| Page | |||
|---|---|---|---|
| Trustees' report |
1-10 | ||
| Independent examiner's |
report | ||
| Statement offinancial | activities | 12 | |
| Balance sheet | 13 | ||
| Notes to the financial | statements | 14-25 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| Notes | 2022 f |
2022 | 2022 f |
2021 f |
2021f | 2021f | ||
| Income from: | ||||||||
| Donations and |
grants | 48,536 | 41,926 | 90,462 | 52,508 | 336,185 | 388,693 | |
| Charitable activities |
14,585 | 5,439 | 20,024 | 6,932 | 3,431 | 10,363 | ||
| Investments | 8 | 8 | 12 | 12 | ||||
| Total income | 63,129 | 47,365 | 110,494 | 59,452 | 339,616 | 399,068 | ||
| ~ddll | ||||||||
| Charitable activities |
55,626 | 37,448 | 93,074 | 31,158 | 54,864 | 86,022 | ||
| Gross transfers | between | |||||||
| funds | 1,500 | (1,500) | ||||||
| Net income forthe year/ | ||||||||
| Net movement | In funds | 7,503 | 9,917 | 17,420 | 29,794 | 283,252 | 313,046 | |
| Fund balances | at 1April | 2021 | 57,215 | 293,734 | 350,949 | 27,421 | 10,482 | 37,903 |
| Fund balances | at 31 March | |||||||
| 2022 | 64,718 | 303,651 | 368,369 | 57,215 | 293,734 | 350,949 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 6 | 6 | |||||
| Fixed assets | |||||||
| Tangible | assets | 10 | 250,163 | 255,570 | |||
| Current | assets | ||||||
| Stocks | 11 | 4,125 | 6,130 | ||||
| Debtors | 12 | 2,657 | 478 | ||||
| Cash at | bank and in | hand | 112,645 | 90,049 | |||
| 119,427 | 96,657 | ||||||
| Creditors: amounts | falling due within | ||||||
| one year | 13 | (1,221) | (1,278) | ||||
| Net current assets | 118,206 | 95,379 | |||||
| Total assets less current liabilities | 368,369 | 350,949 | |||||
| Income | funds | ||||||
| Property | fund | 245,000 | 250,000 | ||||
| General | restricted funds | 58,651 | 43,734 | ||||
| 15 | 303,651 | 293,734 | |||||
| Unrestricted funds |
64,718 | 57,215 | |||||
| 368,369 | 350,949 |
| Donations | and grants | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
| funds | funds | funds | funds | ||||
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | ||
| 6 | 6 | 6 | f | ||||
| Donations | and grants | 48,536 | 41,926 | 90,462 | 52,508 | 336,185 | 388,693 |
| Grants receivable for | |||||||
| core activities | |||||||
| Garfield Weston | |||||||
| Foundation | 15,000 | 15,000 | |||||
| Hilda Farr | Charitable | ||||||
| Trust | 250,000 | 250,000 | |||||
| John Martin's Charity |
1,000 | 1,000 | |||||
| Worcestershire | |||||||
| Community | Foundation | 300 | 4,000 | 4,300 | |||
| Wychavon | District | ||||||
| Council | 46,127 | 46,127 | |||||
| Donations | 48,536 | 22,364 | 70,900 | 37,208 | 35,058 | 72,266 | |
| Covid Support Grant | 4,462 | 4,462 | |||||
| Food Aid Grant | 100 | 100 | |||||
| Household | Support Grant | 15,000 | 15,000 | ||||
| 48,536 | 41,926 | 90,462 | 52,508 | 336,185 | 388,693 |
| 2022f | 2021f | ||
|---|---|---|---|
| Standing | orders | 14,005 | 6,130 |
| Grants and donations | 1,246 | ||
| Gift Aid | 4,344 | 3,660 | |
| Expenses | recharged | 221 | 345 |
