| Reference and Admlnilstratlve Detats |
Reference and Admlnilstratlve Detats |
Reference and Admlnilstratlve Detats |
|
|---|---|---|---|
| Trustees' Report |
2 to 9 | ||
| Independent Examiner's |
Report | 10 | |
| Statement of Financial |
Activities | 11to 'l2 | |
| Balance Sheet | 13 | ||
| ftotes to the Financial | Statements | 14to 27 |
| Total | |||||
|---|---|---|---|---|---|
| tfnrestrlcted | Resbfcted | 2022 | |||
| Note | E | E | |||
| Income and Endowments Donadons and legacfes Charitable activities Other trading aclivltles Invesbnent income Total income Expenditure on: Chentable actlvilies Total Experidlturs |
from: | B | 12,972 60,686 4,921 2,155 80,734 ~7,77B ~8. 7 1 936 |
84,'133 20,438 20,438) 63,695 |
97,105 60,686 4,921 2,155 164,867 99236 65,631 |
| Net Income Net movement ln funds |
1,936 | 63,695 | 65.631 | ||
| Rspancttfadon offunda Total funds brought forward Total funds carried forward |
183889 185,825 |
133,521 197,216 |
317,410 383,041 |
| Information | forthe Pr | evious Year | |||
|---|---|---|---|---|---|
| omparative |
Total | ||||
| Unrestricted | Restricted | 2021 | |||
| Note | |||||
| income and Endowments Oonagons and legades Charitable activities Other trading scbvtdes Investment Income Total Income |
from: | 35,511 19,239 1,4'(1 3,104 59,265 |
36,471 36,471 |
71,982 19,239 1,411 3,104 95,736 |
|
| Exprmdlture on: Raising funds Charitable actwities Total Expenditure |
7 8 |
(40') ~M! 38,892) 20 373 |
39,211 (39,211 2,740 |
(40) 78,'l03 17,633 |
|
| Net Incomer(expenditure) Net movement in funds |
20,373 | (2,740) | 17,633 | ||
| Reconciliation offunds Total funds brought forward Total funds, cerned forward |
163,516 183,889 |
136461 133,521 |
299,777 317,410 |
| Balance Sheet as at | 31 Nlarch 2 | 022 | ||
|---|---|---|---|---|
| 2022 | 2021 | |||
| E | E | |||
| Fixed assets | ||||
| Tangible assets | 14 | 68,495 | '7,095 | |
| Current assets | ||||
| Debtors Cash at bank and in hand |
15 16 |
5,738 309,753 |
3,246 306,005 |
|
| Creditors: Amounts | falling due within ons year | 17 | 315,491 ~(9" |
311,251 936) |
| Net.current assets | 314,545 | 310,315 | ||
| Net assets | 383,041 | 317,410 | ||
| Furids ofthe charity: | ||||
| Restricted income funds | ||||
| Restrimed funds | 197,216 | 133,521 | ||
| Unrestricted income Unrestricted funds |
funds | 185,825 | 183,889 | |
| Total funds | 18 | 383,041 | 317,410 |
| 3 Income fram donations an |
d legacies | |||
|---|---|---|---|---|
| Unrestricted funds General f |
Rssb'icted futtds f |
Total 2022 E |
||
| Donations and legactse, Donations |
8,796 | 750 | 9,548 | |
| Grants, Including capital greats; Government grants |
4,174 | 4,174 83,383 |
||
| Grants from other charities | 12,972 | 84,133 | 97 105 | |
| Unresbtcted funds General |
Restricted fundsf |
Total 2021f |
||
| Donations and legacies; |
||||
| Oansbans fram companies, |
trusts and similar | 3,119 | 3,119 | |
| p I'0caeds Donations |
8,843 | 8,843 | ||
| Grants, including capital grants; Govemrnein grants |
26,668 | 250 33 102 |
26,918 33,102 |
|
| Grants from other charities | 35,511 | 36471 | 71,982 |
| Unrestricted | ||
|---|---|---|
| funds | Tote | I |
| General E |
2022f | |
| 4 321 | 4,921 | |
| 4,921 | 4,921 | |
| Unrestricted | ||
| funds | Total | |
| Genenil | 2021 | |
| E | E | |
| 1,411 | 1,411 | |
| 1,411 | 1,411 | |
| Unrestricted | ||
| funds | Total | |
| General | 2022 | |
| E | E | |
| 2,155 | 2 156 | |
| 2,155 | 2,155 | |
| Unrestricted | ||
| funds | Total | |
| General E |
2021f | |
| 31 | 3,104 | |
| 3,104 | 3,104 |
| The monthly |
average number ofpersons (induding senrar |
management team) employed b |
y the cha | rity during | the |
|---|---|---|---|---|---|
| yepr was as | fullaws: | 2022 | 2021 | ||
| No | No | ||||
| Pleywarkers | |||||
| Management | and admmlstmtlon | 12 | 12 |
