| Page | ||
|---|---|---|
| ReportoftheTrustees | 1 to | 3 |
| Independent Examiner's Report |
||
| Statement ofFinancial Activities | ||
| Statement ofFinancial Position | 6 to | 7 |
| Notes tothe Financial Statements | 8 to | 14 |
| Detailed Statement ofFinancial Activities | 15 to | 16 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Total | |||||
| fund | funds | |||||
| Notes | f | E | ||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
4,038 | 57 | ||||
| Charitable activities | ||||||
| Income from Chartitable | activities | - Trading | ||||
| Activities Expenditure on charitable |
activities | 277,474 4,786 |
162,347 | |||
| Investment income |
10 | 108 | ||||
| Other income | 38,144 | 191,776 | ||||
| Total | 324,452 | 354,288 | ||||
| EXPENDITURE ON | ||||||
| Raising funds | 236,143 | 331,012 | ||||
| Charitable activities |
||||||
| Expenditure on charitable activities Support Cost for charitable activities |
122,537 | 119,356 | ||||
| Finance Cost | 3,000 | 2,400 | ||||
| 85 | 89 | |||||
| Depreciation and amortisation |
||||||
| 1,196 | 2,465 | |||||
| Other | 321 | 143 | ||||
| Total | 363,282 | 455,465 | ||||
| NET INCOME/(EXPENDITURE) | (38,830) | (101,177) | ||||
| RECONCILIATION OF |
FUNDS | |||||
| Total funds brought forward |
306,554 | 407,731 | ||||
| TOTAL FUNDS CARRIED | FORWARD | 267,724 | 306,554 |
| STATE | MENT OF FINANCIAL P 31MARCH 2022 |
OSITION | ||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Unrestricted | Total | |||
| Notes | fund | fundsf | ||
| FIXED | ASSETS | |||
| Tangible | assets | 2,888 | 2,942 | |
| Investment property |
181,764 | 181,764 | ||
| 184,652 | 184,706 | |||
| CURRENT ASSETS | ||||
| Debtors | 10 | 58,439 | 40,035 | |
| Cash at | bank and in hand | 67,725 | 135,417 | |
| 126,164 | 175,452 | |||
| CREDITORS | ||||
| Amounts | falling due within one year | (43,092) | (53,604) | |
| NET CURRENT ASSETS | 83,072 | 121,848 | ||
| TOTAL | ASSETSLESSCURRENT | |||
| LIABILITIES | 267,724 | 306,554 | ||
| NET ASSETS | 267,724 | 306,554 | ||
| FUNDS | 12 | |||
| Unrestricted funds |
267,724 | 306,554 | ||
| TOTAL | FUNDS | 267,724 | 306,554 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Administration | 3 | 4 | |||||
| Carers | 23 | 40 | |||||
| 26 | |||||||
| No employees received emoluments |
in excess off60,000. | ||||||
| COMPARATIVES | FOR | THE STATEMENT OF FINANCIAL ACTIVITIES | |||||
| Unrestricted | |||||||
| fund | |||||||
| E | |||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
57 | ||||||
| Charitable activities | |||||||
| Income from Chartitable | activities- | ||||||
| Trading Activities |
162,347 | ||||||
| Investment income |
108 | ||||||
| Other income | 191,776 | ||||||
| Total | 354,288 | ||||||
| EXPENDITURE ON | |||||||
| Raising funds | 331,012 | ||||||
| Charitable activities |
|||||||
| Expenditure on charitable |
activities | 119,356 | |||||
| Support Cost for charitable | activities | ||||||
| 2,400 | |||||||
| Finance Cost | |||||||
| 89 | |||||||
| Depreciation and amortisation |
|||||||
| 2,465 | |||||||
| Other | 143 | ||||||
| Total | 455,465 | ||||||
| NET INCOME/(EXPENDITURE) | (101,177) | ||||||
| RECONCILIATION | OF | FUNDS | |||||
| Total funds brought | forward | 407,731 |
| Unrestricted | ||||
|---|---|---|---|---|
| fund | ||||
| E | ||||
| TOTAL FUNDS CARRIED FORWARD | 306,554 | |||
| 8. | TANGIBLE FIXEDASSETS | |||
| Plant and | Computer | |||
| machinery | equipment | Totals | ||
| E | ||||
| COST | ||||
| At 1 April 2021 | 36,073 | 12,556 | 48,629 | |
| Additions | 969 | 969 | ||
| Disposals | (9,402) | (8,303) | (17,705) | |
| At 31 March 2022 | 27,640 | 4,253 | 31,893 | |
| DEPRECIATION | ||||
| At 1April 2021 | 35,010 | 10,677 | 45,687 | |
| Charge for year | 919 | 278 | 1,197 | |
| Eliminated on disposal |
(9,576) | (8,303) | (17,879) | |
| At 31March 2022 | 26,353 | 2,652 | 29,005 | |
| NET BOOK VALUE | ||||
| At 31 March 2022 | 1,287 | 1,601 | 2,888 | |
| At 31March 2021 | 1,063 | 1,879 | 2,942 | |
| 9. | INVESTMENT PROPERTY | |||
| FAIR VALUE | ||||
| At 1 April 2021 | ||||
| and 31 March 2022 | 181,764 | |||
| NET BOOK VALUE | ||||
| At 31 March 2022 | 181,764 | |||
| At 31 March 2021 | 181,764 |
| FOR TH | E YEAR ENDED 31MARCH | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| 10. | DEBTORS:AMOUNTS | FALLING | DUE WITHIN ONE YEAR | |||||
| 2022 | 2021 | |||||||