| Other income | 208 | 228 | |
| 20,024 | 10,363 | ||
| Analysis | by fund | ||
| Unrestricted funds |
14,585 | 6,932 | |
| Restricted | funds | 5,439 | 3,431 |
| 20,024 | 10,363 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2022 f. |
2021f | ||
| Interest | receivable | 12 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| F | 8 | ||||
| Staffcosts | 32,859 | 13,756 | |||
| Depreciation | and impairment | 6,291 | 1,393 | ||
| Resources | 18,134 | 9,571 | |||
| Diner | 3,761 | 1,529 | |||
| Christmas | 4,531 | 1,556 | |||
| Rent | 6,869 | 5,557 | |||
| Motor expenses | 1,999 | 1,552 | |||
| Administration | and service contracts | 4,651 | 1,855 | ||
| New building | fees | 4,309 | 20,776 | ||
| Equipment under f250 and other expenses |
4,093 | 1,577 | |||
| Utilities and | rates | 1,540 | |||
| Repairs &maintenance | 3,047 | ||||
| 92,084 | 59,122 | ||||
| Grant funding | ofactivities (see note 6) | 26,000 | |||
| Share ofgovernance | costs (see note 7) | 990 | 900 | ||
| 93,074 | 86,022 | ||||
| Analysis by |
fund | ||||
| Unrestricted | funds | 55,626 | 31,158 | ||
| Restricted funds | 37,448 | 54,864 | |||
| 93,074 | 86,022 | ||||
| 6 | Grants payable |
| Grants to | |||
|---|---|---|---|
| institutions | |||
| 2021 | |||
| 5 | |||
| Grants to institutions: | |||
| All Saints Food Bank | 5,000 | ||
| Evesham | Adventure | Playground | 6,000 |
| Evesham | Volunteer Centre | 3,000 | |
| Wallace | House Day Account | 12,000 | |
| 26,000 |
| 7 | Supportcosts | Supportcosts | Supportcosts | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Support | Governance | 2022Support | costs | Governance | 2021 | ||||
| costs | costs | costs | |||||||
| E | 6 | F | E | 5 | |||||
| Independent | Examiners' | ||||||||
| Fees | |||||||||
| 990 | 990 | 900 | 900 | ||||||
| 990 | 990 | 900 | 900 | ||||||
| Analysed | between | ||||||||
| Charitable | activities | 990 | 990 | 900 | 900 |
| The average | monthly number ofemployees during th |
e year was; | |
|---|---|---|---|
| 2022 | 2021 | ||
| Number | Number | ||
| Employment | costs | 2022 | 2021 |
| E | 5 | ||
| Wages and salades | 31,902 | 13,355 | |
| Other pension costs | 957 | 401 | |
| 32,859 | 13,756 |
| 10 | Tangible fixed assets | |||||||
| Freehold land | Plant and Motor vehicles | Total | ||||||
| and buildings | equipment | |||||||
| f | 8 | |||||||
| Cost | ||||||||
| At 1 April 2021 | 250,000 | 3,530 | 9.450 | 262,980 | ||||
| Additions | 883 | 883 | ||||||
| At 31 March | 2022 | 250,000 | 4,413 | 9,450 | 263,863 | |||
| Depreciation | and impairment | |||||||
| At 1 April 2021 | 1,055 | 6,354 | 7,409 | |||||
| Depreciation | charged | in the year | 5,000 | 672 | 619 | 6,291 | ||
| At 31 March | 2022 | 5,000 | 1,727 | 6,973 | 13,700 | |||
| Carrying amount |
||||||||
| At 31 March | 2022 | 245,000 | 2,686 | 2,477 | 250,163 | |||
| At 31 March | 2021 | 250,000 | 2,474 | 3,096 | 255,570 | |||
| 11 | Stocks | |||||||
| 2022 | 2021 | |||||||
| 8 | 6 | |||||||
