| Contents | Page | ||
|---|---|---|---|
| Objectives and activities | |||
| Achievements and performance |
3 —4 | ||
| Financial Review | 4-5 | ||
| Reference and administrative details |
6 —9 | ||
| Independent Examiner's |
Report | 10 | |
| Statement ofFinancial Activities | |||
| Balance Sheet | 12 | ||
| Statement ofCash Flows | 13 | ||
| Notes forming part ofthe | financial | statement | 14-19 |
| Bankers: | CAF BANK Ltd, 25 Kings Hill Avenue | ||
| Kings Hill, West Mailing | |||
| Kent, ME194JQ | |||
| Accountants: | Nigel Abraham | ||
| NAB Accountancy | Ltd. | ||
| 19Albert Road | |||
| London NW4 2SH | |||
| Independent | Examiner: | Issa Associates | |
| 80 Scrubs Lane | |||
| London NW10 6RF |
| Jackie Richards | Treasurer | —resigned 9February 2022 |
|---|---|---|
| Caroline Mitcham | Director | —resigned 9February 2022 (appointed |
| 14March | 2022) |
| For | the year end | ed 31 | March 2 | 022 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| BACA | Day Centre | 2022 | 2021 | |||||||
| General | Restricted | Total | Total | |||||||
| Fund | funds | funds | funds | |||||||
| Notes | E | E | E | E | ||||||
| Income | ||||||||||
| Grants and Donations | ||||||||||
| Daycentre Meals |
1,613 | 1,613 | ||||||||
| Age UK Barnet Grants | 12,719 | 12,719 | 12,219 | |||||||
| Fundraismg | 852 | 852 | 1,622 | |||||||
| Interest (Gross) | 4 | 4 | 10 | |||||||
| Other income | 3b | 243 | 10,298 | 10,541 | 9,162 | |||||
| Total incoming Resources | 247 | 25,481 | 25,728 | 23,013 | ||||||
| Expenditure on |
||||||||||
| Raising funds | ||||||||||
| Fundraising events |
78 | |||||||||
| Total Expenditure on |
Raising | Funds | 78 | |||||||
| Charitable Activities |
||||||||||
| Wages and salaries | 4,613 | 4,613 | 5,791 | |||||||
| Rent | 1,097 | 1,097 | ||||||||
| Supplies offood & | provisions | 1,690 | 1,690 | |||||||
| Drivers, escorts & travel | hire | 34 | 34 | 89 | ||||||
| Insurance | 394 | 394 | 390 | |||||||
| Printing and stationery |
372 | 372 | 17 | |||||||
| Telephone, fax, & |
internet | 1,318 | 1,318 | 1,026 | ||||||
| Training | 132 | 132 | ||||||||
| Keep fit training | 355 | 355 | ||||||||
| Activities | 108 | 108 | ||||||||
| Stroke expenditure | 120 | |||||||||
| Legal &professional | fees | 3 | 453 | 453 | 253 | |||||
| Consultancy | 840 | 840 | 2,430 | |||||||
| Subscription | 37 | 37 | 115 | |||||||
| Bank charges | 296 | 296 | 69 | |||||||
| Sundries | 490 | 490 | 44 | |||||||
| Grant expenditure | 10,298 | 10,298 | 7,071 | |||||||
| Security | 8 | 8 | ||||||||
| Depreciation charge for |
the year | 3 | ||||||||
| Total Charitable Activites |
Expenditure | 22,533 | 22533 | 17,415 | ||||||
| Total Expenditure | 22,533 | 22,533 | 17,493 | |||||||
| Net income/(expenditure) | before | |||||||||
| transfers between |
funds | 247 | 2,948 | 3,194 | 5,520 | |||||
| Transfers between |
funds | 11 | (243) | 243 | ||||||
| Net movement in funds |
4 | 3,191 | 3,194 | 5,520 | ||||||
| Balance brought forward |
at 1 April 2021 | 11 | 14,421 | 21,882 | 36,303 | 30,783 | ||||
| Balance carried forward | at 31 | March 2022 | 10 | 14,425 | 25,072 | 39,497 | 36,303 | |||
| All activities relate to continuing | operations. |
| 2022 | 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Notes | Genera | Restricted | Total | Total | ||||||
| fund | funds | funds | ||||||||
| Fund | ||||||||||
| 6 | F | |||||||||
| Fixed Assets: | ||||||||||
| Tangible | 5 | |||||||||
| Current | Assets: | |||||||||
| Debtors | 6 | 859 | 859 | 230 | ||||||
| Cash | at bank and | in hand | 15,117 | 25,072 | 40,190 | 42,337 | ||||
| 15,976 | 25,072 | 41,049 | 42,567 | |||||||
