| Registered algae | Registered algae | Registered algae |
|---|---|---|
| Kings Court | ||
| 17School Road | ||
| Hall Green | ||
| Birmingham | ||
| West Midlands | ||
| B28SJG | ||
| Trustees | ||
| DEaton Chairperson | ||
| JEmkes Treasurer | ||
| PCornell | ||
| N Fraser | ||
| PGrimwood | ||
| KPowell | ||
| Dr PLatlhe | ||
| M Bignell | ||
| DGordon | ||
| Independent | Examiner | |
| Keens Shay Keens Limited | ||
| bartered Accountants | ||
| 2nd Floor Exchange Building | ||
| 16StCuthberts | Street | |
| Bedford | ||
| Be dfordshire | ||
| MK40 3JG |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Total | Total | ||||
| Notes | funds | funds f |
funds | |||
| INCOME | AND ENDOWMENTS FROM | |||||
| Donations | and legacies | 4400 | 46,800 | 90,973 | ||
| Charitable | activities | |||||
| Charitable | activities | 9,039 | 9W9 | 9,779 | ||
| Investment | income | 2 | 2,020 | 2,020 | 1,941 | |
| Other income | ~70 42 | ~70 42 | 44,055 | |||
| Total | 12t4901 | 128,901 | 146,748 | |||
| EXPENDITURE ON | ||||||
| Charitable | activities | 121i100 | 121,100 | 132,012 | ||
| Charitable | activities | |||||
| Govenumce | costs | 1,440 | 1,440 | 2,702 | ||
| Total | 122,620 | 122,620 | 134,714 | |||
| NET INCOME | Mgl | 6,281 | 12,034 | |||
| RECONCILIATION OFFUNDS | ||||||
| Total funds brought forward | 177,656 | 23,900 | 201,556 | 189,522 | ||
| TOTAL FUNDS CARRIED FORWARD | ~183 937 | ~23 900 | 207,837 | ~201556 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| funds | funds | funds | funds | ||
| Notes | 5 | 8 | 5 | ||
| FIXEDASSETS Tangible assets |
2,048 | 2,048 | 3,348 | ||
| CURRENT ASSETS Debtors Cash at bank and in hand |
929 ~183 059 |
~2900 | 929 206,959 |
3,040 197,068 |
|
| 183,988 | 23,900 | 207/88 | 200,108 | ||
| CREDITORS Amounts fitmng due within one year |
(2,099) | (2,099) | (1,900) | ||
| NET CURRENT ASSETS | 181,889 | ~900 | ~205 789 | ~198 208 | |
| TOTAL ASSETSLESSCURRENT LIABILITIES |
183,937 | 23F00 | 207,837 | 201,556 | |
| NET ASSETS | ~183 937 | ~23 900 | ~207 7 |
201.556 | |
| FUNDS Unrestricted funds Contingency funds Restricted funds |
10 | 77,937 106,000 ~23 900 |
71,656 106,000 ~23 900 |
||
| TOTAL FUNDS | ~207 837 | ~201 556 |
| Ihe average monthly number ofemp |
loyees during the year was as f |
ollows: | ||
|---|---|---|---|---|
| 2021 | 2020 | |||
| 4 | 4 | |||
| Administration | ||||
| No employees received emoluments |
in excess of860,000. | |||
| COMPARATIVES FORTHE STATEMENT OFFINANCIAL | ACTIVITIES Unrestricted |
Restricted | Total | |
| funds | funds | funds | ||
| 6 | 6 | 8 | ||
| INCOME AND ENDOWMENTS Donations and legacies |
FROM | 46,597 | 44,376 | 90,973 |
| Charitable activities Charitable activities |
9,779 | 9,779 | ||
| Investment income Other income |
1,941 44,055 |
1,941 ~44 055 |
||
| Total | 102,372 | 44,376 | 146,748 | |
| EXPENDITURE ON Charitable activities |
111,536 | 20,476 | 132,012 | |
| Charitable activities Governance costs |
2,702 | 2,702 | ||
| Total | 114,238 | 20,476 | 134,714 | |
| NET INCOME/(EXPENDITURE) | (11,866) | 23,900 | 12,034 |
| 6. | COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES-continued Unrestricted Restricted |
COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES-continued Unrestricted Restricted |
COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES-continued Unrestricted Restricted |
COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES-continued Unrestricted Restricted |
Total |
|---|---|---|---|---|---|
| funds | funds | funds | |||
| 8 | 8 | 6 | |||
| RECONCILIATION | OFFUNDS | ||||
| Total funds brought | forward | 189,522 | 189,522 | ||
| TOTAL FUNDS CARRIED FORWARD | ~177 656 | ~23 900 | ~201 556 | ||
| 7. | TANGIBLE FIXEDASSETS | Fixtures | |||
| and | Computer | ||||
| fittings | equipment | Totals 8 |
|||
| COST At 1April 2020 |
5,000 | 19,497 ~1338 |
24,497 ~18 |
||
| Additions | |||||
| 20 5 |
~25 &35 | ||||
| At 31March 2021 | |||||
| DEPRECIATION At 1 April 2020 |
5,000 | 16,149 ~2638 |
21,149 ~2638 |
||
| Charge foryear | |||||
| At 31March 2021 | ~5000 | 1 787 | ~23 787 | ||
| NET BOOK VALUE | ~2048 | ~2048 | |||
| At 31March 2021 | |||||
| At 31March 2020 | ~3348 | ~3348 | |||
| 8. | DEBTORS: AMOUNTS FALLING DUE~ONE YEAR | 2021 | 2020 | ||
| 6 | |||||
| 200 | 2,000 | ||||
| Trade debtors | 729 | ||||
