REGISTERED CHARITY NUMBER: 1146009
UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
FOR
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
Bevan Buckland LLP Ground Floor Cardigan House Castle Court Swansea Enterprise Park Swansea SA7 9LA
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
CONTENTS OF THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
| Page | |||
|---|---|---|---|
| Report of the Trustees | 1 | ||
| Independent Examiner's Report | 2 | ||
| Statement of Financial Activities | 3 | ||
| Balance Sheet | 4 | ||
| Cash Flow Statement | 5 | ||
| Notes to the Cash Flow Statement | 6 | ||
| Notes to the Financial Statements | 7 | to | 21 |
| Detailed Statement of Financial Activities | 22 | to | 23 |
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2021
The trustees present their report with the financial statements of the charity for the year ended 31 March 2021. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The charity is controlled by its governing document, a deed of trust and constitutes an unincorporated charity.
REFERENCE AND ADMINISTRATIVE DETAILS Registered Charity number
1146009
Principal address
Stephens & George Ltd Goat Mill Road Dowlais Merthyr Tydfil CF48 3TD
Trustees
Mrs V A Jones Councillor L Mytton A H Williams P J Lawlor A Pendrigh
Independent Examiner
Bevan Buckland LLP Ground Floor Cardigan House Castle Court Swansea Enterprise Park Swansea SA7 9LA
COVID-19
The charity has received grants to assist with some charitable projects but due to covid these projects maybe delayed.
The trustees have considered the impact of Covid-19 on the going concern of the Charity and are satisfied that the Charity has the resources available to continue as a going concern.
Approved by order of the board of trustees on ............................................. and signed on its behalf by:
.................................................................................
Mrs V A Jones - Trustee
Page 1
INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
Independent examiner's report to the trustees of Stephens and George Centenary Charitable Trust
I report to the charity trustees on my examination of the accounts of Stephens and George Centenary Charitable Trust (the Trust) for the year ended 31 March 2021.
Responsibilities and basis of report
As the charity trustees of the Trust you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the Act').
I report in respect of my examination of the Trust's accounts carried out under section 145 of the Act and in carrying out my examination I have followed all applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.
Independent examiner's statement
Since your charity's gross income exceeded £250,000 your examiner must be a member of a listed body. I can confirm that I am qualified to undertake the examination because I am a registered member of ICAEW which is one of the listed bodies.
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
accounting records were not kept in respect of the Trust as required by section 130 of the Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination.
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Henry Lloyd-Davies ICAEW Bevan Buckland LLP Ground Floor Cardigan House Castle Court Swansea Enterprise Park Swansea SA7 9LA
Date: ...28 January 2022........
Page 2
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2021
| Unrestricted funds Notes £ INCOME AND ENDOWMENTS FROM Donations and legacies 3 153,653 Other trading activities 4 - Total 153,653 EXPENDITURE ON Raising funds 5 (86) Charitable activities 6 Dowlais community centre 20,271 Community advancement projects 35,727 Total 55,912 NET INCOME 97,741 Transfers between funds 14 (30,669) Net movement in funds 67,072 RECONCILIATION OF FUNDS Total funds brought forward 46,378 TOTAL FUNDS CARRIED FORWARD 113,450 |
Restricted funds £ 450,089 - 450,089 - 88,888 105,084 193,972 256,117 30,669 286,786 241,379 528,165 |
2021 Total funds £ 603,742 - 603,742 (86) 109,159 140,811 249,884 353,858 - 353,858 287,757 641,615 |
2020 Total funds £ 228,498 5,630 |
|---|---|---|---|
| 234,128 32 74,840 143,117 |
|||
| 217,989 | |||
| 16,139 - |
|||
| 16,139 271,618 |
|||
| 287,757 |
The notes form part of these financial statements
Page 3
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
BALANCE SHEET 31 MARCH 2021
