| Trustees | P Holmes | |||||
|---|---|---|---|---|---|---|
| Mr P Hand-Griffiths | ||||||
| Ms JA Hilling | ||||||
| CA Root | ||||||
| Charity | number | 1151557 | ||||
| Company | number | 08318232 | ||||
| Registered | office | The Lodge | ||||
| Green Lane | ||||||
| Bolton | ||||||
| BL32HX | ||||||
| independent | examiner | Barlow Andrews | LLP | |||
| Carlyle House | ||||||
| 78 Chorley | New | Road | ||||
| Bolton | ||||||
| Bankers | The Royal | Bank | ofScotland | |||
| 46-48 Deansgate | ||||||
| Bolton |
| Page | |||
|---|---|---|---|
| Trustees' report |
1-3 | ||
| Independent examiner's |
report | ||
| Statement offinancial |
activities | ||
| Balance sheet | |||
| Notes to the financial | statements |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| Notes | 2021 E |
2021 f |
2020 F |
2020 F |
2020 f |
||
| ncome and endowments Donations and legacies |
from: 74,313 |
50,000 | 124,313 | 2,281 | 59,858 | 62,139 | |
| Income from charitable activities Other income |
42,043 | 9,000 | 9,000 42,043 |
92,560 2,330 |
9,450 | 102,010 2,330 |
|
| Total income | 116,356 | 59,000 | 175,356 | 97,171 | 69,308 | 166,479 | |
| Ex enditure on: Charitable activities |
5 | 53,089 | 99,269 | 152,358 | 95,227 | 57,217 | 152,444 |
| Net incoming/ | |||||||
| (outgoing) resources before transfers |
63,267 | (40,269) | 22,998 | 1,944 | 12,091 | 14,035 | |
| Gross transfers | |||||||
| between funds |
19,000 | (19,000) | |||||
| Net income/(expenditure) | |||||||
| for the year/ Net movement in funds |
82,267 | (59,269) | 22,998 | 1,944 | 12,091 | 14,035 | |
| Fund balances at 1 April 2020 |
35,308 | 84,269 | 119,577 | 33,364 | 72,178 | 105,542 | |
| Fund balances at 31 March 2021 |
117,575 | 25,000 | 142,575 | 35,308 | 84,269 | 119,577 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | E | ||||||
| Fixed assets | |||||||
| Tangible assets | 1,599 | 156 | |||||
| Current assets | |||||||
| Cash at bank and | in | hand | 143,496 | 121,926 | |||
| Creditors: amounts | falling due within | ||||||
| one year | (2,520) | (2,505) | |||||
| Net current assets | 140,976 | 119,421 | |||||
| Total assets less | current liabilities | 142,575 | 119,577 | ||||
| Income funds | |||||||
| Restricted funds Unrestricted funds |
12 | 25,000 117,575 |
84,269 35,308 |
||||
| 142,575 | 119,577 |
| Donations and legacies |
||||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |
| funds | funds | funds | funds | |||
| 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | |
| f. | E | |||||
| Donations and gifts |
74,313 | 50,000 | 124,313 | 2,281 | 59,858 | 62,139 |
| Donations and gifts |
||||||
| Forever Manchester Other donations |
5,000 2,236 |
5,000 2,236 |
2,281 | 2,281 | ||
| Bolton MBC The Oglesby Trust |
17,573 5,858 |
17,573 5,858 |
5,858 | 5,858 | ||
| National Lottery Community Foundation Covid Support Tudor Trust |
10,646 33,000 |
50,000 | 50,000 10,646 33,000 |
25,000 29,000 |
25,000 29,000 |
|
| 74,313 | 50,000 | 124,313 | 2,281 | 59,858 | 62,139 |
| 2021 | 2020 | ||
|---|---|---|---|
| Bolton MBC Bolton at Home |
9,450 92,560 |
||
| Bolton CVS | 9,000 | ||
| 9,000 | 102,010 | ||
| Analysis by fund Unrestricted funds Restricted funds |
9,000 | 92,560 9,450 |
|
| 9,000 | 102,010 |
| Unrestricted | Unrestricted | |
|---|---|---|
| funds | funds | |
| 2021 | 2020 | |
| Student income JRSgrant income |
440 41,603 |
2,330 |
| 42,043 | 2,330 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| Staff costs Depreciation and impairment Sessional work, training and student Project costs Insurance Repairs and cleaning Travel expenses Office expenses Professional fees Bank charges Sundry expenses |
