| Page | |||
|---|---|---|---|
| Report ofthe | Trustees | 3to 7 | |
| Independent | Examiner's Report |
8to9 | |
| Statement of | Financial Activities | 10 | |
| Balance Sheet | |||
| Notes to the Financial Statements | 12to 18 | ||
| The following | pages do not form part ofthe financial statements | ||
| Detailed Statement of Financial | Activities | 19to 21 |
| 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||||
| Funds | Funds | Funds | Funds | ||||||
| Notes | E | E | E | E | |||||
| INCOMING RESOURCES |
|||||||||
| Incoming resources | from | generated | funds: | ||||||
| Voluntary income |
220,361 | 181,512 | 401,873 | 303,964 | |||||
| Activities for generating | funds | 2,474 | 2,474 | 12,786 | |||||
| Investment income |
166 | 166 | 612 | ||||||
| Incoming resources |
from | charitable | activities: | ||||||
| Sporting events for | the Blind | 8,864 | 8,864 | 2,820 | |||||
| Total incoming resources | 223,001 | 190,376 | 413,377 | 320,182 | |||||
| RESOURCES EXPENDED | |||||||||
| Costs ofgenerating | funds | ||||||||
| Costs ofgenerating | voluntary | income | 244 | 774 | 1,018 | 2,464 | |||
| Charitable activities |
|||||||||
| Sporting events for | the Blind | 8 | 152,224 | 256,974 | 409,198 | 320,513 | |||
| Governance costs |
1,358 | 1,358 | 1,335 | ||||||
| Exceptional Item | |||||||||
| TOTAL RESOURCES | EXPENDED | 153,826 | 257,748 | 411,574 | 324,312 | ||||
| Net incoming/(expenditure) | resource | ||||||||
| before tax | 69,175 | -67,372 | 1,803 | -4,130 | |||||
| Tax payable | |||||||||
| Net income((expenditure) | resource | after tax | 69,175 | -67,372 | 1I803 | -4,130 | |||
| RECONCILIATION OF FUNDS |
|||||||||
| Total funds brought | forward | 97,922 | 91,918 | 189,840 | 193,970 | ||||
| Transfer between funds |
-55,574 | 55,574 | |||||||
| TOTAL FUNDS CARRIED FORWARD | 111,523 | 80,120 | 191,643 | 189,840 |
| Unrestricted | Restricted | 2021 | 2020 | |||
|---|---|---|---|---|---|---|
| funds | funds | |||||
| Notes | E | E | ||||
| FIXEDASSETS | ||||||
| Tangible assets | 2,443 | 2,443 | 944 | |||
| CURRENT ASSETS | ||||||
| Cash at bank | 111,204 | 317,415 | 428,619 | 253,691 | ||
| Other debtors | 7,860 | 7,860 | 1,135 | |||
| Total current assets | 119,064 | 317,415 | 436,479 | 254,826 | ||
| CREDITORS: amounts | falling due | |||||
| Within one year | 12 | -9,984 | -237,295 | -247,279 | -65,930 | |
| NET CURRENT ASSETS | 109,080 | 80,120 | 189,200 | 188,896 | ||
| TOTAL ASSETS LESSCURRENT | 111,523 | 80,120 | 191,643 | 189,840 | ||
| LIABILITIES | ||||||
| NET ASSETS | 111,523 | 80,120 | 191,643 | 189,840 | ||
| FUNDS | ||||||
| Unrestricted funds |
13 | 111,523 | 97,922 | |||
| Restricted funds | 80,120 | 91,918 | ||||
| TOTALFUNDS | 191,643 | 189,840 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| E | E | |||||
| Donations | 190,756 | 157,386 | ||||
| Subscriptions | 4,553 | 3,706 | ||||
| Sport | England | Grant | 180,944 | 119,872 | ||
| RNIB | Grant | 25,620 | 23,000 | |||
| 401,872 | 303,964 | |||||
| 5. | ACTIVITIES FOR GENERATING | FUNDS | ||||
| 2021 | 2020 | |||||
| f. | E | |||||
| Fundraising | events | 2,474 | 12,786 | |||
| 2,474 | 12,786 | |||||