| Unrestricted funds Notes £ FIXED ASSETS Tangible assets 11 33,582 CURRENT ASSETS Debtors 12 30,380 Cash at bank 68,556 98,936 CREDITORS Amounts falling due within one year 13 (19,068) NET CURRENT ASSETS 79,868 TOTAL ASSETS LESS CURRENT LIABILITIES 113,450 NET ASSETS 113,450 FUNDS 14 Unrestricted funds Restricted funds TOTAL FUNDS |
Restricted funds £ 85,574 100,973 341,618 442,591 - 442,591 528,165 528,165 |
2021 Total funds £ 119,156 131,353 410,174 541,527 (19,068) 522,459 641,615 641,615 113,450 528,165 641,615 |
2020 Total funds £ 95,726 49,366 158,329 207,695 (15,664) 192,031 287,757 287,757 46,378 241,379 287,757 |
|---|---|---|---|
The financial statements were approved by the Board of Trustees and authorised for issue on ............................................. and were signed on its behalf by:
............................................. V A Jones - Trustee
The notes form part of these financial statements
Page 4
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
CASH FLOW STATEMENT FOR THE YEAR ENDED 31 MARCH 2021
| Notes Cash flows from operating activities Cash generated from operations 1 Net cash provided by operating activities Cash flows from investing activities Purchase of tangible fixed assets Net cash used in investing activities Change in cash and cash equivalents in the reporting period Cash and cash equivalents at the beginning of the reporting period Cash and cash equivalents at the end of the reporting period |
2021 £ 303,547 303,547 (51,702) (51,702) 251,845 158,329 410,174 |
2020 £ 13,263 13,263 (5,338) (5,338) 7,925 150,404 158,329 |
|---|---|---|
The notes form part of these financial statements
Page 5
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE CASH FLOW STATEMENT FOR THE YEAR ENDED 31 MARCH 2021
1. RECONCILIATION OF NET INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES
2.
| RECONCILIATION OF NET INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES | ||
|---|---|---|
| Net income for the reporting period (as per the Statement of Financial Activities) Adjustments for: Depreciation charges Increase in debtors Increase/(decrease) in creditors Net cash provided by operations ANALYSIS OF CHANGES IN NET FUNDS |
2021 £ 353,858 28,271 (81,987) 3,405 303,547 |
2020 £ 16,139 22,249 (15,570) (9,555) |
| 13,263 | ||
| At 1.4.20 | Cash flow | At 31.3.21 | |
|---|---|---|---|
| £ | £ | £ | |
| Net cash | |||
| Cash at bank | 158,329 | 251,845 | 410,174 |
| 158,329 | 251,845 | 410,174 | |
| Total | 158,329 | 251,845 | 410,174 |
The notes form part of these financial statements
Page 6
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
1. STATUTORY INFORMATION
Stephens and George Centenary Charitable Trust is a charitable trust registered in England and Wales. The charity's registered number is 1146009 and charity address is Goat Mill Road, Dowlais, Merthyr Tydfil, CF48 3TD.
The presentation currency of the financial statements is the Pound Sterling (£).
2. ACCOUNTING POLICIES
Basis of preparing the financial statements
The financial statements of the charity, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Charities Act 2011. The financial statements have been prepared under the historical cost convention.
The trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern.
Critical accounting judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances
Income
All incoming resources are included in the statement of financial activities when entitlement has passed to the charity; it is probable that the economic benefits associated with the transaction will flow to the charity and the amount can be reliably measured. The following specific policies
are applied to particular categories of income:
-
income from donations or grants is recognised when there is evidence of entitlement to the gift, receipt is probable and its amount can be measured reliably.
-
legacy income is recognised when receipt is probable and entitlement is established.
-
income from donated goods is measured at the fair value of the goods unless this is impractical to measure reliably, in which case the value is derived from the cost to the donor or the estimated resale value. Donated facilities and services are recognised in the accounts when received if the value can be reliably measured. No amounts are included for the contribution of general volunteers.
-
income from fundraising events is recognised on the delivery of the fundraising. This is classified as unrestricted funds unless there is a specific requirement for it to be spent on a particular purpose and returned if unspent, in which case it may be regarded as restricted.
