| PAGE | |||
|---|---|---|---|
| Trustees | Annual Report |
3-11 | |
| Auditors | Report to the | Trustees | 12-14 |
| Statement of Financial |
Activities | 15 | |
| Balance | Sheet | 16 | |
| Cash Flow Statement | 17-18 | ||
| Notes to | the Financial | Statements | 19-30 |
| Reference | and Administrative | and Administrative | and Administrative | Details | |
|---|---|---|---|---|---|
| Registered | name | Age UK Tameside | |||
| Company | registration | number | 07535629 | ||
| Charity registration |
number | 1142364 | |||
| Address | 131 Katherine Street | ||||
| Ashton-under-Lyne | |||||
| Lancashire | |||||
| OL6 7AW | |||||
| The Trustees |
| Mr R Needham (Chairman) |
Mr R Needham (Chairman) |
||||
|---|---|---|---|---|---|
| Mr P Sherlock (Treasurer) | |||||
| Mr SMoss | |||||
| Mrs R Thompson | |||||
| Mr H Smith | |||||
| Mr S Mclean (Resigned) | |||||
| Chief Executive/Company | Secretary | M Thorpe | |||
| Senior Statutory | Auditor | P Buck FCA DChA | |||
| Auditors | Champion Accountants |
LLP | |||
| Chartered Accountants |
& Registered | Auditors | |||
| 7-9 Station Road | |||||
| Hesketh Bank |
|||||
| Preston | |||||
| Lancashire | |||||
| PR4 6SN | |||||
| Bankers | National Westminster |
Bank pic | |||
| Warrington Street |
|||||
| Ashton-under-Lyne | |||||
| Lancashire | |||||
| OL6 6JL |
| Year | Year | |||||
|---|---|---|---|---|---|---|
| Ended | Ended | |||||
| 2021 | 2020 | |||||
| Unrestricted | Restricted | Total | Total | |||
| Notes | Funds E |
funds E |
funds E |
fundsf | ||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and Legacies |
2 | 59,435 | 109,558 | 168,993 | 208,787 | |
| Other trading activities |
3 | 10,486 | 10,486 | 38,510 | ||
| Investments | 4 | 1,986 | 1,966 | 2,370 | ||
| Charitable Activities |
||||||
| Age UK | 83,187 | 83,187 | 47,983 | |||
| Assisting older people |
5 | 304,492 | 304,492 | 551,562 | ||
| Total | 459 566 | 109658 | 669124 | 847 192 | ||
| EXPENDITURE ON | ||||||
| Costs of generating funds |
||||||
| Raising funds | 288 | |||||
| Charitable activities |
||||||
| Assisting older people |
7 | 439346 | 98074 | 537420 | 740 214 | |
| Total | 4~39346 | ~98 074 | 637420 | 740 602 | ||
| Net gains/(loss) on Investments |
14 | ~062 | 7062 | ~8760 | ||
| NET INCOME/(EXPENDITURE) | 27,282 | 11,484 | 38,766 | 97,930 | ||
| Transfer between funds |
24,995 | (24,995) | ||||
| Net income/(expenditure) | 52,277 | (13,511) | 38,766 | 97,930 | ||
| RECONCILIATION OF FUNDS |
||||||
| Funds Brought Forward | 1 066 832 | 92 320 | 1 148 162 | 1 060222 | ||
| TOTAL FUNDS CARRIED FORWARD | 1 108109 | 78 809 | 1 186918 | 1 148 162 |
| At 31 | March 2021 | |||||
|---|---|---|---|---|---|---|
| As At | As At | |||||
| 31 Mar | 31 Mar | |||||
| Notes | 2021 f |
2020 f |
||||
| FIXEDASSETS | ||||||
| Tangible assets | 13 | 749,418 | 751,065 | |||
| Investments | 14 | 40,017 | 32,954 | |||
| CURRENT ASSETS | ||||||
| Debtors: amounts | falling due within one year | 15 | 10,126 | 105,798 | ||
| Cash and bank | 424 834 | 283407 | ||||
| 434,960 | 389,205 | |||||
| CREDITORS | ||||||
