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 3
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 7 to 15

2021 2020
Unrestricted Restricted Total Total
fund funds funds funds
Notes f
INCOME AND ENDOWMENTS FROM
Donations
and legacies
79,468 79,468 5,140
Charitable
activities
Charitable
activities
2,650 2,650 22,355
Other trading activities 807 807 44,000
Total 82,925 82,925 71,495
EXPENDITURE ON
Raising funds 2,299 2,299 765
Charitable
activities
Charitable
activities
72,062 72,062 98,257
Total 74,361 74,361 99,022
NET INCOME/(EXPENDITURE) 8,564 8,564 (27,527)
RECONCILIATION OF FUNDS
Total funds brought forward 15,727 15,727 43,254
TOTAL FUNDS CARRIED FORWARD 24,291 24,291 15,727

Balance Sheet Balance Sheet
31 March 2021
2021 2020
Unrestricted Restricted Total Total
fund funds funds funds
Notes 8 f f
FIXEDASSETS
Tangible assets 13 6,262 6,262
CURRENT ASSETS
Debtors 14 3,942
Cash at bank 39,548 39,548 9,100
39,548 39,548 13,042
CREDITORS
Amounts
falling due within one year
15 (21,519) (21,519) (4,324)
NET CURRENT ASSETS 18,029 18,029 8,718
TOTAL ASSETSLESSCURRENT
LIABILITIES 24,291 24,291 15,727
NETASSETS 24,291 24,291 15,727
FUNDS 18
Unrestricted
funds
24,291 15,727
TOTAL FUNDS 24,291 15,727

2021 2020
79,468 5,140

OTH ER TRADING ACTIVITIES
2021 2020
Other mcomc 807 44,000

INCOME FRO M CHA RITA B LE ACT IVITIES
2021 2020
Activity
Grants Charitable activities 2,650 22,355
Grants received, included in the above, are as follows:
2021 2020
f
General 2,650 2,605
Leeds Community Foundation Jimbo's Fund 19,750
2,650 22,355

2021 2020
2,299 765

CHARIT ABLE ACTIVITIES COSTS
Support
Direct costs (see
Costs
f
note 7) Totals
Charitable activities 48,856 23,206 72,062

Support
of
seivlce
men and Governance
women costs Totals
Charitable activities 21,206 2,000 23,206
Support costs, included in the above, are as follows:
Support ofservice men and women
2021 2020
Charitable Total
activities activities
Wages 3,194
Social security 188
Pensions 585
Insurance 542 1,272
Telephone 607 1,959
Legal and professional fees 7,862 166
General oAice costs 2,216 1,307
Bad debts 970
Other costs 7,254 1,590
Depreciation oftangible fixed assets 1,755 2,315
21,206 12,576

Governance costs
2021 2020
Charitable Total
activities activities
Independent examiners fee 2,000 2,000
Entertaining 49
2,000 2,049
8. NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
2021 2020
Depreciation - owned assets 1,755 2,315

No Trustees have been reimbursed No Trustees have been reimbursed with travel and entertaining
expenses
with travel and entertaining
expenses
in both 2021 and 2020.
10. STAFF COSTS
2021 2020
Wages and salaries 27,963 24,557
Social security costs 188
Other pension costs 354 585
28,317 25,330
The average monthly number ofemployees during the year was as follows:
2021 2020
Direct charitable
activities staff
I 1
Admin staff I
No employee received benefits of than f60,000 in the current or previous period.