| Tiblfixedassets | |||
|---|---|---|---|
| 4 ange | Furniture | and | |
| equlpmen\ 6 |
Total E |
||
| Cost | 9,227 | 9,227 | |
| At 1 April 2021 | 62 682 | 62,682 | |
| Addtuans | 71,909 | 71,909 | |
| At 31 'March 2022 | |||
| Depreciation | 2,132 | 2,132 | |
| At 1 April 2021 | 1,281 | 1281 | |
| Charge forthe year | 3,413 | 3,413 | |
| At 31 March 2022 | |||
| Net book value | 68,496 | ||
| At 31 Mtrrch 2022 |
| Notes to the F | inancial Statements for the Y |
ear Ended | |||
|---|---|---|---|---|---|
| Furniture | and | ||||
| equlpmsnt | Total | ||||
| E | |||||
| 7,095 | 7,095 | ||||
| At 31 March 2021 | |||||
| 15 Debtors | 2022 | 2021 | |||
| E | E | ||||
| 2,265 | 1,755 | ||||
| Trade debtors | 280 | 286 | |||
| Prepayments | 371 | d72 | |||
| Accrued income | 2 | 822 | 733 | ||
| Other debtors | 5 | 738 | 3,246 | ||
| 16 Cash and cosh equivalents | 2022 | 2021 | |||
| E | E | ||||
| 89 | 113 | ||||
| Cesh on hend Cash et bank |
11,317 296 347 |
27~9 280,593 |
|||
| Shorl-term deposits |
309,753 | 308,005 | |||
| 17 Creditors; amounts | falling due within one year | 2022 | 2021 | ||
| E | |||||
| 211 | 206 | ||||
| Trade creditors | 735 | 730 | |||
| Accrueis | 936 |
| 18 Funds | Baianos at 1 April 202'I E |
Incoming resources 2 |
Resources expended |
Balance )4tarch E |
at 31 2D22 |
|---|---|---|---|---|---|
| Unrestricted funds |
|||||
| General General funds |
35,369 | 80,734 | (42,370) | 73,753 | |
| Designated Designated Funds Total unrestricted funds |
148,500 183,869 |
764 | (36,428 ~7 |
112,072 185,625 |
|
| Restricted funds BBC Children in Need Barracks Trust NCS Sundry restricted funds Tesco Bags of Help Soft Play Appeal |
1,634 271 674 1,249 (119) 7,000 |
(192) (434) (84) (119) |
1,442 237 590 1,249 (238) 7,750 |
||
| North Stafordshlre Hospitals Children'e Trust ~p Community Fund Postaxls tone( Trust CAF Resilience Fund Bernard Sunley Foundation BSQ Fouhdalion Total restricted funds Total funda |
120,000 2,612 13352.'I 317,410 |
14,225 58,758 5,0DD ,000 164. |
(187) (474) (17,028) ~(,9 0 ~20,4 ~9.296 |
120,DDD 2,625 13,751 41,730 5,000 3,080 197,216 383041 |
| ifi | for | thePrevious Y | ear | |||
|---|---|---|---|---|---|---|
| Comparat(ve normaton |
Balance at | |||||
| Balance at 1 April 2020 8 |
incoming resources F |
Resources expended |
Transfers 8 |
31 tdarch 2021 |
||
| tlnrestrlcte d fun ds |
||||||
| General General funds |
33,516 | 59,265 | (38,892) | (18,500) | 35,389 | |
| Oesignated Designated Funds Total unrestricted funds |
130000 | .K5 | ~38. Il | 18,500 | 148,500 183,889 |
|
| Restricted BBC Children in Need Barracks Trust NCS Sundry restricted funds Tesco Bags of Help Soft Play Appeal |
6,928 311 773 1,249 7,000 |
19,466 | (24,760) (40) (99) (119) |
1,634 271 674 1,249 (119) 7,000 |
||
| Norih Statcrdshire Hospitals Children's Trust CAF Resilience Fund Co-op Community Fund Stshs County Council Cornrnunity Foundation |
120,000 | '(2 136 3,119 250 1,000 |
(12136) (307) (250) (1,000) |
120,000 2,812 |
||
| Tesco Bags of'Help Total restricted funds |
6261 | h, | ~211 | 133,621 | ||
| Total funds | 299,777 | 95,736 | ~7$,103$ | 317,410 |
| 19 Analysts ofnet assets be |
tween funds | |||
|---|---|---|---|---|
| Total funds at | ||||
| Tangible Rxed assets Current assets Current Rabeties Total net assets |
Uarestrtcted General E 34,104 40,595 ~464 73,763 |
112,072 funds Designated E 112,072 |
Restricted funds f 34,392 162,824 197216 |
31 March 2022 E 68,496 315,491 ~946 383,041 |
| Comparative Infonnatlon |
for the Previous Year | |||
|---|---|---|---|---|
| Total funds at | ||||
| Tangible Rxed assets Current assets Current liehielies Total net assets |
Unrestricted General E 826 35,499 ~436 35,389 |
148,500 funds oestgnsted E 148,500 |
Restricted funds E 6,269 127,252 133,521 |
31 March 2021 E 7,095 311,251 ~6 317,410 |