| 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 |