| Unrestricted | Unrestricted | Restricted | Total | Last Year | |||
|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Total Funds | ||||
| Notes | 2021 | 2021 | 2021 | 2020 | |||
| 6 | 6 | 6 | |||||
| Incoming resources | |||||||
| Incoming resources from generated |
funds | ||||||
| Voluntary Income |
18,567 | 37,019 | 55,586 | 75,323 | |||
| Activities for generating funds |
82 | 82 | 199 | ||||
| Total incoming resources |
18,649 | 37,019 | 55,668 | 75,522 | |||
| Governance costs | 1,628 | 4,880 | 6,508 | 9,544 | |||
| Costs ofcharitable activities | 18,758 | 55,920 | 74,678 | 59,045 | |||
| Total resources expended | 20,386 | 60,800 | 81,186 | 68,589 | |||
| (Net outgoing resources)/net |
incoming | resources | |||||
| before transfers between funds |
(1,737) | (23,781) | (25,518) | 6,933 | |||
| (Net outgoing resources)/net |
incoming | resources before | |||||
| Other recognised gains and |
losses | (1,737) | (23,781) | (25,518) | 6,933 | ||
| Other recognised gains and |
losses | ||||||
| Net movement in funds |
(1,737) | (23,781) | (25,518) | 6,933 | |||
| Reconciliation offunds |
|||||||
| Total funds brought forward |
79,461 | 32,765 | 112,226 | 103,293 | |||
| Total Funds carried forward | 77,724 | 8,984 | 86,708 | 110,226 | |||
| The net movement in funds referred |
to above is the net incoming | resources as defined | in the SORP and is | ||||
| reconciled to the total funds as shown | in the Balance Sheet on page | 9as required by the |
SORP. |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| 6 | 6 | ||||
| Turnover | 55,668 | 75,522 | |||
| Direct costs ofturnover | 74,678 | 59,045 | |||
| Gross (deficit)/surplus | (19,010) | 16,477 | |||
| Governance costs |
6,508 | 9,544 | |||
| (Defici)/surplus for the financial year |
(25,518) | 6,933 | |||
| Gift Aid Payments | |||||
| Retained (deficit)/surplus |
for the financial year | 25,518 | 6,933 | ||
| All activities derive from | continuing | operations | |||
| The notes on pages 8to | 10form an | integral | part ofthese accounts. |
| Statement ofTotal Recognised Gains and Losses |
Statement ofTotal Recognised Gains and Losses |
Statement ofTotal Recognised Gains and Losses |
|||
|---|---|---|---|---|---|
| for the year ended 31August 2021 | |||||
| 2021 | |||||
| Excess ofincome over expenditure before realisation |
ofassets | ~25,515 | |||
| Profit per Profit and Loss account | (25,518) | ||||
| Grants for the acquisition of fixed assets |
|||||
| Net Movement in funds before taxation |
25,518 | ||||
| Movements in revenue and capital funds |
|||||
| for the year ended 31August 2021 | |||||
| Revenue accumulated funds |
Unrestricted | Restricted | Total | Last year | |
| Funds | Funds | Funds | Total Funds | ||
| 2021 | 2021 | 2021 | 2020 | ||
| 8 | |||||
| Accumulated funds brought forward |
79,461 | 32,765 | 112,226 | 103,293 | |
| Recognised gains and losses before transfers |
1,737 | 23,781 | 25,518 | 8,933 | |
| 77,724 | 8,984 | 86,708 | 112,226 | ||
| Closing revenue accumulated funds |
77,724 | 8,984 | 86,708 | 112,226 | |
| The notes on pages 8to 10form an integral | part | ofthese accounts. |
| Summary | of funds | Designated | Unrestricted | Restricted | Total | Last Year | |
|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | Total Funds | |||
| 2021 | 2021 | 2021 | 2021 | 2020 | |||
| Revenue | accumulated | funds | 77,724 | 8,984 | 86,708 | 112,226 |
