| Page | ||||||
|---|---|---|---|---|---|---|
| Report of the Trustees | 1 | to | 3 | |||
| Independent Examiner's |
Report | |||||
| Statement of Financial |
Activities | |||||
| Balance Sheet | ||||||
| Notes to the Financial | Statements | 7 | to | 13 | ||
| Detailed Statement of |
Financial | Activities | 14 |
| 3'I .12.21 | 31 12.20 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restncted | Total | Total | |||
| fund | funds | funds | funds | |||
| Notes | E | |||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
47,198 | 22,001 | 69,199 | 20,199 | ||
| Other trading activities |
9,613 | 9.613 | 2.236 | |||
| Total | 56,8'I 1 | 22,001 | 78,812 | 22,435 | ||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Blood bikes | 18,296 | 5,531 | 23,827 | 29,920 | ||
| Other | 250 | 250 | ||||
| Total | 18,546 | 5,531 | 24,077 | 29,920 | ||
| NET INCOME/(EXPENDITURE) | 38,265 | 16,470 | 54,735 | (7.485j | ||
| Transfers between funds |
19,000 | (19,000) | ||||
| Net movement in funds |
57,265 | (2,530) | 54,735 | (7,485) | ||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward |
48,458 | 14,242 | 62,700 | 70 185 | ||
| TOTAL FUNDS CARRIED FORWARD | 105,723 | 11,712 | 117,435 | 62.700 |
| 31.12.21 | 31.12.20 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | E | ||||
| FIXED ASSETS | |||||
| Tangible assets | 30,422 | 6,601 | 37,023 | 16.696 | |
| CURRENT ASSETS | |||||
| Debtors Cash at bank |
2,472 73,079 |
5,111 | 2,472 78,190 |
3,641 42.613 |
|
| 75,551 | 5,111 | 80,662 | 46.254 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
(250) | (250) | (250) | ||
| NET CURRENT ASSETS | 75,301 | 5,111 | 80,412 | 46.004 | |
| TOTAL ASSETS LESSCURRENT | |||||
| LIABI L ITIES | 105,723 | 11,712 | 117,435 | 62,700 | |
| NET ASSETS | 105,723 | 11,712 | 117,435 | 62,700 | |
| FUNDS | |||||
| Unrestricted funds |
105,723 | 48,458 | |||
| Restricted funds |
11,712 | 14,242 | |||
| TOTAL FUNDS | 117,435 | 62,700 |
| OTHER TR | ADING ACTIVITIES | |||
|---|---|---|---|---|
| 31.12.21 | 31 | 12.20 | ||
| f | ||||
| Fundraising | events | 5.180 | 249 | |
| Exceptional | items | 4,433 | 1,987 | |
| 9,613 | 2,236 |
| There were no trustees' expenses paid for the year ended ended 31 December 2020. |
There were no trustees' expenses paid for the year ended ended 31 December 2020. |
31 Decembe | r 2021 nor |
for the yea |
|---|---|---|---|---|
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL |
ACTIVITIES | |||
| Unrestricted | Restncted | Tota I |
||
| fund | funds | funds | ||
| E | F | E | ||
| INCOME AND ENDOWMENTS | FROM | |||
| Donations and legacies |
19,336 | 863 | 20,199 | |
| Other trading activities |
2,236 | 2.236 | ||
| Total | 21,572 | 863 | 22.435 | |
| EXPENDITURE ON | ||||
| Charitable activities |
||||
| Blood bikes | 26,416 | 3,504 | 29.920 | |
| NET INCOME/(EXPENDITURE) | (4,844) | (2,641 ) | (7.485) | |
| RECONCILIATION OF FUNDS |
||||
| Total funds brought forward |
53,302 | 16,883 | 70.185 | |
| TOTAL FUNDS CARRIED FORWARD | 48,458 | 14,242 | 62.700 |
| 6. | TANGIBLE FIXED ASS | ETS | ||
|---|---|---|---|---|
| Blood | ||||
| bakes | ||||
| E | ||||
| COST | ||||
| At 1 January 2021 |
46,713 | |||
| Additions Disposals |
31,799 (24,800) |
|||
| At 31 December 2021 | 53,712 | |||
| DEPRECIATION | ||||
| At 1 January 2021 |
30,017 | |||
| Charge for year | 7,502 | |||
| Eliminated on disposal |
(20,830) | |||
| At 31 December 2021 | 16,689 | |||
| NET BOOK VALUE | ||||
| At 31 December 2021 | 37,023 | |||
| At 31 December 2020 | 16,696 | |||
| 7. | DEBTORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||
| 31.12.21 | 31 12.20 | |||
| E | E | |||
