OpenCharities

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

2021-09-30-accounts

Trustees P Bibby
R Short
N Taylor
B Palfreyman
S Brown (Appointed 6 March 2022)
M Guest (Appointed 6 March 2022)
Charity number 1169351
Principal address 19-23Charles Street
Leigh
WN7 1DB
Independent examiner Christopher Moss BScF.C.A.
Jackson Stephen LLP
James House, Stonecross Business Park
Yew Tree Way
Warrington
Cheshire
WA3 3JD

Page
Trustees'
report
1-2
Independent
examiner's
report
Statement
offinancial
activities
Balance sheet
Notes to the financial statements 6-11

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
Notes 2021 2021 2020 2020f 2020
Income from:
Donations
and legacies
2 105,562 79,709 185,271 126,415 12,153 138,568
Other trading activities 3 48,000 48,000 42,525 42,525
Total income 105,562 127,709 233,271 126,415 54,678 181,093
Ex enditure
on:
Raising funds 6,871 321 7,192 2,734 120 2,854.
Charitable
activities
5 85,956 95,954 181,910 76,951 54,550 131,501
Other 336 336 340 340
Total resources expended 93,163 96,275 189,438 80,025 54,670 134,695
Net income for the year/
Net movement in funds 12,399 31,434 43,833 46,390 8 46,398
Fund balances at 1 October
2020 71,930 3,544 75,474 25,540 3,536 29,076
Fund balances at 30
September 2021 84,329 34,978 119,307 71,930 3,544 75,474

2021 2020
Notes f
Fixed assets
Tangible assets 33,247 18,266
Current assets
Debtors 10 1,037 1,086
Cash at bank and in hand 88,491 59,677
89,528 60,763
Creditors: amounts falling due within
one year (3,468) (3,555)
Net current assets 86,060 57,208
Total assets less current liabilities 119,307 75,474
Income funds
Restricted
funds
34,978 3,544
Unrestricted
funds
84,329 71,930
119,307 75,474

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2021 2020 2020 2020
F F
Donations and gifts 56,927 48,325 105,252 103,429 5,102 108,531
Government grants
receivable 48,635 31,384 80,019 22,986 7,051 30,037
105,562 79,709 185,271 126,415 12,153 138,568

Restricted Restricted
funds funds
2021 2020
F E
48,000 42,525
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021
F
2021f 2021 2020 2020
F
2020
E
TTradin t costs
Operating charity shops 6,871 321 7,192 2,734 120 2,854
6,871 321 7,192 2,734 120 2,854

Charitable Charitable
Expenditure Expenditure
2021 2020
Staff costs 77,595 61,339
Depreciation and impairment 8,508 3,993
Catering costs 11,949 6,241
Advertising 294 69
Hire of plant and machinery 2,107 2,107
Travel costs 14,491 11,013
Insurance 1,872 747
Security 1,791 3,373
Repairs and renewals 8,469 5,423
Loss on disposal oftangible fixed assets 1,198
Light and heat 7,614 5,087
Rates and water 1,770 1,134
Telephone 808 610
Postage and stationery 700 862
Sundries 3,914 3,257
Rent payable 30,118 18,403
Training courses 120 15
Accountancy and legal expenses 8,592 7,828
181,910 131,501
181,910 131,501
Analysis
by
fund
Unrestricted funds 85,956 76,951
Restricted
funds
95,954 54,550
181,910 131,501

7 Employees (Continued)
Employment costs 2021 2020f
Wages and salaries 77,595 61,339

Unrestricted Unrestricted
funds funds
2021 2020
Financing costs 336 340
336 340
9 Tangible fixed assets
Fixtures and Motor vehicles Total
fittingsf
Cost
At 1 October 2020 10,032 14,000 24,032
Additions 15,287 14,000 29,287
Disposals (6,600) (6,600)
At 30September 2021 25,319 21,400 46,719
Depreciation and impairment
At 1 October 2020 2,832 2,934 5,766
Depreciation charged in the year 4,463 4,045 8,508
Eliminated
in
respect ofdisposals (802) (802)
At 30 September 2021 7,295 6,177 13,472
Carrying
amount
At 30 September 2021 18,024 15,223 33,247
At 30 September 2020 7,200 11,066 18,266

10 Debtors
2021 2020
Amounts falling due within one year:
Prepayments and accrued income 1,037 1,086
11 Creditors: amounts falling due within one year
2021 2020
Other taxation and social security 468 555
Accruals and deferred income 3,000 3,000
3,468 3,555
12 Analysis of net assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2021 2020 2020 2020
f E
Fund balances at 30
September 2021 are
represented by:
Tangible assets 33,247 33,247 18,266 18,266
Current assets/
(liabilities) 86,060 86,060 57,208 57,208
119,307 119,307 75,474 75,474
2021f 2020f
Within one year 35,300 14,559
Between two and five years 79,125 15,625
114,425 30,184