mentoring | 83,907 375 38,582 1,838 4,504 4,418 15,253 2,620 276 585 |
81,958 375 345 28,728 1,338 7,637 11,725 15,850 2,430 413 1,645 |
|
| 152,358 | 152,444 | |||
| Analysis by fund |
||||
| Unrestricted funds Restricted funds |
53,089 99,269 |
95,227 57,217 |
||
| 152,358 | 152,444 |
| The average monthly number ofemployees during t |
he year was: | |
|---|---|---|
| 2021 | 2020 | |
| Number | Number | |
| Employment costs |
2021 | 2020 f |
| Wages and salaries Social security costs Other pension costs |
79,269 2,676 1,962 |
76,547 3,449 1,962 |
| 83,907 | 81,958 |
| Tangible fixed assets | ||||
|---|---|---|---|---|
| Fixtures, | Computer | Total | ||
| fittings & |
equipment | |||
| equipment | ||||
| Cost At 1 April 2020 Additions Disposals |
675 | 1,500 1,143 (1,500) |
1,500 1,818 (1,500) |
|
| At 31 March 2021 | 675 | 1,143 | 1,818 | |
| Depreciation and impairment At 1 April 2020 Depreciation charged in the year Eliminated in respect of disposals |
101 | 1,344 274 (1,500) |
1,344 375 (1,500) |
|
| At 31 March 2021 | 101 | 118 | 219 | |
| Carrying amount At 31 March 2021 |
574 | 1,025 | 1,599 | |
| At 31 March 2020 | 156 | 156 |
| Creditors: amounts |
falling due within one year | ||
|---|---|---|---|
| 2021 | 2020f | ||
| Other taxation and social security Accruals and deferred income |
2,520 | 105 2,400 |
|
| 2,520 | 2,505 |
| Analysis ofnet assets |
between funds | |||||
|---|---|---|---|---|---|---|
| Unrestricted funds |
Restricted funds |
Total | Unrestricted funds |
Restricted funds |
Total | |
| Fund balances at 31 | 2021 f |
2021 | 2021 f |
2020 | 2020 | 2020f |
| March 2021 are | ||||||
| represented by: |
||||||
| Tangible assets Current assets/ |
1,599 | 1,599 | 156 | 156 | ||
| (liabilities) | 115,976 | 25,000 | 140,976 | 35,152 | 84,269 | 119,421 |
| 117,575 | 25,000 | 142,575 | 35,308 | 84,269 | 119,577 |
| CO LU LU LU (h |
Q ILJ zI- 0D |
V)eg0 CL CL O Oep.g I0'» g C0 (D g C CU I CD U (UgC0 (UC0 U 0geOC CU (U e0 e CL XeC U) C N 0 e CD Cg I CL E0 Og C |
g e E QI 0 VlV I» C C Cl& E QI 0 |
e CII e eI O VI IV o IUR~ T VI QI» V)C IUI- CD VI E e 0 (D O O VI 0 e CD VIe E ~ o o e VI » O IV CV e D O CII (U C CL e) VIe CI 0 L- (5)e O V) 0 e CD VI c eo E0 O » VI (U~ eo o CV C IU I- CL 41 41 41 41 41 41 |
e CII e eI O VI IV o IUR~ T VI QI» V)C IUI- CD VI E e 0 (D O O VI 0 e CD VIe E ~ o o e VI » O IV CV e D O CII (U C CL e) VIe CI 0 L- (5)e O V) 0 e CD VI c eo E0 O » VI (U~ eo o CV C IU I- CL 41 41 41 41 41 41 |
I I I 0 I 0 IAN O CI0 O) (O CO CI P) 0 O CO O O O O O CD I I O O 0 0 00 O CD (0 0 CO 0 O CO IA CI1 0O IA O O I I (O CI( O O IO O 'ct O CD CD CO 0 IA O CO O (A ION CO I I I CO 0 (O 0 0 0 CD |
00 IA 0 CI CD 000 CD IA CO0 CCI CD (O CQ |
e g mom roy e —CP 0 O 0» C (U p »Z» U g 0 e o eCC(e O Z e E V) (U Eog m 0» m e e'( 0 C 0 O U5 g p m cD0 L: g.C C »mom O 0 g o g» cD'= e e CD m .c g cue C&e~ C I C 0 O 4- V& C ~(U g 0 e I— 0 e 0 e I- E g o 'o 3 C CD~g E Ow o e) 0 CL CL (D g g UCom (U U» ~LL gl- e (D ~» o g C UIP (D 0=—e U 0 g O 0 e Co 0 0cLe o p (U 0 C P g egc& 0 c e e o e~ g (U g V E 'o 0 e & |
|
|---|---|---|---|---|---|---|---|---|---|
| CO OZ CO LU 0 LU Gz CiZ IY |
IIJI-z ILJ ILJ I-(0 Dz z ILJ I-0I- V) LUI-0 |
D Q ILJQ LLI LLJ LLI Ct0 |
(D O ge eU OC I (U O Q) 0 V&UC e E0 OC ID I— |
g O»g C I g 0 0 e VI CO 1-0 o (0) m O C0 0 (U 0 Z CO |
g C g g» (U 0 0 4-» g g g e m01-go Cl 'o ~ (U CUg y 0—»~ 0 e O VI Q c m e e 0g e 01 E o E~ PV) 0» U) C :U deco ID LL CL o Oe C» CDUIU C c c E e WmECL 5 5 0 al LL LL O W |
||||
| IXl | LJ |