Charity number: 1170627
ASHFORD AND TENTERDEN SAMARITANS CIO
UNAUDITED
TRUSTEES' REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
ASHFORD AND TENTERDEN SAMARITANS CIO
CONTENTS
| Page | |
|---|---|
| Reference and administrative details of the charity, its Trustees and advisers | 1 |
| Trustees' report | 2 - 4 |
| Independent examiner's report | 5 |
| Statement of financial activities | 6 |
| Balance sheet | 7 |
| Notes to the financial statements | 8 - 17 |
ASHFORD AND TENTERDEN SAMARITANS CIO
REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 31 MARCH 2021
Trustees J Lally, Chair (deceased 12 June 2021) N D'Silva, Treasurer A Watson (resigned 30 September 2021) C Rance (resigned 30 June 2021) O Williams, Chair (appointed 30 September 2021) L Hill (appointed 11 October 2021) - B Boylan Kowall (appointed 25 October 2021) Charity registered number 1170627 Principal office 22 Queen Street Ashford Kent TN23 1RG Accountants Magee Gammon Corporate Limited Chartered Accountants Henwood House Henwood Ashford Kent TN24 8DH Bankers CAF Bank 25 Kings Hill Avenue Kings Hill West Malling Kent ME19 4JQ
Page 1
ASHFORD AND TENTERDEN SAMARITANS CIO
TRUSTEES' REPORT FOR THE YEAR ENDED 31 MARCH 2021
The Trustees present their annual report together with the financial statements of the charity for the year from 1 April 2020 to 31 March 2021.
Objectives and activities
a. Policies and objectives
In setting objectives and planning for activities, the Trustees have given due consideration to general guidance published by the Charity Commission relating to public benefit, including the guidance 'Public benefit: running a charity (PB2)'.
Each year the aims, objectives and activities of the charity are reviewed. The review looks at what the charity has achieved and the outcomes of the work in the previous 12 months. The review looks at the success of each key activity and the benefits they have brought to those groups of people the charity is set up to help. The review also helps to ensure the aims, objectives and activities of the charity remain focused on the stated purpose.
b. Activities for achieving objectives
The charity carries out its objectives by:
-
Being available to provide emotional support for those people who are experiencing feelings of distress or despair, including those that may lead to suicide;
-
Reaching out to high risk groups and communities to reduce the risk of suicide;
-
Working in partnership with other organisations, agencies and experts;
-
Influencing public policy and raising awareness of the challenges of reducing suicide.
c. Volunteers
The charity is grateful for the unstinting efforts of its volunteers who are involved in service provision and governance.
Page 2
ASHFORD AND TENTERDEN SAMARITANS CIO
TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2021
Achievements and performance
a. Financial review
The charity's main source of funds for the year has been through donations and grants by individuals, trusts and corporate entities, to whom the charity is exceptionally grateful for their support. As can be appreciated from these accounts, this principle source of income is paramount to the stability of the charity.
The charity Trustees have also closely monitored and evaluated those costs incurred in operating the branch throughout the year and are satisfied with its performance.
Net incoming resources for the year was £6,139 (2020: Net incoming resources of £1,191).
b. Review of activities
Due to Covid legislation, the charity has been restricted in its ability to organise fundraising events number as they would expect to in any given ‘normal’ year.
c. Going concern
After making appropriate enquiries, the Trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. For this reason, they continue to adopt the going concern basis in preparing the financial statements. The Covid-19 pandemic has had a negative impact on the fundraising ability of the charity but the trustees do not believe this will be of detriment to the ability of the charity to continue for the foreseeable future.
d. Reserves policy
The Trustees aim to maintain free reserves in unrestricted funds at a level which equates to approximately eighteen months of unrestricted charitable expenditure. The Trustees consider this level will provide sufficient funds to continue the current activities of the charity in the event of a significant drop in income in any one year.
At the balance sheet date free reserves stood at £42,875 which represents approximately 50 months of expenditure. The Trustees will continue to work to hold reserves in line with the policy over the coming years.
Structure, governance and management
a. Constitution
The charity was incorporated on 8 December 2016 as a Charitable Incorporated Organisation, with its governing document being its constitution. All assets and liabilities of the former unincorporated charity (The Samaritans of Ashford and Tenterden - Charity number 264401) were transferred on 1 April 2017 to the charity.
The principal object of the charity is to:
-
work for the assistance of those who are suicidal, despairing or in distress in Ashford, Tenterden and surrounding areas, and;
-
support other recognised branches of The Samaritans.