| 6. | INVESTMENT INCOME | |||||
| 2021 | 2020 | |||||
| E | E | |||||
| Inter | strece | i | ed | 166 | 612 |
| 7. | INCOMING | RESOURCES FROM CHARITABLE ACTIVITIES | ||
|---|---|---|---|---|
| Activity | 2021f | 2020 f |
||
| Event | income | Sporting events for the blind | 8,864 | 2,820 |
| 8. | CHARITABLE ACTIVITIES COSTS | |||
| Direct costs | Totals | |||
| E | f | |||
| Sporting events for the Blind | 409,198 | 409,198 |
| 10. STAFF | COSTS | |||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| f | E | |||||||
| Wages and salaries | 251,389 | 206,903 | ||||||
| Social security | costs | 18,436 | 13772 | |||||
| Other pension | costs | 5,671 | 4,924 | |||||
| 275,496 | 225,600 | |||||||
| The average monthly |
number ofemployees | during the year was as | follows: | |||||
| 2021 | 2020 | |||||||
| Sport England Administration |
including; | fundraising, | publicity | and events | 3 7 |
3 4 |
||
| Chief Executive | 1 | 1 | ||||||
| No employees | received emoluments | in excess | ofE60,000. |
| 11.TANGIBLE FIXEDASSETS | |||
|---|---|---|---|
| Fixtures and | Computer | Totals | |
| Fittings | equipment | ||
| E | E | ||
| COST | |||
| At 1January 2020 | 448 | 2,319 | 2,767 |
| Additions | 3,090 | 3,090 | |
| At 31December 2021 | 448 | 5,409 | 5,857 |
| DEPRECIATION | |||
| At 1January 2020 | 298 | 1,525 | 1,823 |
| Charge for year | 89 | 1,502 | 1,591 |
| At 31December 2021 | 387 | 3,027 | 3,414 |
| NET BOOK VALUE | |||
| At 31December 2021 | 61 | 2,382 | 2,443 |
| At 31December 2020 | 150 | 794 | 944 |
| 12. CREDITORS: AMOUNTS FALLING DUE WITHI |
N ONE YEAR | |
|---|---|---|
| 2021 | 2020 | |
| E | E | |
| Trade creditors | 2,365 | 275 |
| Social security and other taxes | 6,900 | 4,848 |
| Other creditors | 720 | 644 |
| Deferred income —Spring Impact | 20,656 | |
| Deferred income -Sport England | 93096 | 25,757 |
| Deferred income —World Games | 24,800 | 13,750 |
| Deferred income —See My Voice | 1,002 | |
| Deferred income —TIF Funding | 11,622 | |
| Deferred income —First Steps | 9,604 | |
| Deferred income —Have A Go Days | 9,629 | |
| Deferred income —CAF | 87,541 | |
| 247,279 | 65,930 |
| Net | Transfers | ||||||
|---|---|---|---|---|---|---|---|
| movement | between | ||||||
| in | |||||||
| At 1,1.21 | Funds | Funds | At 31.12.21 | ||||
| E | E | E | |||||
| Unrestricted | funds | ||||||
| General fund | 97,922. | 69,175 | -55,574 | 111,523 | |||
| 97,922 | 69,175 | -55,574 | 111,523 | ||||
| Restricted funds | |||||||
| Sports England | Grant | 15,523 | 6,986 | -6,463 | 16,046 | ||
| Thomas Pocklington | Trust | 5,766 | 6,070 | -8,280 | 3,556 | ||
| Apprenticeship | 1,979 | 1,979 | |||||
| First Steps | 15,736 | -1,999 | -2,611 | 11,126 | |||
| Have a Go Days | 6,000 | -2,656 | 3,344 | ||||
| See My Voice | 8,000 | 14,066 | -14,130 | 7,936 | |||
| Sports Section | 35,911 | 5,298 | 41,209 | ||||
| Spring Impact | Income | 3,003 | 42 | -3,045 | |||
| World Games | |||||||
| RNI8 | 1,991 | -7,067 | -5,076 | ||||
| TIF Fund | |||||||
| CAF | -87,541 | 87,541 | |||||
| Development | Fund | -9,629 | 9,629 | ||||
| 91,918 | -67,372 | 55,574 | 80,120 | ||||
| TOTAL FUNDS | 189,840 | 1,803 | 191,643 |
