| Page | ||||
|---|---|---|---|---|
| Reference and Administrative Details |
||||
| Report ofthe Trustees | 2 | to | 5 | |
| Statement ofTrustees' |
Responsibilities | |||
| Independent Examiner's |
Report | |||
| Statement ofFinancial |
Activities | |||
| Balance Sheet | ||||
| Notes to the Financial Statements | 10 | to | 15 | |
| Detailed Statement ofFinancial Activities | 16 |
| TRUSTEES | C Rose | ||||||
|---|---|---|---|---|---|---|---|
| M Hampson | |||||||
| 6J Cohen | (resigned | 2.3.2021) | |||||
| N Gajjar | |||||||
| TYoungs | |||||||
| 6J Clarke | (appointed | 2.3.2021) | |||||
| REGISTERED | OFFICE | Aylestone | Road | ||||
| Leicester | |||||||
| Leicestershire | |||||||
| LE2 7TR | |||||||
| REGISTERED | COMPANY | NUMBER | CE002816 | (England | and Wales) | ||
| REGISTERED | CHARITY | NUMBER | 1160077 | ||||
| INDEPENDENT | EXAMINER | Burrows Scarborough | |||||
| Sovereign | House | ||||||
| 12Warwick | Street | ||||||
| Coventry | |||||||
| West Midlands | |||||||
| CV56ET | |||||||
| BANKERS | HSBC | ||||||
| 2-6 Gallowtree | Gate | ||||||
| Leicester | |||||||
| LE1 1DA |
| F | OR THE YEAR | ENDED 30JUN | E 2021 | ||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Unrestricted | Designated | Restricted | Total | Total | |||
| fund | fund | funds | funds | funds | |||
| Notes | F | 5 | f | 5 | |||
| INCOME AND ENDOWMENTS | |||||||
| FROM | |||||||
| Donations and legacies |
2,220 | 332 | 2,552 | 39,299 | |||
| Charitable activities |
|||||||
| Chatitable activities |
9,744 | 3,964 | 14,023 | 27,731 | 41,775 | ||
| Other trading activities |
3 | 16,785 | 1,600 | 10,152 | 28,537 | 88,224 | |
| Total | 28,749 | 5,896 | 24,175 | 58,820 | 169,298 | ||
| EXPENDITURE ON | |||||||
| Raising funds | 9,733 | 9,733 | 34,351 | ||||
| Charitable activities |
|||||||
| Charitable activities |
33,943 | 10,385 | 41,921 | 86,249 | 88,389 | ||
| Total | 43,676 | 10,385 | 41,921 | 95,982 | 122,740 | ||
| NET INCOME/(EXPENDITURE) | (14,927) | (4,489) | (17,746) | (37,162) | 46,558 | ||
| Transfers between funds |
12 | 51 | (51) | ||||
| Net movement in funds |
(14,876) | (4,489) | (17,797) | (37,162) | 46,558 | ||
| RECONCILIATION OF FUNDS |
|||||||
| Total funds brought | forward | 82,433 | 24,688 | 96,163 | 203,284 | 156,726 | |
| TOTAL FUNDS CARRIED | |||||||
| FORWARD | 67,557 | 20,199 | 78,366 | 166,122 | 203,284 |
| LEICES | TERTIGERS FOUNDATION | |||||
|---|---|---|---|---|---|---|
| BALANCE SHEET | ||||||
| 30JUNE 2021 | ||||||
| 2021 | 2020 | |||||
| Notes | 6 | |||||
| CURRENT ASSETS | ||||||
| Debtors | 70,983 | 67,793 | ||||
| Cash at bank and | in hand | 115,324 | 146,461 | |||
| 186,307 | 214,254 | |||||
| CREDITORS | ||||||
| Amounts falling due within |
one year | 10 | (20,185) | (10,970) | ||
| NET CURRENT ASSETS | 166,122 | 203,284 | ||||
| TOTAL ASSETSLESS | CURRENT LIABILITIES | 166,122 | 203,284 | |||
| NET ASSETS | 166,122 | 203,284 | ||||
| FUNDS | 12 | |||||
| Unrestricted funds: |
||||||
| General fund |
67,557 | 82,433 | ||||
| Designated - disability | sport and awareness | 20,199 | 24,688 | |||
| 87,756 | 107,121 | |||||
| Restdicted funds |
78,366 | 96,163 | ||||
| TOTAL FUNDS | 166,122 | 203,284 |
| STAFF COSTS | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021f | 2020 5 |
|||||||
| Wages and salaries Social security costs |
64,213 5,918 |
79,206 7,044 |
||||||
| Other pension costs | 2,033 | 2,377 | ||||||
| 72,164 | 88,627 | |||||||