Page 3
ASHFORD AND TENTERDEN SAMARITANS CIO
TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2021
Structure, governance and management (continued)
b. Methods of appointment or election of Trustees
The management of the charity is the responsibility of the Trustees who are elected and co-opted under the terms of model constitution. The constitution provides for a minimum of 3 trustees to a maximum of 8 trustees. Trustees are to serve for a period of three years after which they must be re-elected at the next Annual General Meeting. All Trustees give their time voluntarily and receive no remuneration or other benefits.
c. Risk management
The Trustees have assessed the major risks to which the charity is exposed, in particular those related to the operations and finances of the charity, and are satisfied that systems and procedures are in place to mitigate the exposure to the major risks.
Statement of Trustees' responsibilities
The Trustees are responsible for preparing the Trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
The law applicable to charities in England & Wales requires the Trustees to prepare financial statements for each financial which give a true and fair view of the state of affairs of the charity and of its incoming resources and application of resources, including its income and expenditure, for that period. In preparing these financial statements, the Trustees are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles of the Charities SORP (FRS 102);
-
make judgments and accounting estimates that are reasonable and prudent;
-
state whether applicable UK Accounting Standards (FRS 102) have been followed, subject to any material departures disclosed and explained in the financial statements;
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business.
The Trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the charity's transactions and disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and the provisions of the Trust deed. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Approved by order of the members of the board of Trustees on 15 November 2021 and signed on their behalf by:
_________ O Williams (Chair of Trustees)
Page 4
ASHFORD AND TENTERDEN SAMARITANS CIO
INDEPENDENT EXAMINER'S REPORT FOR THE YEAR ENDED 31 MARCH 2021
Independent examiner's report to the Trustees of Ashford and Tenterden Samaritans CIO ('the charity')
I report to the charity Trustees on my examination of the accounts of the charity for the year ended 31 March 2021.
Responsibilities and basis of report
As the Trustees of the charity you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the 2011 Act').
I report in respect of my examination of the charity's accounts carried out under section 145 of the 2011 Act and in carrying out my examination I have followed the applicable Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.
Independent examiner's statement
Your attention is drawn to the fact that the charity has prepared the accounts in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) in preference to the Accounting and Reporting by Charities: Statement of Recommended Practice issued on 1 April 2005 which is referred to in the extant regulations but has been withdrawn.
I understand that this has been done in order for the accounts to provide a true and fair view in accordance with the Generally Accepted Accounting Practice effective for reporting periods beginning on or after 1 January 2015.
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
accounting records were not kept in respect of the charity as required by section 130 of the 2011 Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a 'true and fair' view which is not a matter considered as part of an independent examination.
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
This report is made solely to the charity's Trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. My work has been undertaken so that I might state to the charity's Trustees those matters I am required to state to them in an independent examiner's report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the charity and the charity's Trustees as a body, for my work or for this report.
Signed:
Dated: 15 November 2021
Andrew John Childs FCA
Magee Gammon Corporate Limited
Chartered Accountants Henwood House Henwood Ashford Kent TN24 8DH
Page 5
ASHFORD AND TENTERDEN SAMARITANS CIO
STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2021
| Note Income from: Donations and legacies 3 Other trading activities 4 Investments 5 Total income Expenditure on: Raising funds 6 Charitable activities 7 Total expenditure Net income Transfers between funds 14 Net movement in funds Reconciliation of funds: Total funds brought forward Net movement in funds Total funds carried forward |
Unrestricted funds 2021 £ 14,049 2,372 11 16,432 - 10,293 10,293 6,139 4,263 10,402 90,495 10,402 100,897 |
Restricted funds 2021 £ - - - - - - - - (4,263) (4,263) 4,429 (4,263) 166 |
Total funds 2021 £ 14,049 2,372 11 16,432 - 10,293 10,293 6,139 - 6,139 94,924 6,139 101,063 |
Total funds 2020 £ 16,113 7,321 42 |
|---|---|---|---|---|
| 23,476 | ||||
| 939 21,346 |
||||
| 22,285 | ||||
| 1,191 - |
||||
| 1,191 | ||||
| 93,733 1,191 |
||||
| 94,924 |
The Statement of financial activities includes all gains and losses recognised in the year.
The notes on pages 8 to 17 form part of these financial statements.