| Amounts falling due within one |
year | 16 | 37477 | 25 072 | ||
| NET CURRENT ASSETS | 397483 | ~364 133 | ||||
| TOTAL ASSETS | LESSCURRENT | |||||
| LIABILITIES | 1 | 188918 | 1 148 182 | |||
| NET ASSETS | ||||||
| FUNDS | 17/18 | |||||
| Unrestricted funds —Fixed Assets |
789,435 | 784,019 | ||||
| Unrestricted funds —Designated |
other | 105,000 | 75,000 | |||
| Unrestricted funds —General |
213,674 | 196,813 | ||||
| Restricted funds |
78809 | 92 320 | ||||
| TOTAL FUNDS |
| 2021 | 2020 | ||
|---|---|---|---|
| Notes | |||
| Cash flows from operating activities |
|||
| Cash generated from operations |
186,691 | 24,074 | |
| Net cash provided by (used In) |
|||
| operating activities |
186,691 | 24,074 | |
| Cash flows from investing activities: |
|||
| Purchase of tangible fixed assets |
(52,230) | (64,019) | |
| Disposal oftangible fixed assets |
5,000 | ||
| Interest/investment income received |
1 966 | 2 370 | |
| Net cash provided by (used in) |
|||
| investing activities |
(45,264) | (61,649) | |
| Change In cash and cash equivalents |
|||
| In the reporting period |
141,427 | (37,575) | |
| Cash and cash equivalents at the beginning |
|||
| ofthe reporting period |
283,407 | 320,982 | |
| Cash and cash equivalents at the end ofthe |
|||
| reporting period |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| RECONCILIATION OF NET INCOME/(EXPENDITURE) |
38,766 | 97,930 | |||
| Net income/(expenditure) for the |
reporting | period | |||
| (as per the statement offinancial |
activities) | ||||
| Adjustments for: |
|||||
| Depreciation charges |
45,504 | 36,633 | |||
| (Gain)/losses on investments |
(7,062) | 8,760 | |||
| Interest/investment income received |
(1,966) | (2,370) | |||
| Decrease/(increase) in debtors |
95,671 | (88,274) | |||
| (Decrease)/increase in creditors |
12,405 | (28,605) | |||
| Disposal of Fixed Assets | 3,373 | ||||
| Net cash provided by (used in) operating |
activities | 188,891 | 24,074 | ||
| 2. | ANALYSIS OF CASH AND CASH | EQUIVALENTS | |||
| Cash at bank and in hand |
424,834 | 283,407 | |||
| Total cash and cash equivalents | 424,834 | 283,407 |
| Unrestricted | Restricted | 31 Mar | 31 Mar | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | ||||
| f. | E | 6 | 6 | ||||
| Gifts, | donations | and | legacies | 5,029 | 4,036 | 9,065 | 13,272 |
| Grants | 54 466 | 105522 | 159928 | 195495 | |||
| 59,435 | 109,558 | 168,993 | 208,767 |
| OTHER TRADING ACTIVITIES | ||
|---|---|---|
| 31 Mar | 31 Mar | |
| 2021 | 2020 | |
| 8 | ||
| Rental Income | 9,077 | 30,329 |
| Bad Debt Write Back | 5,809 | |
| Wills Clinic | 294 | |
| Other Income | 1 409 | 78 |
| 4. | INVESTMENT INCOME |
|---|---|
| Deposit Account Interest |
| 31 Mar | 31 Mar |
|---|---|
| 2021 | 2020 |
| E | F. |
| 31 Mar | 31 Illlar | ||||
|---|---|---|---|---|---|
| Assisting | 2021 | 2020 | |||
| Older | Total | Total | |||
| Unrestricted | funds | People 6 |
Activitiesf | Activities 6 |
|
| TMBC | 159,544 | 159,544 | 277,954 | ||
| Activity fees | 2,509 | 2,509 | 9,303 | ||
| Paid for Day | Care | 88,673 | |||
