| Page | ||
|---|---|---|
| Trustees' report |
1-5 | |
| Statement cftrustees' | responsibilities | |
| Independent auditor's |
report | 7-8 |
| Statement offinanclal |
actlvlfies | |
| Balance sheet | 10 | |
| Statement ofcash flows | ||
| Notes to the financial | statements | 12-20 |
| Unrestricted Unrestricted |
Unrestricted Unrestricted |
|||
|---|---|---|---|---|
| funds | funds | |||
| 2021 | 2020 | |||
| Notes | 8 | |||
| Donations and legacies Charitable adivl6es |
3 4 5 |
3,699 1,004,186 1,949 |
4,548 1,015,148 697 |
|
| Investments | 6 | 683 | 3,019 | |
| Other income | ||||
| Total income | 1,010,517 | 1,023,412 | ||
| EK~I3ttrrtK Charitable activities |
7 | 982,160 | 1,025,535 | |
| Nst income/(expenditure) Net movement in funds |
forthe yearl | 28,357 | (2,123) | |
| Fund balances at 1 April | 2020 | 289,849 | 291,972 | |
| Fund balances at 31If(arch 2021 | 318,206 | 289,849 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 5 | 6 | |||||
| Fixed assets | |||||||
| Tangible assets | 12 | 8,303 | 7,228 | ||||
| Current assets | |||||||
| Debtors | 13 | 62,440 | 58,122 | ||||
| Cash at bank and | in | hand | 286,997 | 279,398 | |||
| 349,437 | 337,520 | ||||||
| Creditors: amounts | falling due within | ||||||
| one year | 14 | (39,534) | (54,899) | ||||
| Net current assets | 309,903 | 282,621 | |||||
| Total assets less | current liabilities | 318,206 | 289,849 | ||||
| Income funds | |||||||
| Unrestricted funds |
318,206 | 289,849 | |||||
| 318,206 | 289,849 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Notes | f | f | ||||
| Cash flows from operating activities Cash generated from operations |
19 | 8,486 | 45,455 | |||
| Investing | activities | |||||
| Purchase Investment |
oftangible fixed assets income received |
(2,835) 1,948 |
(204) 697 |
|||
| Net cash Investing |
(used in)/generated from activities |
(887) | 493 | |||
| Net cash | used in financing activities |
|||||
| Net increase in cash and cash equivalents |
7,599 | 45,948 | ||||
| Cash snd | cash equivalents at beginning |
ofyear | 279,398 | 233,450 | ||
| Cash and | cash equivalents at end of |
year | 286,997 | 279,398 |
| Donations and gifts |
|---|
| Grants received |
| Unrestricted | Unrestricted | |||
|---|---|---|---|---|
| funds | funds | |||
| 2D21 | 2020 | |||
| 8 | 6 | |||
| Fundraising Other Income |
1,510 1,509 |
|||
| 3,019 | ||||
| Charitable activities |
||||
| Unrestictsd | Unresticted | |||
| Expenditure | Expenditure | |||
| 2021 | 2020 | |||
| 8 | 6 | |||
| Stair costs Oepreciation and impairment Rent Rates and water Repairs and maintenance Insurance Telephone Printing, postage, stationary Other staff costs Sundry Expenses Subscriptions Bank Charges |
and advertising | 883,646 1,781 16,951 799 8.126 4,456 2,012 1,874 14,240 8,933 3,719 288 |
939,843 4,674 23,549 1,420 13,806 4,974 5,873 1,874 13,790 2,963 2,847 217 |
|
| Accountancy Fees Legal Fees Other Professional Fees Bad debts Other charitable expenditure |
14,160 3,410 3,260 12,000 |
4,816 1,440 9'I0 (91) 105 |
||
| 979,635 | 1,023,010 | |||
| Share ofgovernance | costs (see note 8) | 2,525 | 2,525 | |
| 982,16D | 1,025,535 |
| 8 | Support costs | Support costs | Support costs |
Governance costs |
2021 | Support costs |
Governance costs |
2020 |
|---|---|---|---|---|---|---|---|---|