Page 6
ASHFORD AND TENTERDEN SAMARITANS CIO
BALANCE SHEET AS AT 31 MARCH 2021
| Note Fixed assets Tangible assets 11 Current assets Cash at bank and in hand Creditors: amounts falling due within one year 12 Net current assets Total net assets Charity funds Restricted funds 14 Unrestricted funds 14 Total funds |
43,655 43,655 (780) |
2021 £ 58,188 42,875 101,063 166 100,897 101,063 |
36,775 36,775 (1,719) |
2020 £ 59,868 35,056 |
|---|---|---|---|---|
| 94,924 | ||||
| 4,429 90,495 |
||||
| 94,924 |
The financial statements were approved and authorised for issue by the Trustees on 15 November 2021 and signed on their behalf by:
_________ O Williams (Chair of Trustees)
_________ N D'Silva (Treasurer)
The notes on pages 8 to 17 form part of these financial statements.
Page 7
ASHFORD AND TENTERDEN SAMARITANS CIO
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
1. General information
Ashford and Tenterden Samaritans CIO is a charity registered in England and Wales under number 1170627.
2. Accounting policies
2.1 Basis of preparation of financial statements
The financial statements have been prepared in accordance with the Charities SORP (FRS 102) - Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2015), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Charities Act 2011.
The financial statements have been prepared to give a 'true and fair' view and have departed from the Charities (Accounts and Reports) Regulations 2008 only to the extent required to provide a 'true and fair' view. This departure has involved following the Charities SORP (FRS 102) published on 16 July 2014 rather than the Accounting and Reporting by Charities: Statement of Recommended Practice effective from 1 April 2005 which has since been withdrawn.
Ashford and Tenterden Samaritans CIO meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy.
2.2 Income
All income is recognised once the charity has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.
The recognition of income from legacies is dependent on establishing entitlement, the probability of receipt and the ability to estimate with sufficient accuracy the amount receivable. Evidence of entitlement to a legacy exists when the charity has sufficient evidence that a gift has been left to them (through knowledge of the existence of a valid will and the death of the benefactor) and the executor is satisfied that the property in question will not be required to satisfy claims in the estate. Receipt of a legacy must be recognised when it is probable that it will be received and the fair value of the amount receivable, which will generally be the expected cash amount to be distributed to the charity, can be reliably measured.
Grants are included in the statement of financial activities on a receivable basis. The balance of income received for specific purposes but not expended during the period is shown in the relevant funds on the balance sheet. Where income is received in advance of entitlement of receipt, its recognition is deferred and included in creditors as deferred income. Where entitlement occurs before income is received, the income is accrued.
Donated services or facilities are recognised when the charity has control over the item, any conditions associated with the donated item have been met, the receipt of economic benefit from the use of the charity of the item is probable and that economic benefit can be measured reliably.
In accordance with the Charities SORP (FRS 102), the general volunteer time is not recognised and refer to the Trustees' report for more information about their contribution.
Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.
Income tax recoverable in relation to investment income is recognised at the time the investment income is receivable.
Page 8
ASHFORD AND TENTERDEN SAMARITANS CIO
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
2. Accounting policies (continued)
2.3 Expenditure
Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use.
Expenditure on raising funds includes all expenditure incurred by the charity to raise funds for its charitable purposes and includes costs of all fundraising activities events and non-charitable trading.
Expenditure on charitable activities is incurred on directly undertaking the activities which further the charity's objectives, as well as any associated support costs.
All expenditure is inclusive of irrecoverable VAT.
2.4 Government grants
Government grants relating to tangible fixed assets are treated as deferred income and released to the statement of financial activities over the expected useful lives of the assets concerned. Other grants are credited to the statement of financial activities as the related expenditure is incurred.
2.5 Interest receivable
Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity; this is normally upon notification of the interest paid or payable by the institution with whom the funds are deposited.
2.6 Tangible fixed assets and depreciation
Tangible fixed assets are capitalised and recognised when future economic benefits are probable and the cost or value of the asset can be measured reliably.
Tangible fixed assets are initially recognised at cost. After recognition, under the cost model, tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. All costs incurred to bring a tangible fixed asset into its intended working condition should be included in the measurement of cost.
Depreciation is charged so as to allocate the cost of tangible fixed assets less their residual value over their estimated useful lives, on the following basis.
| Freehold property | - 50 years |
|---|---|
| Fixtures and fittings | - 15 years |
| Office equipment | - 4 years |
2.7 Cash at bank and in hand
Cash at bank and in hand includes cash and short-term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.
Page 9
ASHFORD AND TENTERDEN SAMARITANS CIO
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
2. Accounting policies (continued)
2.8 Liabilities and provisions
Liabilities are recognised when there is an obligation at the balance sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably.
Liabilities are recognised at the amount that the charity anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.
Provisions are measured at the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on the present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The unwinding of the discount is recognised in the statement of financial activities as a finance cost.
