| Trustees | P I Hannaby | |
|---|---|---|
| J Belcher | ||
| D Puplett | ||
| D Crisp | (Appointed 27 January 2020) | |
| S Evans | ||
| P Irons | ||
| M Mansfield | ||
| B Milham | (Appointed 27 January 2020) | |
| B Mouat | ||
| J Peachey | ||
| J Brookes | (Appointed 25 March 2020) | |
| Charity number | 1150255 | |
| Company number | 8135399 | |
| Registered office | 36 Crown Rise | |
| Watford | ||
| Hertfordshire | ||
| WD25 ONE | ||
| Independent examiner | John Wilson FCAATII | |
| Howard Wilson Chartered Accountants | ||
| 36 Crown Rise | ||
| Watford | ||
| Hertfordshire | ||
| WD25 ONE | ||
| Bankers | Santander UK pic | |
| Bridle Road | ||
| Bootle | ||
| Merseyside | ||
| L30 4GB |
| Current financial year | |||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| funds | funds | ||||
| 2020 | 2020 | 2020 | 2019 | ||
| Notes | |||||
| Income and endowments from: | |||||
| Voluntary Income | 3 | 32,799 | - | 32,799 | 16,477 |
| Charitable activities | 4 | 60,710 | 2,973 | 63,683 | 58,908 |
| Investments | 5 | 210 | - | 210 | 232 |
| Other income | 6 | 2,422 | 2,422 | 6,636 | |
| Total income | 96,141 | 2,973 | 99,114 | 82,253 | |
| Expenditure on: | |||||
| Raising funds | 23,008 | - | 23,008 | 20,964 | |
| Charitable activities | 49,832 | 3,961 | 53,793 | 59,315 | |
| Total resources expended | 72,840 | 3,961 | 76,801 | 80,279 | |
| Net income/(expenditure) for the year/ | |||||
| Net movement in funds | 23,301 | (988) | 22,313 | 1,974 | |
| Fund balances at 1 January 2020 | 68,695 | 5,506 | 74,201 | 72,227 | |
| Fund balances at 31December 2020 | 91,996 | 4,518 | 96,514 | 74,201 |
| Prior financial year | ||||
|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||
| funds | funds | |||
| 2019 | 2019 | 2019 | ||
| Notes | ||||
| Income and endowments from: | ||||
| Voluntary Income | 3 | 16,477 | 16,477 | |
| Charitable activities | 4 | 58,908 | 58,908 | |
| Investments | 5 | 232 | 232 | |
| Other income | 6 | 6,636 | 6,636 | |
| Total income | 82,253 | - | 82,253 | |
| Expenditure on: | ||||
| Raising funds | 7 | 20,964 | - | 20,964 |
| Charitable activities | 8 | 57,894 | 1,421 | 59,315 |
| Total resources expended | 78,858 | 1,421 | 80,279 | |
| Net income/(expenditure) for the year/ | ||||
| Net movement in funds | 3,395 | (1,421) | 1,974 | |
| Fund balances at 1 January 2019 | 65,300 | 6,927 | 72,227 | |
| Fund balances at 31December 2019 | 68,695 | 5,506 | 74,201 |
| 20202019 | 20202019 | ||
|---|---|---|---|
| Notes | |||
| Fixed assets | |||
| Investments12 | |||
| Current assets | |||
| Debtors13 | 581 | 34,977 | |
| Cash at bank and in hand | 112,379 | 62,694 | |
| 112,960 | 97,671 | ||
| Creditors: amounts falling due within | |||
| one year14 | (16,447) | (23,471) | |
| Net current assets | 96,513 | 74,200 | |
| Total assets less current liabilities | 96,514 | 74,201 | |
| Income funds | |||
| Restricted funds16 | 4,518 | 5,506 | |
| Unrestricted funds | 91,996 | 68,695 | |
| 96,514 | 74,201 |
| Unrestricted | Unrestricted | |
|---|---|---|
| funds | funds | |
| 2020 | 2019 | |
| Donations and gifts | 32,799 | 16,477 |