| E | l | |||||||
| Other debtors | 55,282 | 34,974 | ||||||
| Prepayments | 3,157 | 5,061 | ||||||
| 58,439 | 40,035 | |||||||
| 11. | CREDITORS: | AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||
| 2022 | 2021 | |||||||
| E | E | |||||||
| Trade creditors | 1,244 | |||||||
| Social security | and other | taxes | 2,051 | 1,852 | ||||
| Other creditors | 1,108 | |||||||
| Accruals and deferred | income | 32,597 | 43,444 | |||||
| Accrued expenses | 7,200 | 7,200 | ||||||
| 43,092 | 53,604 | |||||||
| 12. | MOVEMENT IN FUNDS | |||||||
| Net | ||||||||
| movement | At | |||||||
| At | 1.4.21 | in funds | 31.3.22 | |||||
| E | E | |||||||
| Unrestricted | funds | |||||||
| General fund | 306,554 | (38,830) | 267,724 | |||||
| TOTAL FUNDS | 306,554 | (38,830) | 267,724 | |||||
| Net movement | in funds, | included | in the above are as follows: | |||||
| Incoming | Resources | Movement | ||||||
| resources E |
expended E |
in funds f |
||||||
| Unrestricted | funds | |||||||
| General fund |
324,452 | (363,282) | (38,830) | |||||
| TOTAL FUNDS | 324,452 | (363,282) | (38,830) |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1.4.20 | in funds | 31.3.21 | ||
| E | ||||
| Unrestricted | funds | |||
| General fund | 407,731 | (101,177) | 306,554 | |
| TOTAL FUNDS | 407,731 | (101,177) | 306,554 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources E |
expended f |
in funds | ||
| Unrestricted | funds | |||
| General fund | 354,288 | (455,465) | (101,177) | |
| TOTAL FUNDS | 354,288 | (455,465) | (101,177) |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1.4.20 | in funds | 31.3.22 | ||
| E | E | |||
| Unrestricted | funds | |||
| General fund | 407,731 | (140,007) | 267,724 | |
| TOTAL FUNDS | 407,731 | (140,007) | 267,724 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| E | E | ||||
| Unrestricted | funds | ||||
| General | fund | 678,740 | (818,747) | (140,007) | |
| TOTAL | FUNDS | 678,740 | (818,747) | (140,007) |
| CARERS CHOICE DGS | ||||
|---|---|---|---|---|
| DETAILED STATEMENT OF FINANCIAL AClIVITIES | ||||
| FOR THE YEAR ENDED 31MARCH 2022 | ||||
| 2022 | 2021 | |||
| E | ||||
| INCOME AND ENDOWMENTS | ||||
| Donations and legacies | ||||
| Donations | 4,038 | 57 | ||
| Investment income |
||||
| Deposit account interest | 10 | 108 | ||
| Charitable activities | ||||
| Direct Payment - Care Hours | 273,300 | 147,919 | ||
| Rental Income | 4,300 | 10,800 | ||
| Caravan Income |
4,660 | 3,628 | ||
| 282,260 | 162,347 | |||
| Other income | ||||
| Activities Expenses Recovered | 544 | |||
| Travel expense Recovered | 13,089 | 5,025 | ||
| COVID19- Government | Support | 24,511 | 186,751 | |
| 38,144 | 191,776 | |||
| Total incoming | resources | 324,452 | 354,288 | |
| EXPENDITURE | ||||
| Other trading activities | ||||
| Gross wages and | salaries | 210,407 | 307,772 | |
| Employer's NI |
2,314 | 8,205 | ||
| Pensions | 2,544 | 3,297 | ||
| Travel and Subsistence | 15,609 | 6,408 | ||
| Caravan Expenses |
5,269 | 5,330 | ||
| 236,143 | 331,012 | |||
| Other | ||||
| Travel - Volunteers | 321 | 143 | ||
| Support costs | ||||
| Management | ||||
| Wages | 69,210 | 81,356 | ||
| Social security | 4,116 | 6,118 | ||
| Pensions | 1,168 | 1,487 | ||
| Hire of plant and | machinery | 4,695 | 2,188 | |
| Rates and water | 1,297 | |||
| Telephone | 3,851 | 2,847 | ||
| Postage and stationery | 5,721 | 2,697 | ||
| Carried forward | 90,058 | 96,693 |
FOR THE YEAR ENDED |
31MARCH 2022 |
|||
|---|---|---|---|---|
| 2022 | 2021 | |||
| E | ||||
| Management | ||||
| Brought forward | 90,058 | 96,693 | ||
| Advertising | 951 | |||
| Sundries | 5,687 | 3,785 | ||
| Software licenses | and expenses | 1,696 | 713 | |
| Rent payable and |
operating | lea | 9,079 | 4,918 |
| Premises repairs, | renewals | 2,469 | 2,582 | |
| Property Insurance |
1,865 | 2,084 | ||
| Commission on Rental Income |
324 | 1,935 | ||
| 112,129 | 112,710 | |||
| Finance | ||||
| Subscription | 72 | |||
| Bank charges | 85 | 89 | ||
| Fee paid to the examiners | firm | 3,000 | 2,610 | |
| Plant and machinery | 133 | 1,418 | ||
| Computer equipment |
1,063 | 1,047 | ||
| 4,281 | 5,236 | |||
| Governance costs | ||||
| Consultancy expenses |
5,288 | 5,925 | ||
| Management expenses |
5,120 | 439 | ||
| 10,408 | 6,364 | |||
| Total resources expended | 363,282 | 455,465 | ||
| Net expenditure | (38,830) | (101,177) |