-
income from admission fees is recognised as income on the date of the admission. This is classified as unrestricted funds unless there is a specific requirement for it to be spent on a particular purpose and returned if unspent, in which case it may be regarded as restricted.
Expenditure
Expenditure is recognised on an accruals basis as a liability is incurred. Expenditure includes any VAT which cannot be fully recovered, and is classified under headings of the statement of financial activities to which it relates:
- expenditure on raising funds includes the costs of all fundraising activities, events, non-charitable trading activities, and the sale of donated goods.
Page 7
continued...
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021
2. ACCOUNTING POLICIES - continued
Expenditure
-
expenditure on charitable activities includes all costs incurred by a charity in undertaking activities that further its charitable aims for the benefit of its beneficiaries, including those support costs and costs relating to the governance of the charity apportioned to charitable activities.
-
other expenditure includes all expenditure that is neither related to raising funds for the charity nor part of its expenditure on charitable activities.
All costs are allocated to expenditure categories reflecting the use of the resource. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs are apportioned between the activities they contribute to on a reasonable, justifiable and consistent basis.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - 10% on cost Fixtures and fittings - 25% on cost
Taxation
The charity is exempt from tax on its charitable activities.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
Pension costs and other post-retirement benefits
The charity operates a defined contribution pension scheme. Contributions payable to the charity's pension scheme are charged to the Statement of Financial Activities in the period to which they relate.
Debtors
Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
Cash at bank and in hand
Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.
Creditors and provisions
Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.
Page 8
continued...
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021
3. DONATIONS AND LEGACIES
4.
5.
6.
| Grants Admission fees and sundry sales S&G Print Group Ltd Sundry donations Grants received, included in the above, are as follows: Annual Grant OTHER TRADING ACTIVITIES Fundraising events RAISING FUNDS Other trading activities Bad debts CHARITABLE ACTIVITIES COSTS Dowlais community centre Community advancement projects |
2021 £ 574,683 17,412 11,647 - 603,742 2021 £ 574,683 2021 £ - 2021 £ (86) Support Direct costs (see Costs note 7) £ £ 109,159 - 124,648 16,163 233,807 16,163 |
2020 £ 114,909 69,375 43,766 448 |
|---|---|---|
| 228,498 | ||
| 2020 £ 114,909 |
||
| 2020 £ 5,630 2020 £ 32 Totals £ 109,159 140,811 |
||
| 249,970 |
Page 9
continued...
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021
7. SUPPORT COSTS
| Bank | Governance | ||
|---|---|---|---|
| charges | costs | Totals | |
| £ | £ | £ | |
| Community advancement projects | 623 | 15,540 | 16,163 |
8. TRUSTEES' REMUNERATION AND BENEFITS
There were no trustees' remuneration or other benefits for the year ended 31 March 2021 nor for the year ended 31 March 2020.
Trustees' expenses
There were no trustees' expenses paid for the year ended 31 March 2021 nor for the year ended 31 March 2020.
9. STAFF COSTS
| STAFF COSTS | ||
|---|---|---|
| 2021 | 2020 | |
| £ | £ | |
| Wages and salaries | 95,421 | 109,431 |
| Social security costs | 4,542 | 5,730 |
| Other pension costs | 1,752 | 1,545 |
| 101,715 | 116,706 | |
| The average monthly number of employees during the year was as follows: | ||
| 2021 | 2020 | |
| Project operation and logistics | 4 | 5 |
No employees received emoluments in excess of £60,000.
The total remuneration paid to key management during the year was £57,188 (2020: £57,209).
10. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
| Unrestricted Restricted funds funds £ £ INCOME AND ENDOWMENTS FROM Donations and legacies 107,894 120,604 Other trading activities 5,630 - Total 113,524 120,604 EXPENDITURE ON Raising funds 32 - Charitable activities Dowlais community centre 38,395 36,445 Community advancement projects 84,593 58,524 Total 123,020 94,969 |
Total funds £ 228,498 5,630 |
|---|---|
| 234,128 32 74,840 143,117 |
|
| 217,989 |
Page 10
continued...
