| Page | ||||
|---|---|---|---|---|
| Chair's Report | 1 | to | 2 | |
| Report ofthe Trustees | 3 | to | 5 | |
| Independent Examiner's |
Report | |||
| Statement of Financial Activities |
||||
| Balance Sheet | ||||
| Cash Flow Statement | ||||
| Notes to the Cash Flow | Statement | 10 | ||
| Notes to the Financial Statements | 11 | to | 16 |
| 31.3.22 | 31.3.21 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| fund | fund | funds | funds | |||||
| Notes | E | |||||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Donations and legacies | 17,923 | 545,263 | 563,186 | 691,631 | ||||
| Investment income |
91 | 91 | 210 | |||||
| Total | 18,014 | 545,263 | 563,277 | 691,841 | ||||
| EXPENDITURE ON | ||||||||
| Raising funds | 7,264 | 7,264 | 26,439 | |||||
| Other | 27,226 | 612,867 | 640,093 | 468,221 | ||||
| Total | 34,490 | 612,867 | 647,357 | 494,660 | ||||
| NET INCOME/(EXPENDITURE) | (16,476) | (67,604) | (84,080) | 197,181 | ||||
| Transfers between | funds | 13 | 55,758 | (55,758) | ||||
| Net movement in |
funds | 39,282 | (123,362) | (84,080) | 197,181 | |||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought | forward | 147,272 | 383,222 | 530,494 | 333,313 | |||
| TOTAL FUNDS CARRIED FORWARD | 186,554 | 259,860 | 446,414 | 530,494 |
| 31.3.22 | 31.3.21 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | R | f. | ||||
| FIXED ASSETS | ||||||
| Tangible assets | 10 | 78,693 | 78,693 | |||
| CURRENT ASSETS | ||||||
| Debtors | 13,097 | 13,097 | 23,248 | |||
| Cash at bank and | in hand | 130,491 | 295,465 | 425,956 | 515,523 | |
| 143,588 | 295,465 | 439,053 | 538,771 | |||
| CREDITORS | ||||||
| Amounts falling due within one year |
12 | (35,727) | (35,605) | (71,332) | (8,277) | |
| NET CURRENT ASSETS | 107,861 | 259,860 | 367,721 | 530,494 | ||
| TOTAL ASSETS LESS | CURRENT LIABILITIES | 186,554 | 259,860 | 446,414 | 530,494 | |
| NET ASSETS | 186,554 | 259,860 | 446,414 | 530,494 | ||
| FUNDS | ||||||
| Unrestricted funds |
186,554 | 147,272 | ||||
| Restricted funds |
259,860 | 383,222 | ||||
| TOTAL FUNDS | 446,414 | 530,494 |
| 31.3,22 | 31.3.21 | |||||
|---|---|---|---|---|---|---|
| Notes | ||||||
| Cash flows from operating | activities | |||||
| Cash generated from operations |
(8,625) | 176,184 | ||||
| Net cash (used in)/provided | by operating | activities | (8,625) | 176,184 | ||
| Cash flows from investing | activities | |||||
| Purchase of tangible fixed |
assets | (80,942) | ||||
| Net cash (used in)/provided | by investing | activities | (80,942) | |||
| Change in cash and cash |
equivalents | in | ||||
| the reporting period |
(89,567) | 176,184 | ||||
| Cash and cash equivalents | at the | |||||
| beginning ofthe reporting |
period | 515,523 | 339,339 | |||
| Cash and cash equivalents | at the end | of | ||||
| the reporting period |
425,956 | 515,523 |
| RECONCILIATION OF |
RECONCILIATION OF |
RECONCILIATION OF |
NET (EXPENDITURE)/INCOME | NET (EXPENDITURE)/INCOME | NET (EXPENDITURE)/INCOME | NET (EXPENDITURE)/INCOME | TO NET CASH | FLOW FROM | OPERATING | ACTIVITIES | ACTIVITIES |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 31.3.22 | 31.3.21 | ||||||||||
