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
| Legal and administrative |
Legal and administrative |
|
information |
|
| Report ofthe |
trustees |
|
|
4-9 |
| Report ofthe |
independent |
|
examiner |
10 |
| Statement of |
financial |
activities |
|
|
| Balance sheet |
|
|
|
12 |
| Notes forming |
part ofthe financial statements |
|
|
13-18 |
|
|
|
Unrestricted |
Restricted |
|
|
| Incoming resources |
|
Notes |
Funds |
Funds |
2021 |
2020 |
Donations, grants & |
legacies |
|
92,686 |
77,992 |
170,678 |
128,192 |
Charitable activities |
|
|
8,064 |
4,858 |
12,922 |
34,495 |
Other fundraising activities |
|
|
1,097 |
|
1,097 |
17,022 |
Investment income |
|
|
655 |
|
655 |
633 |
|
|
|
102,502 |
82,850 |
185,352 |
180,342 |
| Resources expended |
|
|
|
|
|
|
Charitable activities |
|
|
53,436 |
56,031 |
109,467 |
120,411 |
Other fundraising activities |
|
|
81 |
|
81 |
2,111 |
| Premises &administration |
|
|
30,802 |
21,021 |
51,823 |
51,082 |
|
|
|
84,318 |
77,052 |
161,371 |
173,604 |
Net movement in funds |
|
|
18,183 |
5,798 |
23,981 |
6,738 |
| Total funds brought |
forward |
|
139,819 |
17,504 |
157,323 |
150,585 |
| Total funds carried forward |
|
|
158,002 |
23,302 |
181,304 |
157,323 |
|
|
|
Notes |
2021 |
2020 |
| FIXEDASSETS |
|
|
|
|
|
| Tangible assets |
|
|
|
1,538 |
2,789 |
| CURRENT ASSETS |
|
|
|
|
|
| Debtors |
|
|
10 |
12,433 |
4,577 |
| Stock |
|
|
|
|
66 |
| Cash at bank |
and in hand |
|
|
179,258 |
159,543 |
|
|
|
|
191,691 |
164,186 |
| CREDITORS: |
Amounts |
falling |
|
|
|
| due within |
one year |
|
11 |
11,925 |
9,652 |
| NET CURRENT ASSETS |
|
|
12 |
179,766 |
154,534 |
| Total assets |
less current |
|
|
|
|
| liabilities |
|
|
|
181,304 |
157,323 |
| Funds ofthe |
Charity |
|
|
|
|
| Unrestricted |
funds |
|
13.1 |
158,002 |
139,819 |
| Restricted funds |
|
|
13.2 |
23,302 |
17,504 |
|
|
|
|
181,304 |
137,323 |
| 2. Donations, |
grants |
and legacies |
|
|
|
|
|
|
|
Unrestff cted |
Restricted |
2021 |
2020 |
| Donations |
|
|
21,398 |
3,338 |
24,736 |
36,363 |
| Grants |
|
|
66,000 |
74,654 |
140,654 |
81,829 |
| Job Retention |
Scheme |
|
5,288 |
|
5,288 |
|
| Legacies |
|
|
|
|
|
10,000 |
|
|
|
92,686 |
77,992 |
170,678 |
128,192 |
| 3. Charitable |
activities |
|
|
|
|
|
|
|
|
Unrestricted |
Restricted |
2021 |
2020 |
| Outreach |
|
|
|
4,858 |
4,858 |
5,300 |
| Young people |
development |
|
4,438 |
|
4,438 |
4,438 |
| Advice, information |
|
and guidance |
2,668 |
|
2,668 |
21,909 |
Learning and |
education |
|
958 |
|
958 |
2,848 |
|
|
|
8,064 |
4,858 |
12,922 |
34,495 |
| 4. Other fundraising |
|
activities |
|
|
|
|
|
|
|
Unrestricted |
Restricted |
2021 |
2020 |
Partnership income |
|
|
1,039 |
|
1,039 |
7,483 |
| Coffee bar income |
|
|
|
|
|
3,265 |
| Friends ofthe |
Rendezvous |
|
|
|
|
1,127 |
| Young parents |
|
|
50 |
|
50 |
65 |
| Miscellaneous |
|
|
8 |
|
8 |
5,082 |
|
|
|
1,097 |
|
1,097 |
17,022 |
| RESOURCES |
EXPENDED |
|
|
|
|
|
| 5. Charitable |
activities |
|
|
|
|
|
|
|
|
Unrestricted |
Restricted |
2021 |
2020 |
| Salaries |
|
|
47,616 |
39,890 |
87,506 |
99,110 |
| Staff training, |
recruitment |
&welfare |
973 |
99 |
1,072 |
3,488 |
| Travel and subsistence |
|
|
992 |
45 |
1,037 |
1,150 |
| Sundry expenses |
