2,324 |
|
|
|
2,604 |
5,225 |
|
|
Balance at |
Income |
Expenditure |
Balance at |
|
|
01.07.20 |
|
|
30.06.21 |
| Restricted funds: |
|
|
|
|
|
| The Foux Foundation |
|
|
49,331 |
49,331 |
|
| JAC Trust |
|
|
25,000 |
25,000 |
|
| Wes Gavette |
Memorial |
|
7,895 |
7,895 |
|
|
|
|
82,226 |
82,226 |
|
| Unrestricted |
funds |
89,701 |
54,619 |
36,469 |
107,851 |
| Total funds |
|
89,701 |
136,845 |
118,695 |
107,851 |
| ii''/ 'is oi |
nio'vf nlenl'i |
!n 'Irinr! |
"Pieli ous I/e lt |
|
|
|
|
|
|
Balance |
|
|
Balance |
|
|
|
at01.07.19 |
Income |
Expenditure |
at30.06.20 |
|
|
|
f |
|
f |
f |
| Restricted funds: |
|
|
|
|
|
|
| The Faux Foundation |
|
|
|
54,828 |
54,828 |
|
| Joy Welch Education |
|
|
|
500 |
500 |
|
|
|
|
|
55,328 |
55,328 |
|
| Unrestricted |
funds |
|
101,388 |
90,604 |
102,291 |
89,701 |
| Total funds |
|
|
101,388 |
145,932 |
157,619 |
89,701 |
|
Unrestricted |
Restricted |
|
|
Funds |
Funds |
Total |
|
|
f |
|
| Fixed assets |
|
|
|
| Net Current assets |
107,851 |
|
107,851 |
|
107,851 |
|
107,851 |
| Analysis offund balance net assets- previous Year |
|
|
|
|
Unrestricted |
Restricted |
|
|
Funds |
Funds |
Total |
|
|
f |
f |
| Fixed assets |
1,031 |
|
1,031 |
| Net Current assets |
88,670 |
|
88,670 |
|
89,701 |
|
89,701 |