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021
10. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued
| NET INCOME/(EXPENDITURE) Transfers between funds Net movement in funds RECONCILIATION OF FUNDS Total funds brought forward TOTAL FUNDS CARRIED FORWARD 11. TANGIBLE FIXED ASSETS COST At 1 April 2020 Additions At 31 March 2021 DEPRECIATION At 1 April 2020 Charge for year At 31 March 2021 NET BOOK VALUE At 31 March 2021 At 31 March 2020 |
Unrestricted funds £ (9,496) 15,680 6,184 40,194 46,378 Freehold property £ 117,671 21,000 138,671 27,065 24,919 51,984 86,687 90,606 |
Restricted funds £ 25,635 (15,680) 9,955 231,424 241,379 Fixtures and fittings £ 17,940 30,702 48,642 12,820 3,353 16,173 32,469 5,120 |
Total funds £ 16,139 - 16,139 271,618 287,757 Totals £ 135,611 51,702 187,313 39,885 28,272 68,157 119,156 95,726 |
Total funds £ |
|---|---|---|---|---|
| 16,139 - |
||||
| 16,139 271,618 |
||||
| 287,757 |
Page 11
continued...
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021
12. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
13.
| DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | |||
|---|---|---|---|
| Trade debtors Other debtors Prepayments and accrued income CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR Trade creditors Taxation and social security Other creditors |
2021 £ 6,582 600 124,171 131,353 2021 £ 4,786 1,968 12,314 19,068 |
2020 £ 4,545 600 44,221 |
|
| 49,366 | |||
| 2020 £ 3,920 411 11,333 |
|||
| 15,664 |
Page 12
continued...
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021
14. MOVEMENT IN FUNDS
| Unrestricted funds General fund Unrestricted Capital fund Designated fund - HUB Project Restricted funds Animal Grant Awards for All Baby Book Worm Big Music Project Chess in Schools Project Children in Need Creative Library Gardening Project HUB Project Merthyr Valley Homes Sportslot Stephens & George - Library Stephens & George - Monmouth WCVA - Active Inclusion Welsh Assembly Government Eramus Clybiau Plant Cymru Coalfields Cafe Voluntary Action Methyr Tydfl World Book Day Ramblers Association VAMT Dance Tutor South Wales Police Youth Trust Fareshare Bruce Wakefield Stephens & George - Brecon College Erasmus KTATSE Restricted Capital Fund Sport Wales Cwm Taf Morgannwg - ICF Capital Comic Relief VSEF VAMT Dementia VAMT ICF Community Foundation Wales Uniform Grant National Lottery BSA CIN Booster Programme CIN Covid 19 In This Together Community Matters MTCBC - FYF Plymouth Neighbourly Community Fund Cwm Taf Morgannwg Community Foundation Wales - Covid 19 VAMT - Covid 19 |
Net movement At 1.4.20 in funds £ £ 18,365 97,386 3,013 355 25,000 - 46,378 97,741 3,569 - - 8,784 19,684 - 1,082 - - (2,005) 16,528 (2,768) 1,555 - - 133 - - 610 - 2,548 (537) 20,000 - 10,405 - - 58,952 - 45,521 - (525) 2,671 (258) - (540) 1,672 - 9,041 3,954 1,845 - 13,700 (1,600) 3,500 - - (369) 2,500 - 12,557 (1,828) 25,197 (4,624) 92,715 23,074 - (2,230) - 12,591 - 1,636 - 950 - 1,950 - 5,000 - 665 - 29,589 - 1,145 - 3,000 - 3,462 - 5,000 - 500 - 400 - 10,000 - 4,000 - 3,500 |
Transfers between funds £ (5,669) - (25,000) (30,669) - - - - 2,005 - - - 25,000 - - - - - - 525 - 540 - - - - - 369 - - - - 2,230 - - - - - - - - - - - - - - - - |
At 31.3.21 £ 110,082 3,368 - |
|---|---|---|---|
| 113,450 3,569 8,784 19,684 1,082 - 13,760 1,555 133 25,000 610 2,011 20,000 10,405 58,952 45,521 - 2,413 - 1,672 12,995 1,845 12,100 3,500 - 2,500 10,729 20,573 115,789 - 12,591 1,636 950 1,950 5,000 665 29,589 1,145 3,000 3,462 5,000 500 400 10,000 4,000 3,500 |
Page 13
continued...