|
|
1,713 |
152 |
1,865 |
1,573 |
| Clientsupport |
|
|
2,142 |
15,845 |
17,987 |
15,090 |
|
|
|
53,436 |
56,031 |
109,467 |
120,411 |
6. Other fundraising activitie |
s |
|
|
|
|
Unrestricted |
Restricted |
2021 |
2020 |
| Coffee bar |
81 |
|
81 |
811 |
| Function costs |
|
|
|
1,139 |
| Sundry expenses |
|
|
|
161 |
|
81 |
|
81 |
2,111 |
| 7. Premises and administration |
|
|
|
|
|
Unrestricted |
Restricted |
2021 |
2020 |
| Salaries |
4,475 |
21,021 |
25,496 |
21,115 |
| Premises |
11,936 |
|
11,936 |
15,775 |
| Other administration |
13,141 |
|
13,141 |
13,016 |
| Depreciation |
1,250 |
|
1,250 |
1,251 |
| Sale ofassets |
|
|
|
(75I |
|
30,802 |
21,021 |
51,823 |
51,082 |
| Total2021 |
Total 2020 |
| 107,000 |
112,554 |
| 3,530 |
4,800 |
| 2,472 |
2,871 |
| 113,002 |
120,225 |
| The average weekly number ofstaff employed |
calculated |
as full time equivalents |
during |
|
| the year was as follows: |
|
|
|
|
| Charity work |
|
|
|
3.5 |
| 9. Tangible fixed assets |
for use by the charit |
y |
|
|
|
|
Recording |
Furniture |
|
Premises |
|
|
Studio |
Fittings |
Computers |
Improvements |
Total |
|
f |
f |
6 |
6 |
6 |
| Cost or valuation |
|
|
|
|
|
| 31March 2020 |
3,463 |
7,603 |
17,630 |
2,775 |
31,471 |
| Additions |
|
|
|
|
|
| Disposals |
|
|
|
|
|
| As at31March 2021 |
3,463 |
7,603 |
17,630 |
2,775 |
31,471 |
| Depreciation |
|
|
|
|
|
| 31March 2020 |
3,463 |
7,018 |
15,426 |
2,775 |
28,682 |
| Charge for the year |
|
115 |
1,136 |
|
1,251 |
Depreciation on |
|
|
|
|
|
| disposals |
|
|
|
|
|
| As at 31March 2021 |
3,463 |
7,133 |
16,562 |
2,775 |
29,933 |
| Net book value |
|
|
|
|
|
| As at 31March 2020 |
|
585 |
2,204 |
|
2,789 |
| Net book value |
|
|
|
|
|
| As at31March 2021 |
|
470 |
1,068 |
|
1,538 |
|
|
|
|
2021 |
2020 |
| 10. Debtors |
|
|
|
|
|
| Trade Debtors |
|
|
|
8,330 |
1,504 |
| Sundry debtors |
|
|
|
2,361 |
1,687 |
| Prepayments |
|
|
|
1,742 |
1,386 |
|
|
|
|
12,433 |
4,577 |
| Notes tothe ac |
co |
unts for the year ended 31March 2 |
021 |
|
|
|
|
2021 |
2020 |
| 11.Creditors: amount |
|
falling due within one year |
|
|
| Trade creditors |
|
|
724 |
940 |
| Other taxes and social |
|
security costs |
2,252 |
4,129 |
| Accruals g.Deferred |
income |
|
8,949 |
4,583 |
|
|
|
11,925 |
9,652 |
|
|
|
|
|
|
| 12.1 2021Analysis ofnet assets between funds |
|
|
|
|
Total |
|
|
|
Unrestricted |
Restdcted |
2021 |
| Fixed Assets |
|
|
1,538 |
|
1,538 |
| Current Assets |
|
|
160,389 |
31,302 |
191,691 |
| Creditors |
|
|
(3,925) |
(8,000) |
(11,925) |
| Net Current Assets |
|
|
158,002 |
23,302 |
181,304 |
| 12.2 2020Analysis ofnet assets between funds |
|
|
|
|
Total |
|
|
|
Unrestricted |
Restricted |
2020 |
| Fixed Assets |
|
|
2,789 |
|
2,789 |
| Current Assets |
|
|
142,856 |
21,330 |
164,186 |
| Creditors |
|
|
(5,826) |
(3,826) |
(9,652) |
|
|
|
139,819 |
17,504 |
157,323 |
| 13.1 Unrestricted |
|
Reserves |
|
2021 |
2020 |
| Reserves brought |
|
forward |
|
139,819 |
126,104 |
| Net movement |
in |
funds |
|
18,183 |
13,715 |
|
|
|
|
158,002 |
139,819 |
| 13.2 Restricted |
Reserves |
|
|
|
|
|
|
|
|
2021 |
2020 |
| Reserves brought |
|
forward |
|
17,504 |
24,481 |
| Net movement |
in |
funds |
|
5,798 |
(6,977) |
|
|
|
|
23,302 |
17,504 |