OpenCharities

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

2021-03-31-accounts

Page
Report ofthe Trustees I to 4
independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet 7 to 8
Notes to the Financial Statetuents 9 to 15
Detailed Statement ofFinancial Activities 16

for the Year End ed 31March 2 021
2021 2020
Unrestricted Restricted Total Total
funds fufids funds funds
Notes f. f
INCOME AND ENDOWMENTS FROM
Donations
and Subscriptions
31,152 2,246 33,398 28,813
Other trading activities 55 55 6,611
Investment
income
256 256 280
Other income 896 896
Total 32,359 2,246 34,605 35,704
EXPENDITURE ON
Raising funds 4,041
Charitable
activities
Library running
costs
8,906 1,911 10,817 20,438
Total 8,906 1,911 10,817 24,479
NET INCOME 23,453 335 23,788 11,225
Trnnsfers
between
fuads
251 (251)
Net movenient
in funds
23,704 84 23,788 11,225
RECONCILIATION OF FUNDS
Total funds brought fomvard 24,381 10,000 34,381 23,156
TOTAL FUNDS CARRIED FORWARD 48,085 10,084 58,169 34,381
31 Ma rch 2021
2021 2020
Unrestricted Restricted Total Total
Notes funds funds
f.
funds fundsf
CURRENT ASSETS
Debtors 9 1,107 1,107 1,710
Cash at bank and in hand 48,234 10,084 58,318 34,124
49,341 10,084 59,425 35,834
CREDITORS
Amounts
falling due within
one year 10 (1,256) (1,256) (1,453)
NET CURRENT ASSETS 48,085 10,084 58,169 34,381
TOTAI. ASSKTS I.KSSCURRENT
LIABILITIES 48,085 10,084 58,169 34,381
NET ASSETS 48,085 10,084 58,169 34,381
FUNDS
Unrestricted
funds
48,085 24,381
Restricted
funds
10,084 10,000
TOTAL FUNDS 58,169 34,381

3. DONA TIONS
AND SUB
SCRIPTIONS
2021 2020
Donations
and subscriptions
2,497 384
Gift aid 220 37
Grants 30,681 28,392
33,398 28,813
Grants received, included in the above, are as follows;
2021 2020
Parish council grant 11,000 11,000
Dorset Council Grant 19,431 17,392
Ultra Energy - COVID-19 Funding 250
30,681 28,392
4. OTHER TRADING ACTIVITIES
2021 2020
Fundraising
events
4 5,644
Library income 51 743
Special interest groups 224
55 6,611
5. INVESTMENT INCOME
2021 2020
f.
Deposit account interest 256 280

Direct Support
Costs costs Totals
f, f.
Library runt'ling costs 9,898 919 10,817

Trustees did not receive remuneration
for expenses
in the year to 31 March 2021 (20
Trustees did not receive remuneration
for expenses
in the year to 31 March 2021 (20
Trustees did not receive remuneration
for expenses
in the year to 31 March 2021 (20
Trustees did not receive remuneration
for expenses
in the year to 31 March 2021 (20
20:foil).
COMPARATIVES FOR THK STATEMENT Olr FINANCIAL ACTIVITIES
Unrestricted Restricted Total
funds funds funds
INCOME AND ENDOWMENTS FROM
Donations
and Subscriptions
11,421 17,392 28,813
Other trading activities 6,611 6,611
Investment
income
280 280
Total 18,312 17,392 35,704
EXPENDITURE ON
Raising funds 4,041 4,041
Charitable
activities
Library nmning
costs
13,007 7,431 20,438
Total 17,048 7,431 24,479
NET INCOME 1,264 9,961 11,225
Transfers
between
funds
(39) 39
Net movement
in fnnds
1,225 10,000 11,225
RECONCILIATION OF FUNDS
Totnl funds brought fomvnrd 23,156 23,156
TOTAL FUNDS CARRIED FORWARD 24,381 10,000 34,381

2021 2020
Prepayments and accrued income 1,107 1,710
10. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
X.
Trade creditors 65 45
Accruals
and
deferred income 1,191 1,408
1,256 1,453
11. MOVEMENT IN FUNDS
Net Transfers
movement between At
AI: 1.4.20 in funds funds 31.3.21
f
Unrestricted funds
General
fund
24,381 23,453 (1,749) 46,085
Roof 2,000 2,000
24,381 23,453 251 48,085
Restricted
funds
Roof 10,000 10,000
Barbara Gooch Memorial Garden 84 84
Covid-19 costs fund (122) 122
Bill Seddon Memorial Bench 373 (373)
10,000 335 (251) 10,084
TOTAL FUNDS 34,381 23,788 58,169
Net movement
in funds,
included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestticted funds
General fund 32,359 (8,906) 23,453
Reshicted
funds
Barbara Gooch Memorial Garden 1,546 (1,462) 84
Covid-19 costs fund 250 (372) (122)
Bill Seddon Memorial Bench 450 (77) 373
2,246 (1,911) 335
TOTAL FUNDS 34,605 (10,817) 23,788

Net Transfers
movement between At
At 1.4.19 in funds funds 31.3.20
f f.
Unrestttcted funds
General fund 23,156 1,264 (39) 24,381
Restricted fuads
Roof 10,000 10,000
Office refurbishment (39) 39
9,961 39 10,000
TOTAL FUNDS 23,156 11,225 34,381
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General
fund
18,312 (17,048) 1,264
Restricted funds
Roof 10,000 10,000
Office refurbishment 7,392 (7,431) (39)
17,392 (7,431) 9,961
TOTAL FUNDS 35,704 (24,479) 11,225

Net Transfers
movement between At
At 1.4.19 in funds funds 31.3.21
f. f.
Unrestricted funds
General
fund
23,156 24,717 (1,788) 46,085
Roof 2,000 2,000
23,156 24,717 212 48,085
Restricted funds
Roof 10,000 10,000
Office refurbishment (39) 39
Barbara Gooch Memorial Garden 84
Covid-19 costs fund (122) 122
Bill Seddon Memorial Bench 373 (373)
10,296 (212) 10,084
TOTAL FUNDS 23,156 35,013 58,169
Incoming Resources Movement
resources expended in funds
f.
Unrestricted
funds
General
fund
50,671 (25,954) 24,717
Restricted
funds
Roof 10,000 10,000
Office refurbislunent 7,392 (7,431) (39)
Barbara Gooch Memorial Garden 1,546 (1,462) 84
Covid-19 costs fund 250 (372) (122)
Bill Seddon Memorial Bench 450 (77) 373
19,638 (9,342) 10,296
TOTAL FUNDS 70,309 (35,296) 35,013

Detailed Statement ofFinancial Activities
for the Year Ended 31March 2021
2021 2020
f.
INCOME AND ENDOWMENTS
Donations
aad
Subscriptions
Donations
and subscriptions
2,497 384
Gift aid 220 37
Grants 30,681 28,392
33,398 28,813
Other trading activities
Fundraising
events
4 5,644
Library income 51 743
Special interest groups 224
55 6,611
Investment
income
Deposit account interest 256 280
Other income
Insurance
Claim
896
Total incoming resources 34,605 35,704
EXPENDITURE
Raising funds
Raising fimds 4,041
Charitable
activities
insurance 1,277 1,282
Light and heat 1,222 2,231
Postage and stationery 460 1,199
Sullclrics 174 88
Building maintenance 5,303 14,588
Garden Maintenance 1,462
9,898 19,388
Support costs
Governance costs
Accountancy and legal fees 919 1,050
Total resources expended 10,817 24,479
Net income 23,788 11,225