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021
| 14. MOVEMENT IN FUNDS - continued Martin Lewis Self Isolation VAMT Story Book Covid 19 Christmas Festival South Wales Police VPU Covid 19 Coronavirus Recovery Grant for Voluntering Active Inclusion Covid-19 Merthyr Valley Homes - Covid 19 South Wales Police 2 - Support Vunerable Youths TOTAL FUNDS |
- - - - - - - - - 241,379 287,757 |
13,126 5,000 2,900 1,557 1,925 6,409 7,583 9,125 1,970 256,117 353,858 |
- - - - - - - - - 30,669 - |
13,126 5,000 2,900 1,557 1,925 6,409 7,583 9,125 1,970 |
|---|---|---|---|---|
| 528,165 | ||||
| 641,615 |
Page 14
continued...
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021
14. MOVEMENT IN FUNDS - continued
Net movement in funds, included in the above are as follows:
| Unrestricted funds General fund Unrestricted Capital fund Restricted funds Awards for All Chess in Schools Project Children in Need Gardening Project Sportslot WCVA - Active Inclusion Welsh Assembly Government Eramus Clybiau Plant Cymru Coalfields Cafe World Book Day VAMT Dance Tutor Fareshare Stephens & George - Brecon College Erasmus KTATSE Restricted Capital Fund Sport Wales Cwm Taf Morgannwg - ICF Capital Comic Relief VSEF Sports Council VAMT Dementia VAMT ICF Community Foundation Wales Uniform Grant National Lottery BSA CIN Booster Programme CIN Covid 19 In This Together Community Matters MTCBC - FYF Plymouth Neighbourly Community Fund Cwm Taf Morgannwg Community Foundation Wales - Covid 19 VAMT - Covid 19 Martin Lewis Self Isolation VAMT Story Book Covid 19 Christmas Festival South Wales Police VPU Covid 19 Coronavirus Recovery Grant for Voluntering Active Inclusion Covid-19 Merthyr Valley Homes - Covid 19 South Wales Police 2 - Support Vunerable Youths |
Incoming Resources Movement resources expended in funds £ £ £ 151,675 (54,289) 97,386 1,978 (1,623) 355 153,653 (55,912) 97,741 10,000 (1,216) 8,784 - (2,005) (2,005) - (2,768) (2,768) 500 (367) 133 - (537) (537) 96,068 (37,116) 58,952 87,358 (41,837) 45,521 - (525) (525) (1) (257) (258) - (540) (540) 4,000 (46) 3,954 - (1,600) (1,600) - (369) (369) - (1,828) (1,828) (1) (4,623) (4,624) - 23,074 23,074 9,782 (12,012) (2,230) 47,500 (34,909) 12,591 2,000 (364) 1,636 2,500 (2,500) - 2,000 (1,050) 950 2,000 (50) 1,950 5,000 - 5,000 665 - 665 69,608 (40,019) 29,589 2,000 (855) 1,145 3,000 - 3,000 3,500 (38) 3,462 5,000 - 5,000 500 - 500 400 - 400 10,000 - 10,000 4,000 - 4,000 3,500 - 3,500 15,000 (1,874) 13,126 5,000 - 5,000 4,900 (2,000) 2,900 6,050 (4,493) 1,557 2,335 (410) 1,925 6,800 (391) 6,409 20,000 (12,417) 7,583 9,125 - 9,125 10,000 (8,030) 1,970 |
|---|---|
Page 15
continued...
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021
14. MOVEMENT IN FUNDS - continued
| TOTAL FUNDS | 450,089 603,742 |
(193,972) (249,884) |
256,117 |
|---|---|---|---|
| 353,858 |
Page 16
continued...
