| 2020 | 2019 | |||
|---|---|---|---|---|
| Unrestricted | Totnl | |||
| fund | funds | |||
| Notes | f | f | ||
| INCOME AND ENDOWMENTS FROM | ||||
| Doruuioos and legacies |
52.659 | 43.441 | ||
| EXPENDITURE ON | ||||
| Charitable activities |
||||
| Manngement nnd Administration |
3.661 | 3,256 | ||
| NET INCOME | 48,998 | 40,185 | ||
| RECONCILIATION | OF FUNDS | |||
| Total funds brought forward | 362,082 | 321,897 | ||
| TOTAL FUNDS CARRIED FORWARD | 411,080 | 362,082 |
| 2020 | 2019 | |||
|---|---|---|---|---|
| Unrestricted | Total | |||
| fund | funds | |||
| Notes | ||||
| FIXEDASSETS | ||||
| Tanmble assets |
499.123 | 489.733 | ||
| CURRENT ASSETS | ||||
| Debtors | 616 | 335 | ||
| Cash at bank and in hand | 216.603 | 152.437 | ||
| 217.219 | 152.772 | |||
| CREDITORS | ||||
| Amounts falling due within |
one year | (572) | (1,233) | |
| NET CURRENT ASSETS | 216.647 | 151.539 | ||
| TOTAL ASSETSLESSCURRENT | ||||
| LIABILITIES | 715.770 | 641,272 | ||
| CREDITORS | ||||
| Amounts falling due after more than one year |
10 | (304.690) | (279.190) | |
| NET ASSETS | 411,080 | 362,082 | ||
| FUNDS | 12 | |||
| Unrestricted funds |
411,080 | 362.082 | ||
| TOTAL FUNDS | 411,080 | 362,082 |
| Freehold | property | not provided | |
|---|---|---|---|
| Improvements to property |
not provided | ||
| Computer | equipment | 339a on reducing | balance |
| 2. | DONATION | S AND LEGACIES |
|||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| f. | |||||
| Gifts | 1 | ||||
| Donations | 52.658 | 43.441 | |||
| 52.659 | 43.441 | ||||
| 3. | CHARITABLE ACTIVITIES COSTS | ||||
| Support | |||||
| Direct | costs (see | ||||
| Costs f |
note 4) f |
Totalsf | |||
| Manaeement | and Administration | 3.133 | 528 | 3.661 | |
| 4. | SUPPORT | COSTS | |||
| Governance | |||||
| Management | costs | Totals | |||
| Management | and Administration | 48 | 480 | 528 |
| COMPAR | ATIVES | FOR THE STATEMENT OFFINANCIAL ACT | IVITIES |
|---|---|---|---|
| Unresmcted | |||
| fund | |||
| f | |||
| INCOME | AND ENDOWMENTS FROM | ||
| Donntions and leaacies |
43.441 | ||
| EXPENDITURE ON | |||
| Charitable | activities | ||
| Manngement | and Administration | 3.256 | |
| NKT INCOME | 40.185 | ||
| RECONCILIATION | OF FUNDS | ||
| Total funds | brought | forward | 32I.897 |
| 6. | COMPARATIVES FOR THE STATEME | NT OFFINANCIA | L ACTIVITIES | - continued | |
|---|---|---|---|---|---|
| Unrestricted | |||||
| fund | |||||
| TOTAL FUNDS CARRIED FORWARD | 362 082 | ||||
| 7. | TANGIBLE ltIXED ASSETS | ||||
| Improvements | |||||
| Freehold | to | Computer | |||
| prop city f |
property f |
equipment f. |
Totals | ||
| COST | |||||
| At 1 November 2019 |
353,382 | 136,340 | 279 | 490,001 | |
| Addinons | 9,393 | 9,393 | |||
| At 31 October 2020 | 353.382 | 145.733 | 279 | 499.394 | |
| DEPRECIATION | |||||
| At 1 November 2019 |
268 | 268 | |||
| Charge for year | 3 | 3 | |||
| At 31 October 2020 | 271 | 271 | |||
| NET BOOK VALUE | |||||
| At 31 October 2020 | 353.382 | 145.733 | 499.123 | ||
