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

2021 2020
Unrestricted Restricted Total Total
fund fund funds funds
as restated
Notes
INCOME AND ENDOWMENTS FROM
Donations
and legacies
2 65,379 65,379 41,109
Other trading activities 3,342 3,342 9,383
Investment
income
8,543 9,635 18,178 23,566
Total 77,264 9,635 86,899 74,058
EXPENDITURE ON
Charitable
activities
Charitable
activities
31,580 11,145 42,725 62,037
Support costs 6,311 6,311 18,754
Total 37,891 11,145 49,036 80,791
Net gains/(losses)
on investments
36,684 41,367 78,051 ~96,819
NET INCOME/(EXPENDITURE) 76,057 39,857 115,914 (103,552)
Transfers
between
funds
12 13,435 ~13,435)
Net movement
in funds
89,492 26,422 115,914 (103,552)
RECONCILIATION OF FUNDS
Total funds brought forward
As previously
reported
127,707 230,629 358,336 461,888
Prior year adjustment 38,551 ~38,551)
As restated 166,258 192,078 358,336 461,888
TOTAL FUNDS CARRIED FORWARD 255,750 218,500 474,250 358,336

2021 2020
Unrestricted Restricted Total Total
fund fund funds funds
as restated
Notes
FIXEDASSETS
Investments 9 184,347 230,629 414,976 336,925
CURRENT ASSETS
Debtors
Cash at bank and in hand
10 8,709
69,996
~984) 8,709
69,012
367
47 696
78,705 (984) 77,721 47,963
CREDITORS
Amounts
falling due within one year
(7,302) (11,145) (18,447) (26,552)
NET CURRENT ASSETS 71,403 ~12,129) 59,274 21,411
TOTAL ASSETSLESSCURRENT
LIABILITIES 255,750 218,500 474,250 358,336
NET ASSETS 255,750 218,500 474,250 358,336
FUNDS 12
Unrestricted
funds
255,750 166,258
Restricted funds 218,500 192,078
TOTAL FUNDS 474,250 358,336

2. DONATIO NS
AND LE
GACIES
2021 2020
as restated
Donations 4,031 2,495
Gift aid 3,170 5,057
Legacies 27,000 7,126
Grants 10,000
Subscriptions ~21 178 26,431
65,379 41,109
Grants received, included in the above, are as follows:
2021 2020
as restated
COVID-19 Relief Grant 10,000
3. OTHER TRADING ACTIVITIES
2021 2020
as restated
Fundraising events 3,342 9,383
4. INVESTMENT INCOME
2021 2020
as restated
Investment income 18,178 23,566
5. CHARITABLE ACTIVITIES COSTS
Grant Support
Direct funding of costs (see
Costs activities note 6) Totals
Charitable activities 9,580 33,145 42,725
Support costs 6,311 6,311
9,580 33,145 6,311 49,036

Governance
Finance costs Totals
Support costs 282 6,029 6,311

FIXEDASSET INVESTMENTS
Listed
investments
E
MARKET VALUE
At 1stApril 2020 336,925
Revaluations 78,051
At 31stMarch 2021 414,976
NET BOOK VALUE
At 31stMarch 2021 414,976
At 31stMarch 2020 336,925

10. DEBTORS:A MOUNTS FALLI NG DUE WIT HIN ONE Y EAR
2021 2020
as restated
Trade debtors 270 230
Other debtors 7,000 137
Prepayments
and accrued income
1,439
8,709 367
11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
as restated
Trade creditors 5,047 20,983
Other creditors 13,400 5,569
18,447 26,552
12. MOVEMENT IN FUNDS
Prior Net Transfers
year movement between At
At 1.4.20 adjustment in funds funds 31.3.21
Unrestricted
funds
General fund 127,707 38,551 76,057 13,435 255,750
Restricted
funds
Victor Menage Legacy
Fund 230,629 (38,551) 39,857 (13,435) 218,500
TOTAL FUNDS 358,336 115,914 474,250
Net movement in funds, included in the above are as follows:
Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted funds
General fund 77,264 (37,891) 36,684 76,057
Restricted
funds
Victor Menage Legacy Fund 9,635 (11,145) 41,367 39,857
TOTAL FUNDS 86,899 (49,036) 78,051 115,914

Net
movement At
At 1.4.19 in funds 31.3.20
Unrestricted
funds
General fund 220,134 (53,876) 166,258
Restricted
funds
Victor Menage Legacy Fund 241,754 (49,676) 192,078
TOTAL FUNDS 461,888 ~103,552) 358,336
Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted
funds
General fund 61,662 (69,646) (45,892) (53,876)
Restricted
funds
Victor Menage Legacy Fund 12,396 (11,145) (50,927) (49,676)
TOTAL FUNDS 74,058 ~80,791) (96,819) (103,552)
Prior Net Transfers
year movement between At
At 1.4.19 adjustment in funds funds 31.3.21
Unrestricted funds
General
fund
181,583 38,551 22,181 13,435 255,250
Restricted
funds
Victor Menage Legacy
Fund 280,305 (38,551) (9,819) (13,435) 218,500
TOTAL FUNDS 461,888 12,362 474,250

Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted
funds
General fund 138,926 (107,537) (9,208) 22,181
Restricted
funds
Victor Menage Legacy Fund 22,031 (22,290) (9,560) (9,819)
TOTAL FUNDS 160,957 (129,827) (18,768) 12,362

2021 2020
as restated
INCOME AND ENDOWMENTS
Donations
and
legacies
Donations 4,031 2,495
Gift aid 3,170 5,057
Legacies 27,000 7,126
Grants 10,000
Subscriptions 21,178 26,431
65,379 41,109
Other trading activities
Fundraising
events
3,342 9,383
Investment
income
Investment
income
18,178 23,566
Total incoming resources 86,899 74,058
EXPENDITURE
Charitable
activities
Office admin and support 8,238 7,041
Event expenses 1,179 11,873
Marketing
expenses
19 2,989
Newsletter
costs
83
Meeting expenses 144 995
Grants payable 33,145 50,231
42,725 73,212
Support costs
Finance
Bank charges 282 378
Governance costs
Accountancy and legal fees 4,773 4,320
AGM Costs 1,256 2,881
6,029 7,201
Total resources expended 49,036 80,791
Net income/(expenditure) 37,863 ~6,733)