| Page | ||
|---|---|---|
| Trustees Report | ||
| Independent Examiner's |
Report | |
| Balance Sheet | ||
| Statement of Financial |
Activities | |
| Notes tothe Accounts |
| Unrestricted | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|
| Notes | 2019 | 2020 | ||||
| 6 | 6 | 6 | ||||
| Fixed Assets | ||||||
| Tangible Assets | 155 | |||||
| Total Fixed Assets | 155 | |||||
| Current Assets | ||||||
| Cash at Holding/Saver | Account | 61,084 | 42,033 | 61,084 | ||
| Cash at Bank | 7,319 | 12,254 | 7,319 | |||
| Cash in Hand | 500 | 500 | 500 | |||
| Debtors | 7 | |||||
| Total Current Assets | 500 | 68,403 | 54,787 | 68,903 | ||
| Creditors: amounts | falling due | |||||
| within one year | ||||||
| Creditors | ||||||
| Net Current Assets | 500 | 68,403 | 54,942 | 68,903 | ||
| NET ASSETS | 500 | 68,403 | 54,942 | 68,903 | ||
| FUNDS | ||||||
| General Unrestricted | Funds | 500 | 500 | 500 | ||
| Restricted Funds |
68,403 | 54,442 | 68,403 | |||
| TOTAL FUNDS | 500 | 68,403 | 54,942 | 68,903 |
| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| Income | Notes | 2020 6 |
2019 f |
2020 6 |
|||
| Grants &Donations | 3 | 73,016 | 80,963 | 73,016 | |||
| Job Retention Scheme Grant | 5 | 15,864 | 15,864 | ||||
| Sundry Income | 4,060 | 9,617 | 4,060 | ||||
| Other Income | 211 | 797 | 211 | ||||
| Transferred from Savings Account |
6,000 | 13,000 | 7,000 | ||||
| TOTAL INCOME | 4,271 | 95,880 | 104,377 | 100,151 | |||
| Expenditure | |||||||
| Salaries | 5 | 6,795 | 38,505 | 44,802 | 45,300 | ||
| Transport &Travel |
289 | 143 | 289 | ||||
| Training | 1,046 | 264 | 1,046 | ||||
| Stationery, Postage &Telephone |
1,672 | 4,008 | 1,672 | ||||
| Payroll Service | 931 | 537 | 931 | ||||
| Publications 8 Subscription |
174 | 129 | 174 | ||||
| Mini Bus Repair/Upkeep | 1,520 | ||||||
| Independent Examination |
&Accountancy | 4 | 300 | 300 | 300 | ||
| Annual Report Expenses |
13 | 13 | 13 | ||||
| insurance | 2,095 | 2,562 | 2,095 | ||||
| Rent &Rates | 3,765 | 3,514 | 3,765 | ||||
| ITCosts | 372 | 488 | 372 | ||||
| Clubs &Sessions | 2,970 | 6,903 | 2,970 | ||||
| Outings &Activities |
4,930 | 6,856 | 4,930 | ||||
| Organisational Strength |
Review | 4,320 | 4,320 | ||||
| Sundry | 7,181 | 2,031 | 7,181 | ||||
| Depreciation | 6 | 155 | 2,161 | 155 | |||
| Transfer to 'Reserves Account | 26,000 | 26,455 | 26,000 | ||||
| TOTAL EXPENDITURE | 7,084 | 94,429 | 103,723 | 101,513 | |||
| Total income- total expenditure | (2,813) | 1,451 | 654 | 1,362 | |||
| Add funds at 1 December | 2019 | 7,907 | |||||
| Less transferred to Savings |
|||||||
| Funds at 30November 2020 | 7,319 |
| The following grants an |
d | d | onations were receive |
d during the ye |
ar. | ||
|---|---|---|---|---|---|---|---|
| Total | Total | ||||||
| Unrestricted E |
Restricted | 2019f | 2020 E |
||||
| Newcastle City Council —Grant Aid |
3,812 | 14,928 | 3,812 | ||||
| Ward Committee Grants |
3,000 | 3,000 | |||||
| Rye Hill Trust | 100 | 100 | 100 | ||||
| Tyne &Wear Sheriff | 600 | 600 | |||||
| Big Lottery Grant | 12,500 | 12,500 | |||||
| High Sheriff Grant | 2,000 | ||||||
| Go Fund Me | 3,655 | ||||||
| People's Health Trust Grant |
1,500 | ||||||
| Co-op Foundation | 200 | ||||||
| National Lottery Community |
Fund | 12,500 | 22,500 | 12,500 | |||
| Tyne Housing | 2,080 | ||||||
| Hadrian Trust Grant |
1,000 | ||||||
| David Dockray Fund | 3,000 | ||||||
| LEA Foundation Grant |
10,000 | 10,000 | 10,000 | ||||
| Ballinger Charitable Trust |
15,000 | ||||||
| Grants | 30,400 | 5,000 | 30,400 | ||||
| Other Donations | 104 | 104 | |||||
| 73,016 | 80,963 | 73,016 | |||||
| 4Trustees Expenses | 2019 | 2020 | |||||
| Number ofTrustees who | were paid expenses | None | None | ||||
| Feesfor examination | ofaccounts | ||||||
| Independent Examiner's |
Fees | 300 | 300 | ||||
| 300 | 300 |
| 5 Paid Employees | ||||||
|---|---|---|---|---|---|---|
| Staff Costs | 2019 | 2020 | ||||
| 6 | ||||||
| Gross wages, salaries | &benefits | in kind | 38,530 | 39,858 | ||
| Employer's national |
insurance | costs | 6,272 | 6,342 | ||
| Total | 44,802 | 45,300 | ||||
| Average number of |
staff during | period | ||||
| There «re no members | ofstaff | with emoluments | greater than K60,000 | |||
| A Government Grant |
in respect | ofthe Job Retention Scheme of615,664was received. |
| Vehicle | Fixtures and | Bikes and Ski | Security | Total | ||
|---|---|---|---|---|---|---|
| Equipment | Equipment | Container | ||||
| 6 | 6 | |||||
| Cost | ||||||
| At 1 December 2018 | 14,681 | 21,613 | 19,856 | 1,553 | 57,703 | |
| Additions | ||||||
| Disposals | ||||||
| At 30 November | 2019 | 14,681 | 21,613 | 19,856 | 1,553 | 57,703 |
| Depreciation | ||||||
| At 1 December 2018 | 14,681 | 21,4.58 | 19,856 | 1,553 | 57,458 | |
| Charge for the year | 155 | 155 | ||||
| Depreciation on |
disposal | |||||
| At 30 November | 2019 | 14,681 | 21,613 | 19,856 | 1,553 | 57,703 |
| Net Book Value | ||||||
| At 30 November | 2020 | |||||
| At 1 December 2019 | 155 | 155 |
| 7 | Debtors | ||
|---|---|---|---|
| 2019 | 2020f | ||
| Grants | Nil | Nil | |
| 8 | Creditors and accruals: amounts | falling due within one year. | |
| 2019 | 2020 | ||
| Trade Creditors | Nil | Nil | |
| Accruafs | Nil | Nil |