| At 31 October 2019 | 353.382 | 136.340 | 489.733 | ||
| 8. | DEBTORS:AMOUNTS FALLING DUE | WITHIN ONE YEAR | |||
| 2020 | 2019 | ||||
| f | f | ||||
| Prepayments | 616 | 335 |
| 9. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE | YEAR | ||
|---|---|---|---|---|---|---|---|
| 2020 | 2019 | ||||||
| f. | 6 | ||||||
| Trade creditors | 92 | 273 | |||||
| Accrued expenses | 480 | 960 | |||||
| 572 | 1.233 | ||||||
| 10. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE | THAN ONK YEAR | |||||
| 2020 | 2019 | ||||||
| f. | |||||||
| Other loans (see note | 11) | 304.690 | 279.190 | ||||
| 11. | LOANS | ||||||
| An analysis of the maturity | ofloans is given below: | ||||||
| 2020 | 2019 | ||||||
| Amounts falling due |
in more than | five years: | |||||
| Repayable otherwise |
than by instalments: | ||||||
| Long Term Loans | 304.690 | 279.190 | |||||
| 12. | MOVEMENT IN FUNDS | ||||||
| Net | |||||||
| At | movement | At | |||||
| 1/11/19 | in funds | 31/10/20 | |||||
| I | f | ||||||
| Unrestricted funds |
|||||||
| General fund | 362.082 | 48.998 | 411.080 | ||||
| TOTAL FUNDS | 362.082 | 48.998 | 411.080 | ||||
| Net movement in funds, included |
in the above are as follows: | ||||||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| Unrestricted ibnds |
|||||||
| General fund | 52.659 | (3.661) | 48.998 | ||||
| TOTALFUNDS | 52.659 | (3,661) | 48.998 |
| Net | |||||
|---|---|---|---|---|---|
| At | movement | At | |||
| I/I I/I 8 | in funds | 31/10/19 | |||
| f | f | ||||
| Unrestricted | funds | ||||
| General | fund | 321,897 | 40.185 | 362,082 | |
| TOTAL | FUNDS | 321,897 | 40,185 | 362,082 |
| Inconung | Resources | Movement | ||||
|---|---|---|---|---|---|---|
| resources | expended | in funds f |
||||
| Unrestricted | funds | |||||
| General | fund | 43,441 | (3,256) | 40,185 | ||
| TOTAL | FUNDS | 43,441 | (3,256) | 40,185 | ||
| A current | year | 12months | and prior year 12months combined | position is as follows'. | ||
| Net | ||||||
| At | movement | At | ||||
| I/I I/18 | in funds | 31/10/20 | ||||
| f. | f | f | ||||
| Unrestricted | funds | |||||
| Geneml | fund | 321.897 | 89,183 | 411,080 | ||
| TOTAL | FUNDS | 321,897 | 89,183 | 411,080 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| 6 | |||||
| Unrestricted | funds | ||||
| General | fund | 96,100 | (6,917) | 89.183 | |
| TOTAL | FUNDS | 96.100 | (6.917) | 89,183 |
| 2020 | 2019 | |||
|---|---|---|---|---|
| 6 | ||||
| INCOME AND ENDOWMENTS | ||||
| Donations and |
legacies | |||
| Gifts | 1 | |||
| Donations | 52,658 | 43 441 | ||
| 52,659 | 43441 | |||
| Total incoming | resources | 52,659 | 43,441 | |
| Charitable activities |
||||
| Rates and water | 930 | |||
| Light and heat | 1.914 | 2,155 | ||
| Repairs and Maintenance | 285 | 615 | ||
| Computer equipment |
4 | 6 | ||
| 3,133 | 2,776 | |||
| Support costs | ||||
| Management | ||||
| Sundries | 48 | |||
| Governance | costs | |||
| Accountancy | ||||
| Total resources | expended | 3,661 | 3,256 | |
| Net income | 48,998 | 40,185 |