OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-03-31-accounts

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