OpenCharities

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

2021-03-31-accounts

Page
Report ofthe Trustees I to 6
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 10 to 14
Detailed Statement ofFinancial Activities 15 to 16

2021 2020
Unrestricted Restricted Total Total
fund fund funds funds
Notes
INCOME AND ENDOWMENTS FROM
Donations
and legacies
12,500 218,737 231,237 227,632
Other trading activities 700 700 147
Total 13,200 218,737 231,937 227,779
EXPENDITURE ON
Charitable
activities
Retricted
Unrestricted
7,671 192,585 192,585
7,671
177,497
Total 7,671 192,585 200,256 177,497
NET INCOME 5,529 26,152 31,681 50,282
RECONCILIATION OF FUNDS
Total funds brought forward 24,843 74,378 99,221 48,939
TOTAL FUNDS CARRIED FORWARD 30,372 100,530 130,902 99,221

2021 2020
Unrestricted Restricted Total Total
fund fund funds funds
FIXEDASSETS Notes g 6
Tangible assets 884 362
CURRENT ASSETS
Debtors
Cash at bank and in hand
30,372 20,750
90,824
20,750
121,196
435
97,538
30,372 111,574 141,946 97,973
CREDITORS
Amounts
falling due within one year
(11,928) (11,928) 886
NET CURRENT ASSETS 30,372 99,646 130,018 98,859
TOTAL ASSETSLESSCURRENT
LIABILITIES 30,372 IQQ,530 130,902 99,221
NKT ASSETS 30,372 10Q,530 130902 99,221
FUNDS
Unrestricted
funds
Restricted
funds
30,372
100,530
24,843
74,378
TOTAL FUNDS 130,902 99,221

OTHER TRADING A CTIVITIE S
2021 2020f
Otherincome 700 147
TRUSTEES' REMUNERATION AND BENEFITS
There were no trustees'
31 March 2020.
remuneration or other benefits for the year ended 31 March 2021 nor for the year ende
Trustees'
expenses
2021 2020
Trustees' expenses g
144
8
473
STAFF COSTS
The average
monthly
number ofemployees during the year was as follows:
2021 2020
Administration 3 2
No employees
received
emoluments in excess off60,000.
COMPARATIVES FOR THE STATEMENT OF FINANCIAI. ACTIVITIES
Unrestricted Restricted Toml
fund fund futtds
8
INCOME AND ENDOWMENTS FROM
Donations
and legacies
2,950 224,682 227,632
Other trading
activities
147 147
Total 3,097 224,682 227,779
EXPENDITURE ON
Charitable
activities
Retricted 177,497 177,497
NET INCOME 3,097 47,185 50,282
RECONCILIATION OFFUNDS
Total funds brought forward 21,746 27,193 48,939
TOTAL FUNDS CARRIED FORWARD 24,843 74,378 99,221

6. TANGIBLE FIXEDASSETS
Computer
equipment
COST
At I April 2020 574
Additions 888
At 31 March 2021 1,462
DEPRECIATION
At 1 April 2020 212
Charge foryear 366
At 31March 2021 578
NET BOOK VALUE
At 31 March 2021
At 31 March 2020 362
7. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
6
Prepayments and accrued income 20,750 435
8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONK YEAR
2021 2020
Trade creditors
Other creditors
11,028
900
(1,486)
600
11,928 886
9. MOVEMENT IN FUNDS
Net
movement At
At 1.4.20 in funds 31.3.21
Unrestricted funds
General
fund
24,843 5,529 30,372
Restricted funds
Restricted 74,378 26,152 100,530
TOTAL FUNDS 99,221 31,681 130,902

Incoming Resources Movement
resources expended in funds
8
Unrestricted funds
General fund 13,200 (7,671) 5,529
Restricted
funds
Restricted 218,737 (192,585) 26,152
TOTAL FUNDS 231,937 (200,256) 31,681
Comparatives for movement in funds
Net
movement At
At 1.4.19 in funds 31.3.20
Unrestricted funds
General
fund
21,746 3,097 24,843
Restricted
funds
Restricted 27,193 47,185 74,378
TOTAL FUNDS 48,939 50,282 99,221
Comparative net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
6
Unrestricted funds
General fund 3,097 3,097
Restricted
funds
Restricted 224,682 (177,497) 47,185
TOTAL FUNDS 227,779 ~177,497) 50,282

Nct
movement At
At 1.4.19
f
in funds
6
31.3.21
Unrestricted funds
General
fund
21,746 8,626 30,372
Restricted funds
Restricted 27,193 73,337 100,530
TOTALFUN DS 48,939 81,963 130,902

Incoming Resources Movement
resources expended in funds
Unrestricted funds
General
fund
16,297 (7,671)
Restricted funds
Restricted 443,419 (370,082) 73,337
TOTAL FUNDS 459,716 377,753 81,963

FOR THE YEAR ENDED 31 MARCH 2021
2021 2020
INCOME AND ENDOWMENTS
Donations
and legacies
Grants 231,237 227,632
0th'er trading
activities
Other income 700
Total incoming
resources
231,937 227,779
EXPENDITURE
Charitable
activities
Trustees' expenses 144 473
Wages
Social security
Pensions
Insurance
83,568
3,896
1,375
306
52,742
2,469
691
249
Light and heat 448 8
Telephone 270 183
Postage and stationery 273 660
Advertising 100 815
Sundries 33 35
Events
Rent
Travel
762
6,698
8,805
7,516
559
Subscriptions 296 50
Marketing 1,722 219
Training 750 45
Access costs 2,679 335
Consumable
equipment
2,018 1 451
Payments to pattners
Donations
49,060
150
88,816
50
Management
charge
Case study fees
18,228
19,752
7,500
Computer
equipment
365 144
192,893 173,815
Support costs
Finance
Bank charges 134
Gnvernance
costs
Accountancy
fees
7,229 3,597
FOR THE YEAR EN DED 31MARCH 2021
2021 2020
Total resources expended 200,256 177,497
Net income 31,681 50,282