OpenCharities

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

2021-03-31-accounts

F ORTHE YEAR ENDED 31MARCH 20 21
31.0321 31.0320
Unrestricted Restricted Total Total
funds funds funds funds
INCOME AND ENDOWMENTS FROM
Voluntary
income
0 0
Previously
deferred income
0 0
Activities for generating
funds
2,221 8,993
Incoming resources from charitable activities
Charitable
activities
84,984 101,914
Previously
deferred income
0 0
Other incoming resources 0 0
87,205 110,907
EXPENDITURE ON
Costs ofgenerating
voluntary
income (0) (0)
Costs ofactivities to generate funds (0) (0)
Costs of generating
other income
(0) (0)
(0) (0)
Net incoming/(outgoing) resources available for 87,205 110,907
charitable
application
Charitable
activities
Charitable
activities
69,712 80,379
Support Costs 4,470 4,320
Total resources expended (74,182) (84,699)
NET INCOME / (EXPENDITURE) FOR THE 13,023 26,208
RECONCILIATION
OF FUNDS
Total funds brought forward 90,319 64,111
TOTAL FUNDS CARRIED FORWARD 103,342 90,319
CONTINUING
OPERATIONS
All income and expenditure has arisen from continuing activities:

B
T3
31.03.21 3).0320
Total Total
Funds Funds
Fixed assets f, 8
Tangible assets 0 205
Current
assets
Debtors 350 3SO
Cash atbank and in hand 109/98 97,487
109,948 97,837
Creditors
Amount
falling due within one year
(6,606) (7,724)
Net current assets 103342 90,113
Total assets less current liabilities 103042 90,318
Net assets 103342 90/ I8
Funds
Unrestricted funds 103/42 90/18
Restricted
funds
Total Funds 103342 90/18

2 ACTIVITIE S FOR GENER ATING FUNDS
2021f 2020
f
Costs ofactivities to generate funds
f0 f0
3 CHARITABLE ACITVITIES COSTS
Direct Support Totals
Costs Costs
f,
Charitable activities 69,712 4,470 74,182
f69,712 f4,470 f74,182
4 Support Costs
2021 2020
f
Independent Examiner 720 720
Accountancy &bookkeeping 3,600 3,600
Other legal &.professional costs 150
f4,470 f4,320

STAFF COSTS
2021
g
Wages and salaries 45,464 43,437
Social Security Costs 405 1,307
Pension 4,500 4,200
Z50,369 f48,944

Office Equipment,
Fixtures and Furniture 2 —3 years straight
line.
Fixtures tk Computer
Fittings Equipmentf
Cost:
Brought forward 550 615
Additions
for the year
At 31 March 2021 f550 615
Depreciation:
Brought forward 550 410
Charge for the year 205
At 31 March 2021 f550 615
Net Book Value:
At 31March 2021 f0.00
As at 31March 2020 f0 205
8 DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2,020
f f
Other debtors 350 350

2021 2020
K
Accruals 4,320 4,320
Net pay Control
Other taxes and social security
2,153
133
3,404
X6,606 K7,724
10 OPERATING LEASE COMMITMENTS
2021 2020
K
Expiring between one and five years 6,600 6,600
K6,600 E6,600
11 ANALYSIS OF NET ASSETSBETWEEN FUNDS
2021 2020
E
Total Total
Funds Funds
Fixed assets 205
Current assets 350 350
Cash at hand and bank 109,598 97,487
Current liabilities (6,606) (7,724)
F103,342 f90318

MOVEMEN T IN FUNDS
As at Net movements Fund As at
OL0420 in funds Transfers 31.03.21
Unrestricted funds
Unrestricted funds 90,319 13,023 (0) 103,342
TOTAL FUNDS f,90,319 f13,023 f0 f,103,342
Net movement in funds, included in the above are as follows:
As at
31.0321
Incoming Resources Movements
resources expended in funds
Unrestricted funds
Unrestricted funds 87,205 (74,182) 13,023
TOTAL FUNDS f87,205 f74,182 f13,023