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021
14. MOVEMENT IN FUNDS - continued
Comparatives for movement in funds
| Unrestricted funds General fund Unrestricted Capital fund Designated fund - HUB Project Restricted funds Animal Grant Baby Book Worm Best Foot Forward Project Big Music Project Bookshop Capital fund - Gym equipment Chess in Schools Project Children in Need Clothworkers Foundation Coalfields Regeneration Coalfields Regeneration (Heat & Light) Community Chest - Football & Netball Creative Library Festival of Learning Literacy Workshops Merthyr Valley Homes Newsletter Project Skiathos Fund Sportslot Stephens & George - Bursary Stephens & George - Library Stephens & George - Monmouth Summer Camp Vegetarian Society Welsh Assembly Government Youth Camp Eramus Clybiau Plant Cymru Coalfields Cafe Voluntary Action Methyr Tydfl World Book Day VAMT Dance Tutor South Wales Police Youth Trust Fareshare Bruce Wakefield Erasmus KTATSE Restricted Capital Fund TOTAL FUNDS |
Net movement At 1.4.19 in funds £ £ 13,745 (9,455) 1,449 (41) 25,000 - 40,194 (9,496) 3,819 (250) 1,276 18,408 2,140 (295) 1,082 - 454 (454) 1,021 (1,021) - (5,227) 27,150 (10,622) 10,000 - 39 (39) 4,251 (1,134) 1,486 (1,486) 1,555 - 566 (566) 700 (700) 685 (75) 945 (945) 5,531 (5,531) 1,048 1,500 12,557 - 20,000 - 10,405 - 2,575 - 370 (370) 109,826 (18,086) 2,726 - 572 (572) 2,671 - 5,536 (5,536) 438 1,234 - 9,041 - 13,700 - 3,500 - 3,464 - 2,500 - 25,197 - - 231,424 25,635 271,618 16,139 |
Transfers between funds £ 14,075 1,605 - 15,680 - - - - - - 5,227 - (10,000) - (3,117) - - - - - - - - - - - (2,575) - (91,740) (2,726) - - - - - - - (3,464) - - 92,715 (15,680) - |
At 31.3.20 £ 18,365 3,013 25,000 |
|---|---|---|---|
| 46,378 3,569 19,684 1,845 1,082 - - - 16,528 - - - - 1,555 - - 610 - - 2,548 12,557 20,000 10,405 - - - - - 2,671 - 1,672 9,041 13,700 3,500 - 2,500 25,197 92,715 |
|||
| 241,379 | |||
| 287,757 |
Page 17
continued...
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021
14. MOVEMENT IN FUNDS - continued
Comparative net movement in funds, included in the above are as follows:
| Unrestricted funds General fund Unrestricted Capital fund Restricted funds Animal Grant Baby Book Worm Best Foot Forward Project Bookshop Capital fund - Gym equipment Chess in Schools Project Children in Need Coalfields Regeneration Coalfields Regeneration (Heat & Light) Community Chest - Football & Netball Festival of Learning Literacy Workshops Merthyr Valley Homes Newsletter Project Skiathos Fund Sportslot Vegetarian Society Welsh Assembly Government Eramus Coalfields Cafe Voluntary Action Methyr Tydfl World Book Day VAMT Dance Tutor Holiday Hunger Carers Cafe South Wales Police Youth Trust Fareshare Rank Foundation Adult Learners Week Bruce Wakefield Erasmus KTATSE TOTAL FUNDS |
Incoming Resources Movement resources expended in funds £ £ £ 113,524 (122,979) (9,455) - (41) (41) 113,524 (123,020) (9,496) - (250) (250) 26,271 (7,863) 18,408 - (295) (295) - (454) (454) 1 (1,022) (1,021) 4,423 (9,650) (5,227) 2,500 (13,122) (10,622) - (39) (39) - (1,134) (1,134) - (1,486) (1,486) - (566) (566) - (700) (700) (1) (74) (75) - (945) (945) - (5,531) (5,531) 1,500 - 1,500 - (370) (370) - (18,086) (18,086) - (572) (572) - (5,536) (5,536) 1,234 - 1,234 24,000 (14,959) 9,041 14,500 (800) 13,700 1,512 (1,512) - 240 (240) - 3,500 - 3,500 3,500 (36) 3,464 1,000 (1,000) - 1,000 (1,000) - 2,500 - 2,500 32,924 (7,727) 25,197 120,604 (94,969) 25,635 234,128 (217,989) 16,139 |
|---|---|
Purpose of Restricted Funds
Animal Grant: Funding for engaging with Disadvantaged children through Animals as many young people may never have seen a sheep, a goat and Young people learn and develop through experiences
Baby Book Worm: Funding to be used to engage with parents and carers of pre-school children to give them a 'head start' in reading before attending school
Page 18
continued...