| Prepayments | 2,472 | 3,641 |
| 31.12.21 | 31 12 20 | |||||||
|---|---|---|---|---|---|---|---|---|
| Other creditors | 250 | 250 | ||||||
| 9. | MOVEMENT | IN FUNDS | ||||||
| Net | Transfers | |||||||
| movement | between | At | ||||||
| At 1.1.21 | in funds | funds | 31 12.21 | |||||
| E | E | E | ||||||
| Unrestricted | funds | |||||||
| General fund |
48,458 | 38,265 | 19,000 | 105,723 | ||||
| Restricted funds |
||||||||
| Purchase of blood bikes |
14,242 | 16,470 | (19,000) | 'I 1,712 | ||||
| TOTAL FUNDS | 62,700 | 54 73 | 117,435 | |||||
| Net movement | in funds, | included | in the above | are as | follows: | |||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| Unrestricted | funds | |||||||
| General fund |
56,811 | (18,546) | 38,265 | |||||
| Restricted funds |
||||||||
| Purchase of blood bikes |
22,001 | (5,531 ) | 16,470 | |||||
| TOTAL FUNDS | 78.812 | (24,077) | 54,735 |
| Net | |||||||
|---|---|---|---|---|---|---|---|
| inovement | At | ||||||
| At | 1 1.20 | in funos | 31 12.20 | ||||
| E | P | ||||||
| Unrestricted | funds | ||||||
| General | fund | 53,302 | (4,844 ) | 48,458 | |||
| Restricted | funds | ||||||
| Purchase | of | blood bikes | 16,883 | (2,641 ) | 14,242 | ||
| TOTAL FUNDS | 70,185 | (7,485) | 62,700 |
| Comparative net movement in funds, incl |
uded in the above are as foll |
ows: | |
|---|---|---|---|
| Incoming | Resources | Movement | |
| resources | expended | in funds | |
| Unrestricted funds |
|||
| General fund |
21,572 | (26,416) | (4,844) |
| Restricted funds |
|||
| Purchase of blood bikes Vehicle tracker units |
863 | (2,641) (863) |
(2,641 ) |
| 863 | (3,504) | (2,641 ) | |
| TOTAL FUNDS | 22,435 | (29,920) | (7,485) |
| A current | ye | ar 12 months and prio |
r year 12 months com |
bined position |
is as follows: | |
|---|---|---|---|---|---|---|
| Net | Transfers | |||||
| movement | between | At | ||||
| At 1.1.20 | in funds | funds | 31 12 21 | |||
| F | ||||||
| Unrestricted | funds | |||||
| General | fund | 53.302 | 33,421 | 19,000 | 105,723 | |
| Restricted funds | ||||||
| Purchase | of | blood bikes | 16,883 | 13,829 | (19,000) | 11,712 |
| TOTAL FUNDS | 70,185 | 47,250 | 117,435 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| E | E | |||
| Unrestricted | funds | |||
| General fund |
78,383 | (44,962) | 33,421 | |
| Restricted funds | ||||
| Purchase of blood bikes Vehicle tracker units |
22,001 863 |
(8,172) (863) |
13,829 | |
| 22,864 | (9,035) | 13,829 | ||
| TOTAL FUNDS | 101,247 | (53,997) | 47,250 |
| Leicestershire 8 Rutland Blood |
Leicestershire 8 Rutland Blood |
Bikes | ||
|---|---|---|---|---|
| Detailed Statement of Financial |
Activities | |||
| for the Year Ended 31 December 2021 | ||||
| 3'1 .12.21 | 31 12.20 | |||
| f | ||||
| INCOME AND ENDOWMENTS | ||||
| Donations and legacies |
||||
| Donations and membership Gift aid |
63,351 5,848 |
15,707 4 492 |
||
| 69,199 | 20.199 | |||
| Other trading activities |
||||
| Fundraising events Exceptional items |
5,180 4,433 |
249 1,987 |
||
| 9,613 | 2,236 | |||
| Total incoming resources |
78,812 | 22.435 | ||
| EXPENDITURE | ||||
| Charitable activities |
||||
| Blood bikes running costs |
20,136 | 14 '198 | ||
| Administrative expenses |
2,471 | 2 041 | ||
| Group clothing | 292 | 445 | ||
| 22,899 | 16,684 | |||
| Support costs | ||||
| Finance | ||||
| Insurance | 386 | 3.643 | ||
| Depn of blood bikes | 7,502 | 9343 | ||
| Loss on sale of tangible | fixed assets | (6,960) | ||
| 928 | 12.986 | |||
| Governance costs |
||||
| Accountancy fees |
250 | 250 | ||
| Total resources expended |
24,077 | 29,920 | ||
| Net income/(expenditure) | 54,735 | (7,485) |