| Other debtms | ~1040 | ||||
| Prepayments and accrued income |
|||||
| 929 | ~3040 |
| WITHINONE | YEAR | |||
|---|---|---|---|---|
| CREDITORSt AMOUNTS FALL | ING DUE | 2021 | 2020 | |
| 6 | ||||
| 778 | 700 | |||
| Social security and other taxes | ~121 | ~1200 | ||
| Accruals aod deferred mcome | ||||
| ~2099 | ~1900 | |||
| The bank overdraii is unsecmed. | ||||
| MOVEMENT IN FUNDS | Net | |||
| movement | At | |||
| At Ish20 | in funds 6 |
31.3.21 6 |
||
| Unrestricted fuads General fund |
71,656 ~106 000 |
77,937 100000 |
||
| Contingency fund |
||||
| 177,656 | 6/81 | 183,937 | ||
| Restricted funds Regional work |
gi900 15.000 |
8,900 ~15 000 |
||
| Website and CRM System | ||||
| 23 00 | ~23 900 | |||
| TOTAL FUNDS | ~201 556 | v81 | ~207 7 |
|
| Net movement in funds, included |
in the above are as follows: | |||
| Incoming resources 5 |
Resources expended |
Movement in funds 6 |
||
| Unrestricted funds General fund |
128,901 | (122,620) | 6,281 | |
| 128.901 | 122 20 | 6 81 | ||
| TOTAL FUNDS |
| Net | |||||
|---|---|---|---|---|---|
| At | |||||
| At 1.4.19 | m funds | 31.320 | |||
| 6 | |||||
| Unrestricted | funds | ||||
| General fund | 189,522 | (11,866) | (106,000) | 71,656 | |
| Contingency | fund | 106.000 | ~106000 | ||
| 189,522 | (11,866) | 177,656 | |||
| Restricted funds | |||||
| Regional work | 8,900 | 8,900 | |||
| Website and | CRM System | ~15 000 | 15,000 | ||
| 23.900 | ~23 900 | ||||
| TOTAL FUNDS | ~189 522 | ~12 034 | ~201 556 | ||
| Comparative | net movemeut | m funds, included in the above are as follows: | |||
| Unrestricted | funds | ||||
| Geuend fund | 102372 | (114838) | (11,866) | ||
| Restricted funds | |||||
| Regional work | 8,900 | 8,900 | |||
| Website and | CRM System | 15,000 | 15,000 | ||
| Advice Line | 20,476 | ~20 476 | |||
| ~44 376 | 20 476 | 23.900 | |||
| 146748 | ~134714) | 12,034 |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At 1.4.19 | in funds | funds | 31.3.21 | ||
| 6 | |||||
| Unrestricted | fends | ||||
| General fund | 189,522 | (5,585) | (106,000) | 77,937 | |
| Coutingecy | fund | ~106000 | 106,000 | ||
| 189,522 | (5,585) | 183,937 | |||
| Restricted funda | |||||
| Regional work | 8,900 | 8,900 | |||
| Website and | CRM System | ~15000 | 15,000 | ||
| ~23900 | - | 23,900 | |||
| ~189 522 | ~18 315 | - | 207.837 |
| as follows: | ||||
|---|---|---|---|---|
| Resources | Movement | |||
| expended | in funds | |||
| Unrestricted | funds | |||
| General fund | 231373 | (236,858) | (5,585) | |
| Restricted funds | ||||
| Regional work Website and CRM System |
8,900 15,000 |
8,900 15,000 |
||
| Advice Line | 20,476 | ~20476) | ||
| 44,376 | 20476 | 23,900 | ||
| 275.649 | ~257334) | 18,315 |
| 2021 | 2020 | ||
|---|---|---|---|
| 5 | |||
| INCOME AND ENDOWMENTS | |||
| Donations and legacies Donations Gift aid Grants Membership fees |
10,142 1496 10450 ~25 012 |
30,096 40,900 ~19977 |
|
| 46400 | 90,973 | ||
| Investment income Bank interest received |
2,020 | 1,941 | |
| Charitable activities Sale ofICliterature Other income Community projects |
I 9/88 250 |
37 5,642 ~4100 |
|
| 9,839 | 9,779 | ||
| Other income Corporate sponsorship Pbndrahing -members Refile |
63,730 3,125 ~387 |
29,461 11,745 ~2849 |
|
| 70 42 |
~44 055 | ||
| Total incoming resources | 128ggl | 146,748 | |
| Charitable activities Salaries Social security Insurance Training sndc~fees Rent and ofgce operational costs |
48,703 1,789 530 6,600 18,008 |
49,742 l3,450 13,303 455 |
|
| Telephone Printing snd stationery Postage Computer snd hneruct costs project costs Fund raising sud nuukettrE Retie costs |
costs | 8,097 25,533 480 7,499 400 600 |
4/90 1,223 8,666 8476 13,455 450 4630 |
| Travel expenses Csnied Rrward |
llt4239 | 117,940 |
FORTHE YEA |
R ENDED | 31MARCH 2021 | ||
|---|---|---|---|---|
| 2021 | 2020 | |||
| 6 | ||||
| Charitable activities |
118/39 | 117,940 | ||
| Brought forward | 1,841 | |||
| Sundry expenses Depreciation |
2,638 | 4,085 ~8146 |
||
| Sponsorship | ||||
| 120877 | 132,012 | |||
| Other trading | activities | |||
| Bank interest | ||||
| Support costs | ||||
| Governance Accountancy |
costs | 1,440 | 2,340 362 |
|
| Costoftrustee meedngs/ | travel | |||
| ~1440 | ~2702 | |||
| 122.620 | ~134 714 | |||
| Total resources | espended | |||
| ~12 034 | ||||
| Net income |