| Page | |||||
|---|---|---|---|---|---|
| Report of the Trustees | |||||
| Independent | Examiner's | report to | the members | ||
| Statement | of Financial | Activities | (Incorporating | the | |
| income and | expenditure | account) | |||
| Statement | of Financial | Position | 12 | ||
| Notes to the financial statements | 13 |
| Total Funds for Total Funds for | Total Funds for Total Funds for | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | y/e 30June | the y/e 30June | |||
| Funds | Funds | 2021 | 2020 | |||
| Note | 5 | |||||
| Income and Endowments | from: | |||||
| Donations and legacies |
345,60I | 1,936 | 347,537 | 180,426 | ||
| Incoming resources from | ||||||
| charitable activities |
37,029 | 37,029 | 32,100 | |||
| Food donations | 218,39I | 218,391 | 202,556 | |||
| Other trading activities - fundraising | 206 | |||||
| Other | ||||||
| Total Incoming Resources | 563,992 | 38,965 | 602,957 | 415,288 | ||
| Expenditure on: |
||||||
| Raising funds | ||||||
| Charitable activities |
5 | (96,484) | (29,631) | (126,115) | (98,150) | |
| Food distributed | 5 | (218,391) | (218,391) | (202,556) | ||
| Other | ||||||
| Total Resources Expended | (3)4,875) | (29,931) | (344,806) | (300,706) | ||
| Net Incoming Resources | ||||||
| Before Transfers | 249,I I7 | 9,034 | 258)151 | 114,582 | ||
| Transfer between funds |
(2,793) | 2,793 | ||||
| Net Surplus for the Year | 246,324 | 11,827 | 258)151 | 114,582 | ||
| Net Movement in Funds |
246,324 | 11,827 | 258,151 | 114,582 | ||
| Reconciliation ofFunds | ||||||
| Total funds brought forward |
(Restated) | 165,740 | 6,314 | 172,054 | 57,472 | |
| Total Funds Carried Forward | 412,064 | 18,141 | 430,205 | 172)054 |
| Statement | of Fi | nancial Position 30"June 2021 |
|||
|---|---|---|---|---|---|
| (Restated) | |||||
| 2021 | 2020 | ||||
| Note | |||||
| Fixed Assets | |||||
| Tangible assets | 26,748 | 6,963 | |||
| 26,748 | 6,963 | ||||
| Current Assets | |||||
| Debtors | 10 | 4,838 | 9,641 | ||
| Cash at bank | and in | hand | 401,019 | 161,950 | |
| 405,857 | 171,591 | ||||
| Creditors: Amounts | falling due within one year | 11 | (2,400) | (6i500) | |
| Net Current | Assets | 403,457 | 165,091 | ||
| Total Assets | Less Current Liabilities | 430,205 | 172,054 | ||
| Funds | |||||
| Restricted income funds | 12 | 18,141 | 6,314 | ||
| Unrestricted | income | ||||
| funds | 13 | 412,064 | 165,740 | ||
| Total Funds | 430i205 | 172054 |
| Unrestricted | Restricted | Total Funds | Total Funds | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | ||||
| Donations | |||||||
| Individuals | including | gift aid | 16,258 | 16)258 | 32,914 | ||
| Organisations | or groups | 331,279 | 331,279 | 147,512 | |||
| 347,537 | 347,537 | 180,426 |
| Total | Total | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Funds | Funds | ||
| Funds | Funds | 2021 | 2020 | ||
| Leeds City | Council refurbish | ||||
| Cranmer | Bank | 5,000 | |||
| Donations | for food purchases | 1,770 | |||
| Fundraising | 206 | ||||
| ONE HAPS | |||||
| Food donations | 218,391 | 218,391 | 202,556 | ||
| Trussell Trust for salaries | 37,029 | 37)029 | 22&362 | ||
| DIAL training | 2,968 | ||||
| 218,391 | 37,029 | 255,420 | 234,862 |
| 5. | EXPENDITURE ON | CHARITA | BLE ACTIVITIES | |||
|---|---|---|---|---|---|---|
| Um estricted | Restricted | Total Funds | Total Funds | |||
| Funds | Funds | 2021 | 2020 | |||
| 8 | ||||||
| Trussell Trust Fees | 360 | 360 | 360 | |||
| Repairs &fr Maintenance |
1,096 | 2,990 | 4,086 | 3,117 | ||
| Rent | 17,921 | 17,921 | 14,359 | |||
| Insurance | 2,748 | 2,748 | 525 | |||
| Heat, Light, Stationery | and Other | 11,194 | 11,194 | 11&866 | ||
| Phone | 1,921 | 1,921 | 2,196 | |||