| E | E | E | E | E | ||||
| Audit fees | 2,525 | 2,525 | 2,525 | 2,525 | ||||
| 2,525 | 2,525 | 2,525 | 2,525 | |||||
| Analysed Charitable |
between activities |
2,525 | 2,525 | 2525 | 2 525 |
| Governance costs includes pay |
ments to the auditors ofE2,525 (2020-E2,52 |
5)for audit fees. | |
|---|---|---|---|
| Net movement in funds |
2021 E |
2020 E |
|
| Nst movement in funds is stated |
atter charging/(crediting) | ||
| Fees payable to the company's financial statements Depreciation ofowned tangible Operating lease charges |
auditor for the audit ofthe company's fixed assets |
2,525 1,761 16,951 |
2,525 4,674 23,549 |
| h | thl | numberofemployees | during the year wss: | ||
|---|---|---|---|---|---|
| e average | mony | 2021 | 2020 | ||
| Number | Number | ||||
| 52 | 57 | ||||
| Employment | costs | 2021 E |
2020 E |
||
| Wages and salaries Social security costs Other pension costs |
812,559 50,518 20,569 |
857,857 60,451 21,535 |
|||
| 883,646 | 939,843 |
| Fluduree and Sttlnee |
Contsutere | Total | ||||
|---|---|---|---|---|---|---|
| Cost | 8 | |||||
| At 1April 2020 Additions |
14,827 | 22,421 2,835 |
37,248 2,835 |
|||
| At 31 March | 2021 | 14,827 | 25,256 | 40,083 | ||
| Depreciation | and Impairment | |||||
| At 1April 2020 Depreciation charged |
In tha year | 7,777 1,049 |
22,242 712 |
30,019 1,761 |
||
| At 31 March | 2021 | 8,826 | 22,954 | 3'I,780 | ||
| Carrying amount |
||||||
| At 31 March | 2021 | 6,001 | 2,302 | 8,303 | ||
| At 31 March | 2020 | 7,049 | 179 | 7.228 | ||
| 13 | Debtors | |||||
| Amounts faging due |
within one year: | 2921 8 |
2028f | |||
| Trade debtors Other debtors Prepayments |
and accrued income | 17,313 85 45,042 |
22,417 85 35,820 |
|||
| 62,440 | 58.122 |
| 14 | Credltorsi amounts |
falling due within one year | 2021 | 2020 |
|---|---|---|---|---|
| 8 | 8 | |||
| Other taxatlon snd social security Trade creditors Other creditors Accruals and deferred income |
(2,469) 14,189 5,061 22,733 |
11,965 1,551 9,841 31,542 |
||
| 39,534 | 54,899 |
| The charge to profit or loss in respect ofdefined c |
ontribution schem |
es wss 820,569(2020-2 | ,535). |
|---|---|---|---|
| Analysis of net assets between funds | Unrestricted | Unrestricted | |
| funds | funds | ||
| 2021 | 2020 | ||
| 6 | 8 | ||
| Fund balances at 31 March 2021 are represented Tangible assets Current asseta/(liabilities) |
by: | 8,303 309,903 |
7,228 282,621 |
| 318,206 | 289,849 |
| At the reporting en ae y under non-cancellable operating leases, which fall due a |
s follows: | |
|---|---|---|
| 2021 | 2020 | |
| f. | 6 | |
| 17,400 | 19,366 | |
| Within one year Between two and five years |
45,957 | |
| 17,400 | 65,323 |
| 19 | Cash generated from opemtions |
2021 | 2020 |
|---|---|---|---|
| 0 | 6 | ||
| Surplus/(deficit) for ths year |
28,357 | (2,123) | |
| Adjustments for: |
|||
| Investment income recognised in statement offinancial activities |
('I,949) | (697) | |
| Depreciation and impairment oftangible fixed assets |
1,761 | 4,674 | |
| Movements in working capital: |
|||
| (Increase)/decrease in debtors |
(4,318) | 42,636 | |
| (Decrease)/increase in creditors |
(15,365) | 905 | |
| Cash generated from operations |
8,486 | 45,455 | |
| 20 | Analysis ofchanges In net funds |
||
| The charity had no debt during the year. |