| Current | liabilities payable | within | 1year: | |||||||
| Creditors &accruals |
7 | ~1,552 | ~1,552 | ~6,264 | ||||||
| Net Current Assets | 14,425 | 25,072 | 39,497 | 36,303 | ||||||
| Total Assets less current | liabilities | 14,425 | 25,072 | 39,497 | 36,303 | |||||
| Funds: | ||||||||||
| Unrestricted | -BACA General | Funds | 11 | 14,425 | - | 14,425 | 14,421 | |||
| Restricted- | Day Centre | Funds | 11 | - | 25 072 | 25 072 | 21,882 | |||
| 14,425 | 25,072 | 39,497 | 36,303 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | E | |||||||
| Cash provided | by/ (used in) operating | activities | 9 | (2,151) | 10,167 | |||
| Cash flows from investing | activities | |||||||
| Interest income | 4 | 10 | ||||||
| Cash provided | by investing | activities | 4 | 10 | ||||
| Increase/(decrease) in cash and cash |
equivalents | in the | year | (2,147) | 10,177 | |||
| Cash and cash | equivalents | at the beginning | ofthe year | 42,337 | 32,160 | |||
| Total cash and | cash equivalents at the end |
ofthe | year | 40,190 | 42,337 |
| 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Day | Total other | Total | |||||||
| BACA | Centre | income | other | ||||||
| General | Restricted | income | |||||||
| Fund | fund | ||||||||
| f | f | ||||||||
| Coronavirus | Job Retention Scheme | Grant | 243 | 243 | 2,091 | ||||
| The London | Community | Foundation | Covid-19 Fund Grant | 5,040 | |||||
| Barnet Community | Response | Fund | Grant | 474 | 474 | 527 | |||
| Brent Cross | South Community | Fund | 2020 Grant | 1,041 | 1,041 | 1,504 | |||
| Community | Barnet Giving | 8,283 | 8,283 | ||||||
| A2D Housing | Group | 243 | 500 ~10298 |
500 10,541 |
9,162 |
| 9 | Reconciliation ofnet |
movement | movement | in | funds | to net cash | 2022 f. |
2021f |
|---|---|---|---|---|---|---|---|---|
| Net movement in funds |
3,194 | 5,520 | ||||||
| Add back depreciation | charge | |||||||
| Deduct interest income |
shown | in | investing | activities | (4) | (10) | ||
| Decrease/(increase) in Increase/(decrease) in |
debtors creditors |
(629) ~4.713 |
1,684 2,973 |
|||||
| Net cash raised by/(used in) operating |
activities | ~2,151 | 10,167 |
| 11 | Statement | ofFunds | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 11a | Current Year Statement of | Funds | |||||||||
| Brought | Income | Expenditure | Transfers | Carried | |||||||
| Forward f |
f | Forward | |||||||||
| Unrestricted Funds |
|||||||||||
| General funds | 14421 | 247 | ~243 | 14,425 | |||||||
| Restricted | Funds | ||||||||||
| Day Centre | Restricted | Fund | 21,882 | 15,183 | (12,236) | 243 | 25,072 | ||||
| The London | Community | Foundation | Covid-19 Fund | Grarr | |||||||
| Barnet Community Response |
Fund | Grant | 474 | (474) | |||||||
| Brent Cross | South Community | Fund | 2020 Grant | 1,041 | (1,041) | ||||||
| Community Barnet Giving A2D Housing Group |
8,283 500 |
(8,283) ~500 |
|||||||||
| 21,882 | 25,481 | ~22,533 | 243 | 25,072 | |||||||
| 36,303 | 25,728 | ~22,533 | — | ~39 497 | |||||||
| Prior Year Statement | of Funds | ||||||||||
| Brought | Income | Expenditure | Transfers | Cerned | |||||||
| Forward f |
f | f | Forward f |
||||||||
| Unrestricted | Funds | ||||||||||
| General funds | 14,411 | 2,101 | 2,09'I | 14421 | |||||||
| Restricted | Funds | ||||||||||
| Day Centre | Restricted | Fund | 16,372 | 13,841 | (10,422) | 2,091 | 21,882 | ||||
| The London | Community | Foundation | Covid-19 Fund | Gran | 5,040 | (5,040) | |||||
| Barnet Community Response Brent Cross South Community |
Fund Fund |
Grant 2020 Grant |
19312 | 527 ~1504 20,912 |
(527) ~1,504 ~l, 93 |
2091 | 21882 |