OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-12-31-accounts

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