2.9 Financial instruments
The charity only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.
2.10 Fund accounting
General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the charity and which have not been designated for other purposes.
Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the charity for particular purposes. The costs of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.
3. Income from donations and legacies
| Donations Grants Government grants Total 2020 |
Unrestricted funds 2021 £ 7,049 4,000 3,000 14,049 5,813 |
Restricted funds 2021 £ - - - - 10,300 |
Total funds 2021 £ 7,049 4,000 3,000 14,049 16,113 |
Total funds 2020 £ 5,813 10,300 - |
|---|---|---|---|---|
| 16,113 | ||||
Page 10
ASHFORD AND TENTERDEN SAMARITANS CIO
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
4. Income from other trading activities
Income from fundraising events
| General Fundraising Sponsored Events 2020 - all unrestricted funds. |
Unrestricted funds 2021 £ 2,372 - 2,372 |
Total funds 2021 £ 2,372 - 2,372 |
Total funds 2020 £ 5,364 1,957 |
|---|---|---|---|
| 7,321 | |||
5. Investment income
| Unrestricted funds 2021 £ Interest 11 2020 - all unrestricted funds. Expenditure on raising funds Costs of raising voluntary income Unrestricted funds 2021 £ Expenditure on raising voluntary income - 2020 - all unrestricted funds. |
Total funds 2021 £ 11 Total funds 2021 £ - |
Total funds 2020 £ 42 |
|---|---|---|
| Total funds 2020 £ 939 |
||
6. Expenditure on raising funds Costs of raising voluntary income
Page 11
ASHFORD AND TENTERDEN SAMARITANS CIO
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
7. Analysis of expenditure on charitable activities
Summary by fund type
| Charitable Activities Total 2020 |
Unrestricted funds 2021 £ 10,293 16,801 |
Restricted funds 2021 £ - 4,545 |
Total funds 2021 £ 10,293 21,346 |
Total funds 2020 £ 21,346 |
|---|---|---|---|---|
8. Analysis of expenditure by activities
| Charitable Activities Total 2020 |
Activities undertaken directly 2021 £ 835 1,346 |
Support costs 2021 £ 9,458 20,000 |
Total funds 2021 £ 10,293 21,346 |
Total funds 2020 £ 21,346 |
|---|---|---|---|---|
Analysis of direct costs
| Volunteer travel expenses Emergency telephone Volunteer training and support costs |
Activities 2021 £ 215 404 216 835 |
Total funds 2021 £ 215 404 216 835 |
Total funds 2020 £ 744 398 204 |
|---|---|---|---|
| 1,346 |
Page 12
ASHFORD AND TENTERDEN SAMARITANS CIO
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
8. Analysis of expenditure by activities (continued)
Analysis of support costs
| Depreciation Water, rates, light and heat Repairs and renewals Cleaning and housekeeping Equipment rental Office telephone and fax Insurance Health and safety Printing, postage and stationary Bank charges Hospitality Annual General Meeting costs New Branch Contribution Information Commissioners Office fees Independent examiner's fees |
Activities 2021 £ 3,111 3,045 480 847 - 974 720 161 175 69 - - (939) 35 780 9,458 |
Total funds 2021 £ 3,111 3,045 480 847 - 974 720 161 175 69 - - (939) 35 780 9,458 |
Total funds 2020 £ 3,270 2,559 9,991 547 210 1,411 - 217 32 60 135 185 568 35 780 |
|---|---|---|---|
| 20,000 |
Included within the above are governance costs totaling £815 (2020 - £1,568). The New Branch Contribution which normally forms part of governance costs was waived for the 2020 and 2021 year.
9. Independent examiner's remuneration
The independent examiner's remuneration amounts to an independent examiner fee of £780 (2020 - £780).
10. Trustees' remuneration and expenses
During the year, no Trustees received any remuneration or other benefits (2020 - £NIL) .
During the year ended 31 March 2021, expenses totaling £ 1,319 were reimbursed or paid directly to 2 Trustees (2020 - £1,761 to 4 Trustees) . The reimbursement of expenditure relates to various general expenses including; cleaning, training, repairs, stationary and travel. All expenditure was suffered in the course of charitable activities.