| Creditors: | Creditors: | amounts | falling | due within | one year | 2021 f |
2020 |
|---|---|---|---|---|---|---|---|
| Amounts | due to associated | or subsidiary | undertakings | 16,778 | 9,838 | ||
| Accrued | expenses | 702 | 198 | ||||
| PAYE and | Nl | (4,882) | (3,671) | ||||
| VAT | (153) | (354) | |||||
| 12,445 | 6,011 |
| 5 | Particulars of Individual |
Funds and analysis | ofassets | and | liabilities representing fund, |
liabilities representing fund, |
|---|---|---|---|---|---|---|
| At 31August 2021 | Unrestricted | Designated | Restricted | Total | ||
| funds | funds | funds | Funds | |||
| E | f | |||||
| Fixed assets | 2,039 | 2,039 | ||||
| Current Assets | 88,130 | 8,984 | 97,114 | |||
| Current Liabilities |
(12,445) | (12,445) | ||||
| 77,724 | 8,984 | 86,708 |
| Unrestricted | Restricted | Total |
|---|---|---|
| Funds | Funds | Funds |
| 2021 | 2021 | 2021 |
| Incoming Resources | ||||||||
|---|---|---|---|---|---|---|---|---|
| Incoming Resources | from generated | funds | ||||||
| Non government and non public |
bodies | |||||||
| Incoming resources ofa revenue | nature | - grants, | donations | and | legacies | |||
| Donations and Grants received |
18,567 | 37,019 | 55586 | |||||
| Total | 18,567 | 37,019 | 55,586 | |||||
| Total Grants, Legacies &Donations | Received | 18,567 | 37,019 | 55,586 | ||||
| Total Voluntary Income |
18,567 | 37,019 | 55,586 | |||||
| Interest received | 82 | 82 | ||||||
| Total ofactivities for | generating | funds | 82 | 82 | ||||
| Total Incoming Resources |
18,649 | 37,019 | 55,668 | |||||
| Charitable expenditure |
||||||||
| Support costs ofcharitable activities | ||||||||
| Direct support costs | ||||||||
| Gross wages and salaries | - charitable | activities | 16,174 | 48,521 | 64,695 | |||
| Employers' Nl —Charitable |
activities | 1,904 | 5,710 | 7,614 | ||||
| 18,078 | 54,231 | 72,309 | ||||||
| Management and administration |
costs | |||||||
| in support ofcharitable | activities | |||||||
| indirect employee costs | ||||||||
| Training and welfare |
6 | 16 | 22 | |||||
| Travel and subsistence | 26 | 78 | 104 | |||||
| Motor expenses | 30 | 91 | 121 | |||||
| Entertaining | 263 | 789 | 1,052 | |||||
| 325 | 974 | 1,299 |
| Unrestricted | Restricted | Total | |||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | |||||
| 2021 | 2021 | 2021 | |||||
| f | |||||||
| Premises Costs | |||||||
| Rent payable | 210 | 630 | 840 | ||||
| Insurance | 301 | 904 | 1,205 | ||||
| 511 | 1,534.00 | 2,045 | |||||
| General administrative | expenses: | ||||||
| Telephone and fax |
118 | 354 | 472 | ||||
| Postage | 23 | 69 | 92 | ||||
| Stationery and printing |
67 | 202 | 269 | ||||
| Information and publications |
32 | 94 | 126 | ||||
| Software | 60 | 179 | 239 | ||||
| Repairs and | maintenance | 71 | 213 | 284 | |||
| Publicity for the charity, | not YDBs | 98 | 295 | 393 | |||
| Bank charges | 9 | 26 | 35 | ||||
| 478 | 1,432 | 1,910 | |||||
| Professional | feesin support ofcharitable | activities | |||||
| Accountancy | fees other | than examiners/auditors | 310 | 931 | 1,241 | ||
| Legal fees | 4 | 9 | 13 | ||||
| 314 | 940 | 1,254 | |||||
| Other support costs | |||||||
| Depreciation | of assets | used for charitable | purposes | 680 | - | 680 | |
| YOPEY award function | costs | 1,689 | 1,689 | ||||
| 680 | 1,689 | 2,369 | |||||
| Total Support costs | 20,386 | 60,800 | 81,186 | ||||
| Governance | costs | 1,628 | 4,880 | 6,508 |