| E | |||||||||||
| Net (expenditure)/income | for the reporting | period | (as per the | ||||||||
| Statement | of | Financial | Acfivities) | (84,080) | 197,181 | ||||||
| Adjustments | for: | ||||||||||
| Depreciation | charges | 2,249 | |||||||||
| Decrease/(increase) | in | debtors | 10,151 | (23,248) | |||||||
| Increase | in creditors | 63,055 | 2,251 | ||||||||
| Net cash | (used in)/provided | by operations | (8,625) | 176,184 | |||||||
| ANALYSIS | OF | CHANGES | IN | NET FUNDS | |||||||
| At 1.4.21 | Cash flow | At 31.3.22 | |||||||||
| 'E | |||||||||||
| Net cash | |||||||||||
| Cash at bank | and in hand |
515,523 | (89,567) | 425,956 | |||||||
| 515,523 | (89,567) | 425,956 | |||||||||
| Total | 515,523 | (89,567) | 425,956 |
| DONATIONS AND LEGACIE |
S | ||
|---|---|---|---|
| 31.3.22 | 31.3.21 | ||
| E | |||
| Donations | 15,647 | 32,534 | |
| Gift aid | 1,275 | 1,149 | |
| Grants | 546,264 | 657,948 | |
| 563,186 | 691,631 | ||
| Grants received, included | in the above, are as follows: | ||
| 31.3.22 | 31.3.21 | ||
| E | |||
| Other grants | 546,264 | 657,948 |
| for t | he Year Ended 31 March 2022 | he Year Ended 31 March 2022 | ||||
|---|---|---|---|---|---|---|
| 3. | INVESTMENT INCOME | |||||
| 31.3.22 | 31.3.21 | |||||
| E | ||||||
| Bank interest | 91 | 210 | ||||
| 4. | RAISING FUNDS | |||||
| Raising donations | and legacies | |||||
| 31.3.22 | 31.3.21 | |||||
| E | ||||||
| Support costs | 7,264 | 26,439 | ||||
| 5. | SUPPORT COSTS | |||||
| Management | Finance | Totals | ||||
| Raising donations | and legacies | 4,883 | 2,381 | 7,264 | ||
| 6. | NET INCOME/(EXPENDITURE) | |||||
| Net income/(expenditure) | is stated after charging/(crediting): | |||||
| 31.3.22 | 31.3.21 | |||||
| E | ||||||
| Depreciation —owned assets |
2,249 |
| STAFF COSTS | ||||||
|---|---|---|---|---|---|---|
| 31.3.22 | 31.3.21 | |||||
| E | ||||||
| Wages and salaries | 382,725 | 328,337 | ||||
| 382,725 | 328,337 | |||||
| The average | monthly | number | of employees | during the year was as follows: | ||
| 31.3.22 | 31.3.21 | |||||
| Office administration | 6 | 4 | ||||
| ISVA and other service | providers | 18 | 17 | |||
| 24 | 21 |
| 9. | COMPARATIVES | FOR THE STATEMENT OF FINANCIAL | FOR THE STATEMENT OF FINANCIAL | FOR THE STATEMENT OF FINANCIAL | ACTIVITIES | |||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restncted | Total | ||||||
| fund | fund | funds | ||||||
| F. | F. | |||||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Donations and legacies | 33,683 | 657,948 | 691,631 | |||||
| Investment income |
210 | 210 | ||||||
| Total | 33,893 | 657,948 | 691,841 | |||||
| EXPENDITURE ON | ||||||||
| Raising funds | 26,439 | 26,439 | ||||||
| Other | 26,439 | 441,782 | 468,221 | |||||
| Total | 26,439 | 468,221 | 494,660 | |||||
| NET INCOME | 7,454 | 189,727 | 197,181 | |||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought | forward | 139,818 | 193495 | 333,313 | ||||
| TOTAL FUNDS CARRIED FORWARD | 147,272 | 383,222 | 530,494 | |||||
| 10. | TANGIBLE FIXED ASSETS | |||||||
| Fixtures | ||||||||