| The average monthly |
number of | employees | during the year was as follows: | |||||
| 2021 | 2020 | |||||||
| Management and administration |
3 | 4 | ||||||
| No employees received emoluments |
in excess off60,000. | |||||||
| COMPARATIVES FOR THE STATEMENT | OF FINANCIAL ACTIVITIES | |||||||
| Unrestricted | Designated | Restricted | Total | |||||
| fund | fund | funds | funds | |||||
| 5 | f | 5 | ||||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Donations and legacies |
4,449 | 10,192 | 24,658 | 39,299 | ||||
| Chadrtable activities |
||||||||
| Charitable activities |
6,637 | 12,193 | 22,945 | 41,775 | ||||
| Other trading activities |
68,390 | 168 | 19,666 | 88,224 | ||||
| Total | 79,476 | 22, | 553 | 67,269 | 169,298 | |||
| EXPENDITURE ON | ||||||||
| Raising funds | 34,351 | 34,351 | ||||||
| Charitable activities |
||||||||
| Charitable activities |
35,599 | 33,093 | 19,697 | 88,389 | ||||
| Total | 69,950 | 33,093 | 19,697 | 122,740 | ||||
| NET INCOME/(EXPENDITURE) | 9,526 | (10,540) | 47,572 | 46,558 | ||||
| Transfers between |
funds | 19,097 | (19,097) | |||||
| Net movement in funds |
28,623 | (10,540) | 28,475 | 46,558 | ||||
| RECONCILIATION OF FUNDS |
||||||||
| Total funds brought | forward | 53,810 | 35,228 | 67,688 | 156,726 | |||
| TOTAL FUNDS CARRIED FORWARD | 82,433 | 24,688 | 96,163 | 203,284 |
| DEBTO | RS | : | AMOUNT | S F |
ALLING DUE WITHIN O | NE YEAR | |||
|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||
| 5 | 8 | ||||||||
| Trade debtors | 11,936 | 38,511 | |||||||
| Other debtors | 59,047 | 29,282 | |||||||
| 70,983 | 67,793 | ||||||||
| CREDITORS: AMOUNTS | FALLING DUE WITHIN | ONE YEAR | |||||||
| 2021 | 2020 | ||||||||
| 5 | |||||||||
| Trade creditors | 3,957 | 2,027 | |||||||
| Accruals | and | deferred | income | 16,228 | 8,943 | ||||
| 20,185 | 10,970 | ||||||||
| ANALYSIS | OF NET ASSETS BETWEEN FUNDS | ||||||||
| 2021 | 2020 | ||||||||
| Unrestdcted | Designated | Restricted | Total | Total | |||||
| fund | fundf | funds E |
funds f |
funds 5 |
|||||
| Current | assets | 87,742 | 20,199 | 78,366 | 186,307 | 214,254 | |||
| Current | liabilities | (20,185) | (20,185) | (10,970) | |||||
| 67,557 | 20,199 | 78,366 | 166,122 | 203,284 | |||||
| MOVEMENT | IN FUNDS | ||||||||
| Net | Transfers | ||||||||
| movement | between | At | |||||||
| At 1.7.20 | in funds | funds | 30.6.21 | ||||||
| 5 | 5 | F | |||||||
| Unrestricted | funds | ||||||||
| General | fund | 82,433 | (14,927) | 51 | 67,557 | ||||
| Designated | - | disability | sport and | ||||||
| awareness | 24,688 | (4,489) | 20,199 | ||||||
| 107,121 | (19,416) | 51 | 87,756 | ||||||
| Restricted | funds | ||||||||
| Heritage | 32,905 | 8,168 | 41,073 | ||||||
| Inclusion | 48,406 | (11,113) | 37,293 | ||||||
| Wheelchairs | fund | 14,852 | (14,801) | (51) | |||||
| 96,163 | (17,746) | (51) | 78,366 | ||||||
| TOTAL | FUNDS | 203,284 | (37,162) | 166,122 |
| Net moveme | n | t in fund |
s, incl |
ud | ed in t |
he above | are as follows: | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | ||||||||
| resources f |
expended | in funds f |
||||||||
| Unrestricted | funds | |||||||||
| General fund |
28,749 | (43,676) | (14,927) | |||||||
| Designated | - | disability | sport | and | ||||||
| awareness | 5,896 | (10,385) | (4,489) | |||||||
| 34,645 | (54,061) | (19,416) | ||||||||
| Restricted | funds | |||||||||
| Heritage | 10,098 | (1,930) | 8,168 | |||||||