| Supermarket | vouchers and stocks ofpurchased | (not | donated) goods | 4,125 | 6,130 | |||
| 12 | Debtors | |||||||
| 2022 | 2021 | |||||||
| Amounts falling due |
within one year: | 6 | ||||||
| Other debtors | 339 | |||||||
| Prepayments | and accrued income | 2,318 | 478 | |||||
| 2,657 | 478 | |||||||
| 13 | Creditors: amounts | falling due within one year | ||||||
| 2022f | 2021 | |||||||
| Other creditors | 164 | 580 | ||||||
| Accruals and | deferred | income | 1,057 | 698 | ||||
| 1,221 | 1,278 |
| Acorn Cl O m Il |
Acorn Cl O m Il |
Acorn Cl O m Il |
CI | W CO CO |
I Ol N |
CU CD O |
CU CD O |
CU I |
CU I |
O 0 O |
O 0 O |
CO CO N |
CO CO N |
|||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| m | CO N |
N | ||||||||||||||||||||||||||||||
| Cl | IC | IC | N | |||||||||||||||||||||||||||||
| m | CU | |||||||||||||||||||||||||||||||
| IC0O. CL0 L0 |
jl Cl L |
IA Ol IA |
I | I | IA | CO CO N |
CJ I |
CO 'll 'll |
0 O |
0 D 0 IA |
0 CU |
|||||||||||||||||||||
| m | ||||||||||||||||||||||||||||||||
| CL | ||||||||||||||||||||||||||||||||
| Cl 0 m C0 |
IU 'O C C |
Cl CI 0 Cl IC |
'0 CI'0 C Cla X Cl |
Ol CD CU |
N | IA 'll |
CO N IA |
D O 0 IA |
CO IO |
R I |
||||||||||||||||||||||
| 13 | ||||||||||||||||||||||||||||||||
| Ul | ||||||||||||||||||||||||||||||||
| IC C U! |
Ol | g | CIJ | N CO I |
0 O CO |
' | 0 IA |
CO IO CU |
I | N 0 COO cf |
0 D O |
' | IA CO C9 |
|||||||||||||||||||
| CR 'O C |
0 | g | CO | IA | f | |||||||||||||||||||||||||||
| Cl | ||||||||||||||||||||||||||||||||
| ClC0 mC0 0 |
CV D. |
N | CO CO |
CU ICI |
Ol I |
OI N |
IA IA |
O 0 0 CO |
O 0 0 O IA |
CO N |
IA IA Ol |
I | N | |||||||||||||||||||
| IC | ||||||||||||||||||||||||||||||||
| Cl0C | CO I Ol |
IO 0 w |
CO PC |
CI CI |
N CO IA |
IO N |
O 0 IA |
I | ID co |
|||||||||||||||||||||||
| Cl | I | CI | ||||||||||||||||||||||||||||||
| 13 | ||||||||||||||||||||||||||||||||
| IU | ||||||||||||||||||||||||||||||||
| IU'0 | ||||||||||||||||||||||||||||||||
| C Ol |
C | Cl h0 IC Cl D 00Ca X |
Cll | 4 IA CO |
I CD N |
N D |
0 Io0 CD N |
CO N |
CON | |||||||||||||||||||||||
| IL' | ||||||||||||||||||||||||||||||||
| CI | 0 IU |
m | 0 Ol |
O'OO IA N Cf Ol I c |
COO! CO IO Cl |
N | O 0 O |
CU | I | CO | ||||||||||||||||||||||
| IUDZI-Z0 O NI-Z IU |
CU C m 0. E00 rh0C ClIl |
OOC 0 O CI Cl Cl a |
Icf | CO N O CO CO |
CO Ol |
OI CU Ol |
CC | I | CU IA |
IA f CU IA |
D IA I |
N | ID | CU 'Cl Cl |
||||||||||||||||||
| IU | ||||||||||||||||||||||||||||||||
| IUI- | V | Cl IU 'O |
IU | |||||||||||||||||||||||||||||
| CO | 0 | 00 | ||||||||||||||||||||||||||||||
| c( OZc(Z IllZI-0 VJ IUI-0Z |
Q IU Lll 4.0 |
IU C V'0 Cl0 'C IU Cl IL' |
C!0 Cl 0 Cll) IU E0 Cl Cl |
C Cl O Cl m mc o C m m m E 0 m 0 Z Cf Z Ic IU E IC CJ |
Cl Cl00 m Cl E O. UJ |
m ) |
Cl 0 |
mOl Tl m 00 C IU IU C CU Cl. Co CO |
Cl IC 0 Ol Cl 0 m Q C 0 Cl |
ma o D. |
m mC Cl CU C C!0 Cl0 Cl m IJ: |
C IUh C Cl Cl Cl m Cl ยป 0 0 Q 0 IP OI m 0 LU K |
Ol CC00 IU)0 Cl O. |
0.0 O. IU |
C C! cl IOD 0O |
C m Q u |
IU G 0 CL CL DJ )m Ul 0 CU m IU 0 z 2 |