| Travel and Vehicle Costs | 2,445 | 2,445 | 3&233 | |||
| Salary and expenses | 55,182 | 23,685 | 78&867 | 55,596 | ||
| Food | 210 | 1,583 | 1,793 | 276 | ||
| Miscellaneous | 342 | 342 | ||||
| Independent Examination |
1,800 | 1,800 | 600 | |||
| Client Services | 2&968 | |||||
| Bank charges | 139 | 139 | 196 | |||
| Depreciation | 1,126 | 1,673 | 2,799 | 2,858 | ||
| Food Distributed | 218,391 | 218,391 | 202,556 | |||
| 314,875 | 29,931 | 344&806 | 300,706 | |||
| 6. | STAFFCOSTS | |||||
| 2021 | 2020 | |||||
| 5 | ||||||
| Salaries and Wages | 74,948 | 54,252 | ||||
| Social Security Costs | ||||||
| Pension Costs (defined | contribution | plan) | 4,959 | 1,344 | ||
| Volunteer Expenses | 1,103 | |||||
| Holiday Pay | (2,143) | |||||
| Total | 78,867 | 55,596 | ||||
| Average staff numbers | per year | |||||
| 7. | NKT INCOMING RE&SOURCES | FORTHE YEAR | ||||
| This is stated atter charging: | ||||||
| 2021 | 2020 | |||||
| 8 | ||||||
| Depreciation | 2,799 | 2,858 | ||||
| Independent Examiner's |
fees | 1,800 | 600 |
| TANGIBLE 1IIXEDASSETS | ||||
|---|---|---|---|---|
| Computer | Fixtures/ | |||
| Vehicles | Equipment | Fittings | Total | |
| f. | ||||
| Cost | ||||
| At 30June | ||||
| 2020 | 10,415 | 1,780 | 4,831 | 17,026 |
| Additions | 20,648 | 1,936 | 22)584 | |
| At 30June | ||||
| 2021 | 31,063 | 3,716 | 4,831 | 39,610 |
| Depreciation | ||||
| At 30June | ||||
| 2020 | 8,536 | 825 | 702 | 10,063 |
| Charge for the | ||||
| year | l222) | 1,258 | 1,763 | 2,799 |
| At 30June | ||||
| 2021 | 8,314 | 2,083 | 2,465 | 12,862 |
| Net Book | ||||
| Value | ||||
| At 30June | ||||
| 2021 | 22,749 | 1,633 | 2,366 | 26,748 |
| At 30June | ||||
| 2020 | 1,879 | 955 | 4,129 | 6)963 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| g | ||||
| Prepayments | and accrued income | |||
| Rent deposit | debtor | 3,375 | ||
| Gift aid unclaimed | 8,102 | |||
| Insurance | prepayment | 1,463 | 492 | |
| Recharge | Trusseg Trust for staff seconded | |||
| 4,838 | 8,594 | |||
| Other debtors | ||||
| Cash held | by | bookkeeper | 1,047 | |
| Unbanked | Income | |||
| 4,838 | 9,641 |
| CREDITORS: Amounts falling due within one year |
||
|---|---|---|
| 2021 | 2020 | |
| Lister Hill Baptists Church - rent | I50 | |
| Gas and electricity | I2 | |
| Bohorun &Co Ltd | 2,400 | 600 |
| Holiday pay | 2,143 | |
| DIAL for assistance with disabled working | I,875 | |
| Motor and travel | 144 | |
| Repairs and maintenance | 1,475 | |
| Insurance | 34 | |
| Water rates | 67 | |
| 2,400 | 6,500 |
| (Restated) | |||||
|---|---|---|---|---|---|
| Balance at | Incoming | Outgoing | Transfer | Balance at | |
| 1 Jul 2020 | resources | resources | 30June 2021 | ||
| 5 | |||||
| Trussel Trust grant | 37,029 | (23,685) | 13,344 | ||
| Donations for food |
1,583 | (1,583) | |||
| Martin Lewis Digital | 47 | (2,840) | 2,793 | ||
| ONE HAPS | 2i455 | (150) | 2,305 | ||
| Fixed Assets | 2,229 | 1,936 | (1,673) | 2,492 | |
| 6,314 | 38,965 | 29,931 | 2,793 | 18,141 |
| 3. UNREST | RICTED I | NCOME FUNDS (Restated) |
|||||
|---|---|---|---|---|---|---|---|
| Balance at | Incoming | Outgoing | Transfer | Gains & | Balance at | ||
| 1 Jul 2020 | resources | resources | losses | 30Jun 2021 | |||
| General Funds | 165,740 | 563,992 | (314,875) | (51,035) | 363,822 | ||
| Contingency | Fund | 48,242 | 48 242 | ||||
| 165,740 | 563,992 | (314,875) | (2,793) | 412,064 |
| Tangible | Net | |||||
|---|---|---|---|---|---|---|
| fixed | Current | |||||
| assets | Investments | Assets | Total | |||
| Restricted Income | Funds: | 2,492 | 15,649 | 18,141 | ||
| Unrestricted | Income | |||||
| Funds: | ||||||
| General | Funds | 24,256 | 339,566 | 363,822 | ||
| Contingency | Fund | 48,242 | 48,242 | |||
| 26,748 | 403,457 | 430&205 |