| Inclusion | 14,077 | (25,190) | (11,113) | |||||||
| Wheelchairs | fund | (14,801) | (14,801) | |||||||
| 24,175 | (41,921) | (17,746) | ||||||||
| TOTAL FUNDS | 58,820 | (95,982) | (37,162) | |||||||
| Comparatives | for movement | in funds | ||||||||
| Net | Transfers | |||||||||
| movement | between | At | ||||||||
| At 1.7.19 | in funds | funds | 30.6.20 | |||||||
| 5 | 5 | 5 | 5 | |||||||
| Unrestricted | funds | |||||||||
| General fund |
53,810 | 9,526 | 19,097 | 82,433 | ||||||
| Designated | - | disability | sport | and | ||||||
| awareness | 35,228 | (10,540) | 24,688 | |||||||
| 89,038 | (1,014) | 19,097 | 107,121 | |||||||
| Restricted funds | ||||||||||
| Heritage | 26,632 | 6,273 | 32,905 | |||||||
| Inclusion | 41,056 | 26,447 | (19,097) | 48,406 | ||||||
| Wheelchairs | fund | 14,852 | 14,852 | |||||||
| 67,688 | 47,572 | (19,097) | 96,163 | |||||||
| TOTAL FUNDS | 156,726 | 46,558 | 203,284 | |||||||
| Comparative | net movement | in | funds, | included | in the above are as follows: | |||||
| Incoming | Resources | Movement | ||||||||
| resources f |
expended f |
in funds 5 |
||||||||
| Unrestricted | funds | |||||||||
| General fund |
79,476 | (69,950) | 9,526 | |||||||
| Designated | - | disability | sport | and | ||||||
| awareness | 22,553 | (33,093) | (10,540) | |||||||
| 102,029 | (103,043) | (1,014) | ||||||||
| Restricted funds | ||||||||||
| Heritage | 9,906 | (3,633) | 6,273 | |||||||
| Inclusion | 42,511 | (16,064) | 26,447 | |||||||
| Wheelchairs | fund | 14,852 | 14,852 | |||||||
| 67,269 | (19,697) | 47,572 | ||||||||
| TOTAL FUNDS | 169,298 | (122,740) | 46,558 |
| FOR | THE YEAR ENDED 30JUN | E 2021 | |||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| funds | funds | funds | funds | ||||
| 6 | 6 | 6 | F | ||||
| INCOME AND | ENDOWMENTS | ||||||
| Donations and |
legacies | ||||||
| Donations | 2,552 | 2,552 | 37,164 | ||||
| Donated services and facilities | 2,135 | ||||||
| 2,552 | 2,552 | 39,299 | |||||
| Other trading | activities | ||||||
| Fundraising events |
18,385 | 10,152 | 28,537 | 88,224 | |||
| Charitable activities |
|||||||
| Grants | 13,708 | 14,023 | 27,731 | 41,775 | |||
| Total incoming | resources | 34,645 | 24,175 | 58,820 | 169,298 | ||
| EXPENDITURE | |||||||
| Raising donations | and legacies | ||||||
| Wages | 6,658 | 6,658 | 31,260 | ||||
| Equipment and |
kit | 1,599 | |||||
| Marketing | 126 | ||||||
| Motor and travelling | 1,273 | 1,273 | 1,033 | ||||
| Accountancy | 30 | ||||||
| Independent examination |
186 | ||||||
| Overheads | 1,802 | 1,802 | 117 | ||||
| 9.733 | 9,733 | 34,351 | |||||
| Charitable activities |
|||||||
| Wages | 32,965 | 24,590 | 57,555 | 47,946 | |||
| Social security | 5,918 | 5,918 | 7,044 | ||||
| Pensions | 2,033 | 2,033 | 2,377 | ||||
| Facility hire and | costs | 554 | |||||
| Cateding | 930 | ||||||
| Equipment and |
kit | 16,524 | 16,524 | 17,487 | |||
| Tournament and team costs |
1,845 | ||||||
| Marketing | 396 | ||||||
| Motor and travelling | 6,354 | ||||||
| 40,916 | 41,114 | 82,030 | 84,933 | ||||
| Supportcosts | |||||||
| Management | |||||||
| Overheads | 412 | 807 | 1,219 | 172 | |||
| Governance | costs | ||||||
| Professional fees | 469 | ||||||
| Accountancy | fees | 3,000 | 3,000 | 2,815 | |||
| 3,000 | 3,000 | 3,284 | |||||
| Total resources | expended | 54,061 | 41,921 | 95,982 | 122,740 | ||
| Net income/(expenditure) | (19,416) | (17,746) | (37,162) | 46,558 |