| Short | and | |||||||
| leasehold | fittings | Totals | ||||||
| COST | ||||||||
| Additions | 78,203 | 2,739 | 80,942 | |||||
| DEPRECIATION | ||||||||
| Charge for year | 1,955 | 294 | 2,249 | |||||
| NET BOOK VALUE | ||||||||
| At 31 March 2022 | 76,248 | 2,445 | 78,693 | |||||
| At 31 March 2021 |
| for th | e Year Ended 31 March | e Year Ended 31 March | 2022 | 2022 | |||
|---|---|---|---|---|---|---|---|
| 11. | DEBTORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||
| 31.3.22 | 31.3.21 | ||||||
| Other debtors | 14,470 | ||||||
| Prepayments | and accrued income | 13,097 | 8,778 | ||||
| 13,097 | 23,248 | ||||||
| 12. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||
| 31.3.22 | 31.3.21 | ||||||
| E | |||||||
| Trade creditors | 25,842 | ||||||
| Social security | and other taxes | 1,379 | |||||
| Other creditors | 6,465 | ||||||
| Accruals and | deferred | income | 5,520 | 1,812 | |||
| Deferred rent | 2,987 | ||||||
| Deferred income | 35,604 | ||||||
| 71,332 | 8,277 | ||||||
| 13. | MOVEMENT IN |
FUNDS | |||||
| Net | Transfers | ||||||
| movement | between | At | |||||
| At 1.4.21 | in funds | funds | 31.3.22 | ||||
| Unrestricted funds |
|||||||
| General fund | 147,272 | (16,476) | 55,758 | 186,554 | |||
| Restricted funds | |||||||
| Restricted fund |
383,222 | (67,604) | (55,758) | 259,860 | |||
| TOTAL FUNDS | 530,494 | (84,080) | 446,414 |
| Net movement | in funds, included | in the above are as follows: | |||
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| Unrestricted funds |
|||||
| General fund | 18,014 | (34,490) | (16,476) | ||
| Restricted funds | |||||
| Restricted fund |
545,263 | (612,867) | (67,604) | ||
| TOTAL FUNDS | 563,277 | (647,357) | (84,080) |
| Comparativ | es for movement |
in funds | |||
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 1.4.20 | in funds | 31.3.21 | |||
| Unrestricted | funds | ||||
| General fund | 139,818 | 7,454 | 147,272 | ||
| Restricted | funds | ||||
| Restricted | fund | 193,495 | 189,727 | 383,222 | |
| TOTAL FUNDS | 333,313 | 197,181 | 530,494 | ||
| Comparative net movement |
in funds, included | in the above are as follows: | |||
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| Unrestricted | funds | ||||
| General fund | 33,893 | (26,439) | 7,454 | ||
| Restricted | funds | ||||
| Restricted | fund | 657,948 | (468,221 ) | 189,727 | |
| TOTAL FUNDS | 691,841 | (494,660) | 197,181 |
| A current | year 12months and pri | or year 12months combined | position is as f |
ollows: | |
|---|---|---|---|---|---|
| Net | Transfers | ||||
| movement | between | At | |||
| Al 1 4.20 |
in funds | funds | 31.3.22 | ||
| Unrestricted | funds | ||||
| General fund | 139,818 | (9,022) | 55,758 | 186,554 | |
| Restricted | funds | ||||
| Restricted | fund | 193,495 | 122,123 | (55,758) | 259,860 |
| TOTAL FUNDS | 333,313 | 113,101 | 446,414 |
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| Unrestricted funds |
|||
| General fund | 51,907 | (60,929) | (9,022) |
| Restricted funds | |||
| Restricted fund |
1,203,211 | (1,081,088) | 122,123 |
| TOTAL FUNDS | 1,255,118 | (1,142,017) | 113,101 |