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021
14. MOVEMENT IN FUNDS - continued
Best Foot Forward Project: Funded by Ramblers Cymru, to enable to charity to help to create a healthier community who have a passion for walking
Big Music Project: Funded by Youth Cymru the project supports learning through Music. The project has worked alongside the Charities Spread the Word Festival creating a music Presence at the Festival on the parade, at venues and schools engaging people in all aspects of Music production
Bruce Wakefield - Funding for gym equipment
Capital fund - Gym equipment: To fund the purchase of gym equipment to be used in the Community Centre
Chess in Schools Project: Funding received to enable the charity to co-ordinate chess in primary and secondary schools in Merthyr Tydfil, and also runs half term, Easter and Summer chess clubs
Children in Need: We are very privileged to be in receipt of Children In Need monies these monies are funding a play worker to develop our # no phones and computer ethos and also the Newsletter project and supporting young people to Feel better about themselves, make better choices and expand their life skills
Clybiau Plant Cymru - Funding for afterschool resources and project extension
Coalfields Regeneration: Monies towards creating an energy efficient building by the installation of new lighting and heating
Comic Relief VSEF - To fund children's activity packs
Community Chest - Football & Netball: To fund the purchase of new equipment and development of new inclusion physical activity sessions
Community Foundation Wales - To fund general covid food parcels and welfare packs
Community In Need (CIN): Support for Covid - 19
Coalfields Cafe - To fund the staff costs at the community cafe
Creative Library: The fund the creation of community libraries, with eight being created to date, all with the aim to create a reading space to enthuse young people and raise literary standards.
Cwm Taf Morgannwg - £10,000 to support the charity during Covid-19 and £12,591 refurbishment at Dowlais Community Centre.
Erasmus - To fund a European youth project for best practice in youth work
Erasmus KTATSE - To fund an ongoing European project
Festival of Learning: Monies for adult education workshops to promote lifelong learning
Gardening Project: The Trust has won a green Flag award and the monies are to enhance and develop the project
Literacy Festival & World Book Day Fund: As part of the Trust's aim to raise literacy standards an enthuse the community to embrace books, the Trust hosts the Spread the Word Festival, on World Books Day, this is an annual event.
Martin Lewis: Support for Covid-19
Merthyr Valley Homes: A grant to develop the gardening project which has been awarded a green flag award and works with the most disadvantaged in the community
Page 19
continued...
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021
14. MOVEMENT IN FUNDS - continued
National Lottery - Support for Covid-19
Ramblers Association - To support walks in the community.
Rhondda Cynon Taff - Welsh Church Act: For the refurbishment of Dowlais Community Centre
Self Isolation: Support for Covid-19
Sportslot: sports equipment for the gymnasium at the Dowlais Community Centre
Stephens & George - Bursary: To fund gifted young people to pursue their education. Bursaries have been awarded to young people in attendance at Monmouthshire School, Oxford and Cambridge Universities
Stephens & George - Library: ASDA funding for the creation of community libraries in Merthyr Tydfil to promote the charity's ethos to raise literacy standards
Stephens & George - Monmouth: To provide funds to cover school fees at Monmouth School for specific individuals
Stephens & George - Brecon: To provide funds to cover school fees at Brecon for specific individuals
South Wales Police Youth Trust - To support te provision of youth and play workers
VAMT Dance Tutor - To fund the provision of a dance tutor.