| et movement | in fun | ds, included in th |
e above are as follows: | ||
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| E | E | ||||
| Unrestricted | funds | ||||
| General fund | 223,001 | -153,826 | 69,175 | ||
| 223,001 | -153,826 | 69,175 | |||
| Restricted funds | |||||
| Sport England | Grant | 91,686 | -84,700 | 6,986 | |
| Thomas Pocklington | Trust | 6,070 | 6,070 | ||
| Apprenticeship | |||||
| First Steps | 26,163 | -28,162 | -1,999 | ||
| Have a Go Days | 6,800 | -9,456 | -2,656 | ||
| See My Voice | 65,124 | -51,058 | 14,066 | ||
| Sports Section | 24,819 | -19,521 | 5,298 | ||
| Spring Impact | Income | 42 | 42 | ||
| World Games | 20,700 | -20,700 | |||
| RNI8 | 25,620 | -23,629 | 1,991 | ||
| TIF Fund | 20,521 | -20,521 | |||
| CAF | -87,541 | -87,541 | |||
| Development | Fund | -9,629 | -9,629 | ||
| 190,375 | -257,747 | -67,372 | |||
| TOTAL FUNDS | 413,376 | -411,573 | 1,803 |
| Company | Company | Limited | by Guarantee | |||||
|---|---|---|---|---|---|---|---|---|
| DETAILED STATEMENT OF | FINANCIAL ACTIVITIES | |||||||
| For | the year | ended 31December 2021 | ||||||
| 2021 | 2020 | |||||||
| f | f | |||||||
| IIVCOMING RESOURCES | ||||||||
| Voluntary income |
||||||||
| Donations | 190,756 | 157,386 | ||||||
| Subscriptions | 4,553 | 3,706 | ||||||
| Sport England Grant |
180,944 | 119,872 | ||||||
| UK Sport World Games | Grant | 25,620 | 23,000 | |||||
| 401,873 | 303,964 | |||||||
| Activities for generating | funds | |||||||
| Fundraising events |
2,474 | 12,786 | ||||||
| Publishing income |
||||||||
| 2,474 | 12,786 | |||||||
| Investments income |
||||||||
| Interest received | 166 | 612 | ||||||
| Incoming resources | from | charitable | activities | |||||
| Event income | 8,864 | 2,820 | ||||||
| Total incoming resources | 413,377 | 320,182 | ||||||
| RESOURCES EXPENDED | ||||||||
| Costs ofgenerating | voluntary | income | ||||||
| Publishing and website |
costs | 834 | 1,674 | |||||
| Fundraising costs |
184 | 790 | ||||||
| 1,018 | 2,464 | |||||||
| Charitable activities |
||||||||
| Wages | 251,389 | 206,903 | ||||||
| Social security | 18,436 | 13,772 | ||||||
| Pensions | 5,671 | 4,924 | ||||||
| Event costs | 62,341 | 17,639 | ||||||
| Sport England Grant |
29,809 | 17,728 | ||||||
| UK Sport World Games | Grant | 5,852 | 20,500 | |||||
| Trustees' expenses | 35 | |||||||
| Travel | 761 | 126 | ||||||
| Office running costs |
30,963 | 35,395 | ||||||
| Administration costs |
2,277 | 2,530 | ||||||
| Bank charges | 108 | 112 | ||||||
| Depreciation offixtures and fittings |
89 | 89 | ||||||
| Depreciation ofcomputer |
equipment | 1,502 | 760 | |||||
| 409,198 | 320,513 |
| Company | Company | Limited | by Guarantee | |||
|---|---|---|---|---|---|---|
| DETAILED | STATEMENT OF FINANCIAL ACTIVITIES | (continued) | ||||
| For the year ended 31December 2021 | ||||||
| 2021 | 2020 | |||||
| E | f | |||||
| Governance casts | ||||||
| Accountancy | 1,358 | 1,335 | ||||
| Exceptional item | ||||||
| Opening balance differences |
written | off | ||||
| Total resources expended | 411,574 | 324,312 | ||||
| Net Income/(Expenditure) | 1,803 | -4,130 |