| Charitable activities | ||
| MembershipMembership | ||
| Income | Income | |
| 20202019 | ||
| Grants received | ,973 2 |
- |
| Membership fees | ,710 60 |
908 58, |
| ,683 63 |
908 58, |
|
| Analysis by fund | ||
| Unrestricted funds | ,710 60 |
908 58, |
| Restricted funds | ,973 2 |
- |
| ,683 63 |
908 58, |
| Investments | ||
|---|---|---|
| Unrestricted | Unrestricted | |
| fundsfunds | ||
| 2020 | 2019 | |
| Interest receivable | 210 | 232 |
| Other income | ||
| Unrestricted | Unrestricted | |
| funds | funds | |
| 2020 | 2019 | |
| Other income | 1,223 | 182 |
| Training income | 85 | 4,025 |
| Advertising | 1,114 | 2,429 |
| 2,422 | 6,636 | |
| Raising funds | ||
| Unrestricted | Unrestricted | |
| funds | funds | |
| 2020 | 2019 | |
| Costs of generating voluntary income | ||
| Advertising | 684 | 90 |
| Other fundraising costs | 22,324 | 20,874 |
| 23,008 | 20,964 |
| Membership | Grants to | Total | Total | |
|---|---|---|---|---|
| activities | Members | 2020 | 2019 | |
| Training costs | 5,132 | _ | 5,132 | 11,957 |
| Show costs | 799 | 799 | 7,561 | |
| Premises costs | 224 | - | 224 | - |
| Insurance costs | 7,210 | - | 7,210 | 5,885 |
| Office costs | 9,334 | 9,334 | 6,462 | |
| Travel and subsistence costs | 5,008 | - | 5,008 | 6,147 |
| General expenses | 53 | 53 | 40 | |
| Legal and professional costs | 774 | 774 | - | |
| Governance costs | 576 | 576 | 2,854 | |
| Bank charges and other finance costs | 247 | - | 247 | 208 |
| 29,357 | - | 29,357 | 41,114 | |
| Grant funding of activities (see note 9) | - | 24,436 | 24,436 | 18,201 |
| 29,357 | 24,436 | 53,793 | 59,315 | |
| Included within governance costs are independent examiner's fees | of 576 (2019 - 576) and AGM fees | |||
| ofnil(2019-1,370). |
| 2020 | 2019 | |
|---|---|---|
| Grants to branches: | ||
| Other | 24,436 | 18,201 |
| 12 | Fixed asset investments | |||
|---|---|---|---|---|
| Other | ||||
| investments | ||||
| Cost or valuation | ||||
| At 1 January 2020 & 31 December 2020 | ||||
| Carrying amount | ||||
| At 31 December 2020 | 1 | |||
| At 31 December 2019 | 1 | |||
| 2020 | 2019 | |||
| Other investments comprise: | Notes | |||
| Investments in subsidiaries | 20 | 1 | 1 | |
| 13 | Debtors | |||
| 2020 | 2019 | |||
| Amounts falling due within one year: | ||||
| Trade debtors | 581 | 1,891 | ||
| Other debtors | 33,086 | |||
| 581 | 34,977 | |||
| 14 | Creditors: amounts falling due within one year | |||
| 2020 | 2019 | |||
| Notes | ||||
| Deferred income | 15 | 13,259 | 22,798 | |
| Other creditors | 2,688 | 173 | ||
| Accruals and deferred income | 500 | 500 | ||
| 16,447 | 23,471 |
| 18 | Analysis of net assets | between funds | |||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
| funds | funds | funds | funds | ||||
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | ||
| Fund balances at 31 | |||||||
| December 2020 are | |||||||
| represented by: | |||||||
| Investments | 1 | 1 | 1 | 1 | |||
| Current assets/ | |||||||
| (liabilities) | 91,995 | 4,518 | 96,513 | 68,694 | 5,506 | 74,200 | |
| 91,996 | 4,518 | 96,514 | 68,695 | 5,506 | 74,201 |