During 2020 the Charity repaid an element ofmonies received from a donor in previou During 2020 the Charity repaid an element ofmonies received from a donor in previou During 2020 the Charity repaid an element ofmonies received from a donor in previou During 2020 the Charity repaid an element ofmonies received from a donor in previou s
periods.
12. COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund funds funds
f f f
INCOME AND ENDOWMENTS FROM
Donations
and legacies
5,065 75 5,140
Charitable
activities
Charitable
activities
2,605 19,750 22,355
Other trading activities 44,000 44,000
Total 51,670 19,825 71,495
EXPENDITURE ON
Raising funds 255 510 765
Charitable
activities
Charitable
activities
37,530 60,727 98,257
Total 37,785 61,237 99,022
NET INCOME/(EXPENDITURE) 13,885 (41,412) (27,527)
Transfers
between funds
(17,965) 17,965
Net movement
in funds
(4,080) (23,447) (27,527)
RECONCILIATION OF FUNDS
Total funds brought forward 19,807 23,447 43,254
TOTAL FUNDS CARRIED FORWARD 15,727 15,727

13. TANGIBLE FIXEDASS ETS
Office
equipment
COST
At I April 2020 14,077
Additions 1,008
At 31 March 2021 15,085
DEPRECIATION
At I April 2020 7,068
Charge for year 1,755
At 31 March 2021 8,823
NET BOOK VALUE
At 31 March 2021 6,262
At 31 March 2020 7,009
14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
f f
Trade debtors 270
Other debtors 750
Prepayments and accrued income 2,922
3,942
15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
f
Bank loans and overdrafts (see note 16) 33
Trade creditors 2,211 897
Social security and other taxes 5,448 144
Other creditors 914 110
Accruals and deferred income 12,946 3,140
21,519 4,324
16. LOANS
An analysis ofthe maturity ofloans is given below:
2021 2020
Amounts
falling due within
one year on demand:
Bank overdrafts 33

2021 2020
Within one year 1,224 4,560
Between one and five years 1,140
1,224 5,700
18. MOVEMENT IN FUNDS
Nei
movement At
At 1.4.20 in funds 31.3.21
f. f f
Unrestricted funds
General fund 15,727 8,564 24,291
TOTAL FUNDS 15,727 8,564 24,291
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
f. f
Unrestricted funds
General fund 82,925 (74,361)
TOTAL FUNDS 82,925 (74,361) 8,564
Comparatives for movement in funds
Net Transfers
movement between At
Ai 1.4.19 in funds funds 31.3.20
f f f f
Unrestricted funds
General fund 19,807 13,885 (17,965 ) 15,727
Restricted
funds
Help for Heroes 570 (22,095) 21,525
Veterans Foundation 18,617 (18,617)
Football Foundation 700 (700)
National Lottery Awards for All 3,560 (3,560)
23,447 (41,412) 17,965
TOTAL FUNDS 43,254 (27,527) 15,727

Incoming Resources Movement
resources expended in funds
f
Unrestricted
funds
General fund 51,670 (37,785) 13,885
Restricted
funds
Help for Heroes (22,095) (22,095)
Veterans Foundation (18,617) (18,617)
Football Foundation (700) (700)
Snow Sports Donations 75 (75)
Leeds Community Foundation 19,750 (19,750)
19,825 (61,237) (41,412)
TOTAL FUNDS 71,495 (99,022) (27,527)
A current year 12 months and prior year 12 months combined position is as follows:
Net Transfers
movement between At
At 1.4.19 in funds funds 31.3.21
f f f
Unrestricted
funds
General I'und 19,807 22,449 (17,965) 24,291
Restricted
funds
Help for Heroes 570 (22,095) 21,525
Veterans Foundation 18,617 (18,617)
Football Foundation 700 (700)
National Lottery Awards for All 3,560 (3,560)
23,447 (41,412) 17,965
TOTAL FUNDS 43,254 (18,963) 24,291

Incoming Resources Movement
resources expended in funds
f. f f
Unrestricted
funds
General fund 134,595 (112,146) 22,449
Restricted funds
Help for Heroes (22,095) (22,095)
Veterans Foundation (18,617) (18,617)
Football Foundation (700) (700)
Snow Sports Donations 75 (75)
Leeds Community Foundation 19,750 (19,750)
19,825 (61,237) (41,412)
TOTAL FUNDS 154,420 (173,383) (18,963)