VAMT Dementia - To support online sports therapy sessions
VAMT Covid 19 - To support the provision of food parcels
VAMT ICF - To support the provision of gong therapy
VAMT Story Book Covid 19 - To fund the Scarers and Carers Book
Voluntary Action Merthyr Tydfil - To fund a Health & Well Being awareness day
WCVA - Active Inclusion: to fund staff to work with 18 to 24 year olds to re-educate and retrain
Welsh Assembly Government: to refurbish the Dowlais Community Centre
World Book Day - To fund the world book day festival project.
Youth Camp - to fund the play work at the centre such as the after school and half term clubs. The ethos of the clubs is "No Phones, No Computers"
Restricted Capital Fund - this fund mirrors the NBV of fixed assets purchased using restricted funds, it will be released in line with depreciation.
Designated fund - HUB Project
Relates to monies set aside for the potential purchase and subsequent renovations to a property. This property will be used as a hub for community projects.
Transfers between funds
Transfers between the Chess in Schools Project, HUB Project, Coalfields Cafe, Erasmus, Fareshare and Sport Wales Funds represent reallocation of funds to accurately reflect the closing fund balances as at 31/03/2021.
Page 20
continued...
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021
15. RELATED PARTY DISCLOSURES
Donations of £11,647 (2020: £43,766) have been received from S & G Print Group Ltd, a company in which one of the Trustees is a Director.
Various donations in kind have also been received from S & G Print Group Ltd, including that of staff time and office accommodation. It is impossible to quantify the value of these donations, and they have not been included within the accounts.
16. DONATIONS IN KIND
As identified in the Trustees' report, the Trust has received many donations in kind, among which include the donation of staff resources, office accommodation, books, materials and various other commodities, without which the Trust could not have carried out its work.
These donations of resources are almost impossible to quantify, and as such, have not been included at a monetary value within the accounts.
17.
VOLUNTEER TIME
The value of volunteer time is not quantified in terms of money, but the time contributed by volunteers is an invaluable resource.
| 2021 | 2020 | |
|---|---|---|
| The number of hours contributed by volunteers is estimated at: | 3,500 | 3,500 |
Page 21
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2021
| INCOME AND ENDOWMENTS Donations and legacies Grants Admission fees and sundry sales S&G Print Group Ltd Sundry donations Other trading activities Fundraising events Total incoming resources EXPENDITURE Other trading activities Bad debts Charitable activities Wages Social security Pensions Rates and water Insurance Light and heat Telephone Advertising Staff costs Travel expenses Bursaries and grants Event costs Classes Sports Property costs IT costs Deprecation of freehold property Depreciation of fixtures & fittings Support costs Bank charges Bank charges Governance costs Auditors' remuneration Carried forward |
2021 £ 574,683 17,412 11,647 - 603,742 - 603,742 (86) 95,421 4,542 1,752 1,039 5,219 7,329 2,821 229 4,808 4,800 300 15,917 14,560 2,408 38,730 5,661 24,919 3,352 233,807 623 2,100 2,100 |
2020 £ 114,909 69,375 43,766 448 |
|---|---|---|
| 228,498 5,630 |
||
| 234,128 32 109,431 5,730 1,545 3,327 1,406 9,028 1,440 1,718 1,242 7,056 - 25,861 13,423 1,331 10,966 248 19,220 3,029 |
||
| 216,001 456 1,500 1,500 |
This page does not form part of the statutory financial statements
Page 22
STEPHENS AND GEORGE CENTENARY CHARITABLE TRUST
DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2021
| DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2021 |
||
|---|---|---|
| Governance costs Brought forward Counsellor Total resources expended Net income |
2021 £ 2,100 13,440 15,540 249,884 353,858 |
2020 £ 1,500 - |
| 1,500 | ||
| 217,989 | ||
| 16,139 |
This page does not form part of the statutory financial statements
Page 23