| 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) |