| GP Health | funding | 108,039 | 108,039 | 105,360 | |
| Tameside | and Glossop Falls | 34400 | 34400 | 34400 | |
| Restricted | funds | ||||
| TMBC | 35,872 |
| 31 Mar | 31 Mar |
|---|---|
| 2021 | 2020 |
| 8 | 6 |
| CHARIT | ABLE | ACTIVITIES COSTS | ||||
|---|---|---|---|---|---|---|
| Direct | Support | |||||
| costs | costs | |||||
| (See | note 8) | (See note 9) | Totals | |||
| E | E | |||||
| Assisting | older | people | 260 133 | 277 287 | 537420 |
| Assisting | |||
|---|---|---|---|
| Older | 31 Mar | 31 Mar | |
| People E |
2021f | 2020 E |
|
| Staff costs | 223,089 | 223,089 | 242,769 |
| Premises costs | 2,140 | 2,140 | 2,618 |
| Office costs | 33,996 | 33,996 | 59,104 |
| Vehicle costs | 908 | 908 | 3.761 |
| Action Together (grants paid out - organisation) | 88 000 |
| 31 Mar | 31 Mar | |||
|---|---|---|---|---|
| Assisting | 2021 | 2020 | ||
| Older | Total | Total | ||
| People | activities | activities | ||
| 6 | 6 | E | ||
| Salaries & pensions | 130,566 | 130,566 | 182,257 | |
| Premises costs | 32,367 | 32,367 | 37,752 | |
| Office costs | 34,183 | 34,183 | 69,001 | |
| Professional | fees | 32,971 | 32,971 | 16,511 |
| Other Costs | 1,426 | 1,426 | 1,806 | |
| Depreciation | 45,504 | 45,504 | 36,635 |
| STAFF COSTS | ||
|---|---|---|
| 31 llllar | 31 Illlar | |
| 2021 | 2020 | |
| 6 | E | |
| Wages and salaries | 326,638 | 314,604 |
| Social security costs | 16,969 | 21,270 |
| Pension costs | 7465 | 7 749 |
| TANGIBLE FIXEDASSETS | ||||
|---|---|---|---|---|
| Furniture | ||||
| Freehold | and | Motor | ||
| propertyf | equipmentf | vehicles f. |
Totals f. |
|
| COST | ||||
| B/fwd as at 1 April 2020 | 1036,572 | 257,974 | 16,865 | 1,311,411 |
| Additions Disposals |
12,493 39,737 —~46 865 |
52,230 ~16865 |
||
| C/fwd as at 31 March 2021 | 1036572 | 279467 | 39737 | 1 346 776 |
| DEPRECIATION | ||||
| B/fwd as at 1 April 2020 | 335,365 | 216,489 | 8,492 | 560,346 |
| Charge for year Eliminated on disposal |
18,720 | 16,860 | 9,924 ~8492 |
45,504 ~8492 |
| C/fwd as at 31 March 2021 | 354 085 | 233 349 | 9924 | 597358 |
| NET BOOK VALUE | ||||
| As at 31 March 2021 | ||||
| As at 31 March 2020 |
| 31 Mar | 31 Mar | ||
|---|---|---|---|
| 2021f | 2020f | ||
| Investments | 32,954 | 41,714 | |
| Gain/(loss) | on revaluation | 7063 | ~8760 |
| Market Value as at 31 March 2021 | 40,017 | 32,954 |
| 31 Mar | 31 Mar | |
|---|---|---|
| 2021 | 2020 | |
| 6 | 6 | |
| Trade debtors | 101,281 | |
| Other debtors | 6,784 | |
| Prepayments | 3342 | 4 517 |
| CREDITORS: | AMOUNTS FALLING DUE WITHIN |
ONE YEAR | |
|---|---|---|---|
| 31 Mar | 31 Mar | ||
| 2021 | 2020 | ||
| 6 | E | ||
| Trade creditors | 1,538 | 5,724 | |
| Social security | and other taxes | 7,664 | 10,585 |
| Grants received | in advance | 19,305 | |
| Accruals | 8970 | 8763 |
| ANALY | SIS OF NET ASS | ETS BETWEEN FUNDS | |||
|---|---|---|---|---|---|
| 31 Mar | 31 Mar | ||||
| 2021 | 2020 | ||||
| Unrestricted | Restricted | Total | Total | ||
| funds | funds | funds | funds | ||
| 6 | 6 | 6 | 6 | ||
| Fixed assets | 789,435 | 789,435 | 784,019 | ||