Page 13
ASHFORD AND TENTERDEN SAMARITANS CIO
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
11. Tangible fixed assets
| Cost or valuation At 1 April 2020 Additions At 31 March 2021 Depreciation At 1 April 2020 Charge for the year At 31 March 2021 Net book value At 31 March 2021 At 31 March 2020 |
Freehold property £ 104,453 - 104,453 47,505 2,089 49,594 54,859 56,948 |
Fixtures and fittings £ 1,989 - 1,989 44 133 177 1,812 1,945 |
Office equipment £ 22,544 1,431 23,975 21,569 889 22,458 1,517 975 |
Total £ 128,986 1,431 |
|---|---|---|---|---|
| 130,417 | ||||
| 69,118 3,111 |
||||
| 72,229 | ||||
| 58,188 | ||||
| 59,868 |
12. Creditors: Amounts falling due within one year
| Other creditors Accruals and deferred income 13. Financial instruments Financial assets Financial assets measured at fair value through income and expenditure |
2021 £ - 780 780 2021 £ 43,655 |
2020 £ 939 780 |
|---|---|---|
| 1,719 | ||
| 2020 £ 36,775 |
Financial assets measured at fair value through income and expenditure comprise cash in hand and at bank.
Page 14
ASHFORD AND TENTERDEN SAMARITANS CIO
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
14. Statement of funds
Statement of funds - current year
| Balance at | Balance at | ||||||
|---|---|---|---|---|---|---|---|
| Balance at 1 | Transfers | 31 | March | ||||
| April 2020 | Income | Expenditure | in/out | 2021 | |||
| £ | £ | £ | £ | £ | |||
| Unrestricted funds | |||||||
| General Funds | 90,495 | 16,432 | (10,293) | 4,263 | 100,897 | ||
| Restricted funds | |||||||
| IT Projects | 166 | - | - | - | 166 | ||
| De Haan | 4,263 | - | - | (4,263) | - | ||
| 4,429 | - | - | (4,263) | 166 | |||
| Total of funds | 94,924 | 16,432 | (10,293) | - | 101,063 | ||
| Statement of funds - prior year | |||||||
| Balance at | |||||||
| Balance at | Transfers | 31 March | |||||
| 1 April 2019 | Income | Expenditure | in/out | 2020 | |||
| £ | £ | £ | £ | £ | |||
| Unrestricted funds | |||||||
| General funds | 93,567 | 13,176 | (17,740) | 1,492 | 90,495 | ||
| Restricted funds | |||||||
| IT Projects | 166 | - | - | - | 166 | ||
| De Haan | - | 10,300 | (4,545) | (1,492) | 4,263 | ||
| 166 | 10,300 | (4,545) | (1,492) | 4,429 | |||
| Total of funds | 93,733 | 23,476 | (22,285) | - | 94,924 |
Page 15
ASHFORD AND TENTERDEN SAMARITANS CIO
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
15. Summary of funds
Summary of funds - current year
| General funds Restricted funds |
Balance at 1 April 2020 £ 90,495 4,429 94,924 |
Income £ 16,432 - 16,432 |
Expenditure £ (10,293) - (10,293) |
Transfers in/out £ 4,263 (4,263) - |
Balance at 31 March 2021 £ 100,897 166 |
|---|---|---|---|---|---|
| 101,063 |
Summary of funds - prior year
| General funds Restricted funds |
Balance at 1 April 2019 £ 93,567 166 93,733 |
Income £ 13,176 10,300 23,476 |
Expenditure £ (17,740) (4,545) (22,285) |
Transfers in/out £ 1,492 (1,492) - |
Balance at 31 March 2020 £ 90,495 4,429 |
|---|---|---|---|---|---|
| 94,924 |
Page 16
ASHFORD AND TENTERDEN SAMARITANS CIO
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
16. Analysis of net assets between funds
Analysis of net assets between funds - current year
| Unrestricted funds 2021 £ Tangible fixed assets 58,188 Current assets 43,489 Creditors due within one year (780) Total 100,897 |
Restricted funds 2021 £ - 166 - 166 |
Total funds 2021 £ 58,188 43,655 (780) 101,063 |
|---|---|---|
Analysis of net assets between funds - prior year
| Tangible fixed assets Current assets Creditors due within one year Total |
Unrestricted funds 2020 £ 59,868 32,346 (1,719) 90,495 |
Restricted funds 2020 £ - 4,429 - 4,429 |
Total funds 2020 £ 59,868 36,775 (1,719) 94,924 |
|---|---|---|---|
17. Restricted funds
The IT projects fund represents funds to enhance the IT equipment of the charity.
The De Haan fund represents funds to enhance IT equipment and/or maintenance of the branch. The brought forward balance was transferred to the general fund as the restriction for use was removed by the donor during the year.
18. Related party transactions
The charity has not entered into any related party transaction during the year, nor are there any outstanding balances owing between related parties and the charity at 31 March 2021.
Page 17