| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | ||||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
174,708 | 174,708 | 418,521 | |||
| Other trading activities |
17,091 | 17,091 | ||||
| Total | 17,091 | 174,708 | 191,799 | 418,521 | ||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| The Mason Miles Overheads |
17,091 | 284,523 7,945 |
284,523 25,036 |
289,764 22,244 |
||
| Total | 17,091 | 292,468 | 309,559 | 312,008 | ||
| NET INCOME/(EXPENDITURE) | (117,760) | (117,760) | 106,513 | |||
| Transfers between funds |
9 | (130,192) | 130,192 | |||
| Net movement in funds |
(130,192) | 12,432 | (117,760) | 106,513 | ||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward | 130,192 | 130,192 | 23,679 | |||
| TOTAL FUNDS CARRIED FORWARD | 12,432 | 12,432 | 130,192 |
| STATEMENT OF FINANCIAL POSITION 31DECEMBER 2021 |
|||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | E | ||||
| FIXEDASSETS | |||||
| Tangible assets | 778 | 778 | 1,191 | ||
| CURRENT ASSETS | |||||
| Debtors | 7,018 | 7,018 | 17,886 | ||
| Cash at bank | 116,077 | 116,077 | 120,382 | ||
| 123,095 | 123,095 | 138,268 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
(111,441) | (111,441) | (9,267) | ||
| NET CURRENT ASSETS | 11,654 | 11,654 | 129,001 | ||
| TOTAL ASSETSLESSCURRENT LIABILITIES | 12,432 | 12,432 | 130,192 | ||
| NET ASSETS | 12,432 | 12,432 | 130,192 | ||
| FUNDS | |||||
| Unrestricted funds |
130,192 | ||||
| Restricted funds | 12,432 | ||||
| TOTAL FUNDS | 12,432 | 130,192 |
| The average monthly |
number of | emp | loyees during the year |
was as follows: | ||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Support Staff | 5 | 5 | ||||
| No employees received emoluments |
in excess off60,000. | |||||
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL | ACTIVITIES | |||||
| Unrestricted | Restricted | Total | ||||
| fund | fund | funds | ||||
| E | ||||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
418,521 | 418,521 | ||||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| The Mason Miles | 289,764 | 289,764 | ||||
| Overheads | 22,244 | 22,244 | ||||
| Total | 312,008 | 312,008 | ||||
| NET INCOME | 106,513 | 106,513 | ||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forward | 23,679 | 23,679 | |||
| TOTAL FUNDS CARRIED FORWARD | 130,192 | 130,192 |
| 6. | TANGIBLE FIXEDASS | E | TS | |||
|---|---|---|---|---|---|---|
| Computer | ||||||
| equipment | ||||||
| COST | ||||||
| At 1 January 2021 Additions |
1,787 273 |
|||||
| At 31 December 2021 | 2,060 | |||||
| DEPRECIATION | ||||||
| At 1 January 2021 Charge for year |
596 686 |
|||||
| At 31December 2021 | 1,282 | |||||
| NET BOOK VALUE | ||||||
| At 31 December 2021 | 778 | |||||
| At 31 December 2020 | 1,191 | |||||
| 7. | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2021 | 2020 | |||||
| Trade debtors Other debtors Prepayments |
6,795 223 |
795 17,091 |
||||
| 7,018 | 17,886 | |||||
| 8. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2021 | 2020 | |||||
| Trade creditors Taxation and social security Other creditors |
35 5,700 105,706 |
F 5,847 3,420 |
||||
| 111,441 | 9,267 | |||||
| 9. | MOVEMENT IN FUNDS |
|||||
| Net | Transfers | |||||
| movement | between | At | ||||
| Unrestricted funds |
At 1.1.21 | in funds f |
funds | 31.12.21 F |
||
| General fund |
130,192 | (130,192) | ||||
| Restricted funds | ||||||
| Restricted funds | (117,760) | 130,192 | 12,432 | |||
| TOTAL FUNDS | 130,192 | (117,760) | 12,432 |
| Net mo | vement | in funds, includ |
ed in the above are as f |
ollows: | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| Unrestricted | funds | F | E | |||
| General | fund | 17,091 | (17,091) | |||
| Restricted funds | ||||||
| Restricted funds | 174,708 | (292,468) | (117,760) | |||
| TOTAL | FUNDS | 191,799 | (309,559) | (117,760) | ||
| Comparatives | for movement | in funds | ||||
| Net | ||||||
| movement | At | |||||
| At 1.1.20 | in funds | 31.12.20 | ||||
| F | ||||||
| Unrestricted | funds | |||||
| General | fund | 23,679 | 106,513 | 130,192 | ||
| TOTAL | FUNDS | 23,679 | 106,513 | 130,192 |
| Comparative | net moveme | nt in funds, Included in the above are |
qs follows: | ||
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| F | |||||
| Unrestricted | funds | ||||
| General fund |
418,521 | (312,008) | 106,513 | ||
| TOTAL FUNDS | 418,521 | (312,008) | 106,513 | ||
| A current year | 12months | and prior year 12months combined | position isas follows: | ||
| Net | Transfers | ||||
| movement | between | At | |||
| At 1.1.20 | in funds f |
funds | 31.12.21 | ||
| Unrestricted | funds | ||||
| General fund |
23,679 | 106,513 | (130,192) | ||
| Restricted funds | |||||
| Restricted funds | (117,760) | 130,192 | 12,432 | ||
| TOTAL FUNDS | 23,679 | (11,247) | 12,432 |
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| Unrestricted funds |
|||
| General fund |
435,612 | (329,099) | 106,513 |
| Restricted funds | |||
| Restricted funds | 174,708 | (292,468) | (117,760) |
| TOTAL FUNDS | 610,320 | (621,567) | (11,247) |
| DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 DECEMBER 2021 |
||
|---|---|---|
| 2021 | 2020 | |
| INCOME AND ENDOWMENTS | ||
| Donations and legacies |
||
| Donations | 174,708 | 418,521 |
| Other trading activities | ||
| Subcontracted staff income |
17,091 | |
| Total incoming resources | 191,799 | 418,521 |
| EXPENDITURE | ||
| Charitable activities |
||
| Insurance Advertising Mason Mile event costs Donations |
55 12,459 75,591 100 |
2,413 9,093 180,632 300 |
| 88,205 | 192,438 | |
| Support costs | ||
| Management | ||
| Wages Social secudity Pensions Telephone |
187,446 11,950 4,322 656 |
96,122 10,498 2,204 797 |
| Postage and stationery | 953 | 366 |
| Sundries Subscriptions |
5,478 523 |
814 |
| Computer costs Computer equipment |
328 687 |
5,883 596 |
| Staff travel | 4,788 | |
| 217,131 | 117,280 | |
| Finance | ||
| Bank charges | 66 | |
| Governance costs |
||
| Accountancy and legal fees |
4,157 | 2,282 |
| Total resources expended | 309,559 | 312,008 |
| Net (expenditure)/income | (117,760) | 106,513 |