| Current Current |
assets liabilities |
356,151 ~37 477 |
78,809 | 434,960 ~37477 |
389,205 ~25 072 |
| Net | Transfer | |||||
|---|---|---|---|---|---|---|
| At | movement | between | At | |||
| 31.03.20 | In funds | funds | 31.03.21 | |||
| E | E | E | ||||
| Unrestricted funds |
||||||
| Fixed Assets | 784,019 | 5,416 | 789,435 | |||
| Other | 196,813 | 21,866 | (5,005) | 213,674 | ||
| Designated | ||||||
| Enterprise Investment |
50,000 | 50,000 | ||||
| Future Capital Items | 15,000 | 30,000 | 45,000 | |||
| Office Refurbishment | 10,000 | 10,000 | ||||
| Restricted funds | ||||||
| TMBC - Action Together | Vol Mentor | 12,027 | (5,703) | 6,324 | ||
| ESC Lottery Fund | 8,500 | 8,500 | ||||
| Big Lottery Fund Get Up | &Go | 36,582 | 13,067 | 49,649 | ||
| Lottery Fund Community | Language | 9,216 | 9,216 | |||
| Morrison s | 24,995 | (24,995) | ||||
| WEA —Employability | 4,120 | 4,120 | ||||
| John Laing | 1,000 | 1,000 | ||||
| TOTAL FUNDS | ||||||
| Net movement in funds, |
included | in | the above are | as follows: | ||
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| E | E | |||||
| Unrestricted funds |
||||||
| General fund and fixed assets |
459,566 | (432,284) | 27,282 | |||
| Restricted funds | ||||||
| TMBC —Action Together | Vol Mentor | 1,000 | (6,703) | (5,703) | ||
| Big Lottery Fund Get Up | &Go | 87,192 | (74,125) | 13,067 | ||
| Running Bee Foundation |
1,000 | (1,000) | ||||
| Big Lottery Fund | 5,000 | (5,000) | ||||
| Clothworkers | 1,536 | (1,536) | ||||
| Groundwork | 1.000 | (1,000) | ||||
| DW Pension | 1,332 | (1,332) | ||||
| WEA —Employability | 11,998 | (7,878) | 4,120 | |||
| TOTAL FUNDS | ~630 368 |
| The following operating lease payments are comm the lease: |
itted to be paid over the remainin |
g life of |
|---|---|---|
| 31 Mar | 31 Mar | |
| 2021 | 2020 | |
| 8 | 8 | |
| On leases expiring: | ||
| Within one year | 555 | 3,168 |
| Between one and five years | 555 | |
| More than five years | ||
| ees |
| Unrestricted | Restricted | Total | ||
|---|---|---|---|---|
| Funds | funds | funds | ||
| 2020 | 2020 | 2020 | ||
| 8 | f | 8 | ||
| INCOME AND ENDOWMENTS | FROM | |||
| Donations and Legacies |
4,575 | 204,192 | 208,767 | |
| Other trading activities |
36,510 | 36,510 | ||
| Investments | 2,370 | 2,370 | ||
| Charitable Activities |
||||
| Age UK | 47,983 | 47,983 | ||
| Assisting older people |
515,690 | 35,872 | 551,562 | |
| Total | 607 128 | 240 064 | ~847 192 | |
| EXPENDITURE ON | ||||
| Costs of generating funds |
||||
| Raising funds | 288 | 288 | ||
| Charitable activities |
||||
| Assisting older people |
580628 | 159586 | 740214 | |
| Total | 680916 | 159686 | ~740 602 | |
| Net gains/(loss) on Investments |
8760 | 8760 | ||
| NET INCOME/(EXPENDITURE) | 17,452 | 80,478 | 97,930 | |
| Transfer between funds |
417,744 | (417,744) | ||
| Net Income/(expenditure) | 435,196 | (337,266) | 97,930 | |
| RECONCILIATION OF FUNDS |
||||
| Funds Brought Forward | 620636 | 429 686 | 1 060222 | |
| TOTAL FUNDS CARRIED FORWARD | 1 066 832 | 92320 | 1 148 162 |