| Page | |||
|---|---|---|---|
| Report ofthe Trustees | I | to | 2 |
| Independent Examiner's Report |
|||
| Statement ofFinancial Activities | |||
| Statement ofFinancial Position | 5 | to | 6 |
| Notes to the Financial Statemeuts | 7 | to | l5 |
| Detailed Statement ofFiaaucial Activities | 16 | to | 17 |
| 2022 | 202' | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | f | |||||
| INCOME AND ENDOWMENTS FROM | ||||||
| Dcnadons and legacies |
4,415 | 79,381 | 83,796 | 61,623 | ||
| Other trading act)vines | 5426 | 1)353 | 6,679 | 4,046 | ||
| Total | 9,741 | 80,734 | 90,475 | 65,669 | ||
| EXPENDITURE ON | ||||||
| Raising funds | 1,628 | 12,829 | 14,457 | 18,865 | ||
| Charitable activities |
||||||
| Grants | 844 | |||||
| Charitable activities |
7,809 | 6$,020 | 75,829 | 20,159 | ||
| Other | 2.722 | 1,324 | 4,046 | 7,802 | ||
| Total | 12,159 | 82,173 | 94332 | 47,670 | ||
| NET INCOME/(EXPENDITURE) | (2318) | (1,439) | (3,857) | 17,999 | ||
| Transfers between funds | (626) | |||||
| Net movement in funds |
(1,792) | (2,065) | (3)857) | 17,999 | ||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought forward | 8,568 | 1$,630 | 27,198 | 9,199 | ||
| TOTAL FUNDS CARRIED FORWARD | 6,776 | 16,565 | 23341 | 27,198 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | ||||||
| FIXEDASSETS | ||||||
| Tangible assets | 12 | 4,020 | 4,714 | 5,025 | ||
| CURRENTASSETS | ||||||
| Debtors | 13 | 1,000 | 1,000 | 1,000 | ||
| Cash at bank | 2,716 | 16,105 | 18,821 | 22,133 | ||
| 3,716 | 16,105 | 19,821 | 23,133 | |||
| CREDITORS | ||||||
| Amounts falling |
due within one year | 14 | (960) | (234) | (1,194) | (960) |
| NET CURRENT ASSETS | 2,756 | 15,871 | ]8,627 | 22,173 | ||
| TOTAL ASSETSLESSCURRENT | ||||||
| LIABILITIES | 6,776 | 16i565 | 23,341 | 27,198 | ||
| NET ASSETS | 6,776 | 16,565 | 23,341 | 27,198 | ||
| FUNDS | 15 | |||||
| Unrestricted funds |
6,776 | 8,568 | ||||
| Restricted funds | 16~5 | 18,630 | ||||
| TOTAL FUNDS | 23,341 | 27,198 |
| 2. | DONATIONS | DONATIONS | AND LEGACIES | AND LEGACIES | |||
|---|---|---|---|---|---|---|---|
| 2022 | 202l | ||||||
| Donations | 83,796 | 61,623 | |||||
| 3. | OTHER TRADING ACTIVITIES | ||||||
| 2022 | 2021 | ||||||
| 8 | |||||||
| Fundraising | events | 6,584 | 1,802 | ||||
| Other receipts | 95 | 2,244 | |||||
| 6,679 | |||||||
| 4, | RAISING | FUNDS | |||||
| Raising donations | and legacies | ||||||
| 2022 | 2021 | ||||||
| 8 | |||||||
| Sundries | 770 | 1,820 | |||||
| Room hire | 2,000 | 5,000 | |||||
| Project management | costs | 11,687 | 12,045 | ||||
| 14,457 | 18,865 | ||||||
| 5. | CHARITABLE ACTIVITIES COSTS | ||||||
| Support | |||||||
| Direct | costs (see | ||||||
| Costs | note 7) | Totals | |||||
| 8 | |||||||
| Charitable | activities | 26,851 | 48,978 | 75,829 |
| 10. | STAFFCOSTS | ||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| 6 | |||||||
| Wages and saianes | 43,542 | ||||||
| Other pension costs | 2,568 | ||||||
| 46,110 | |||||||
| The average monthly | number ofemployees | during | the year was as follows: | ||||
| 2022 | 2021 | ||||||
| Staff | 2 | ||||||
| No employees received emoluments |
in excess off60,000. | ||||||
| 11. | COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES | ||||||
| Unrestricted | Restricted | Total | |||||
| fund f, |
fundI | funds f. |
|||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
38,963 | 22,660 | 61,623 | ||||
| Other trading activities | 3.790 | 256 | 4,046 | ||||
| Total | 42,753 | 22,916 | 65,669 | ||||
| EXPKNDITUREON | |||||||
| Raising funds | 968 | 17,897 | 18,865 | ||||
| Charitable activities |
|||||||
| Grants | 844 | ||||||
| Charitable acdvities |
8,876 | 11,283 | 20,159 | ||||
| 7,802 | 7,802 | ||||||
| Total | 18,490 | 29,180 | 47,670 | ||||
| NET INCOME/(EXPENDITURE) | 24363 | (6,264) | 17,999 | ||||
| Transfers between funds | (15,930) | 15,930 | |||||
| Net movement ia funds | 8,333 | 9,666 | 17,999 |
| 11. | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES -continued | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES -continued | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES -continued | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES -continued | |
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| fund | fund | fundsf | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought | forward | 235 | 8,964 | 9,199 | |
| TOTAL FUNDS CARRIED FORWARD | 8,568 | 18,630 | 27,198 | ||
| 12. | TANGIBLE FIXED | ASSETS | |||
| Fixtures | |||||
| and | Computer | ||||
| fittings | equipment f |
Totals | |||
| COST | |||||
| At 1 March 2021 |
6,282 | 6282 | |||
| Additions | 867 | 867 | |||
| At 28 February 2022 | 6,282 | 867 | 7,149 | ||
| DEPRECIATION | |||||
| At 1 March 2021 |
1,257 | 1357 | |||
| Charge for year | 1,005 | 173 | Ii178 | ||
| At 28 February 2022 | 2,262 | 173 | 2,435 | ||
| NET BOOK VALUE | |||||
| At 28 February 2022 | 4,020 | 694 | 4,714 | ||
| At 28 February 2021 | 5,025 | 5,025 |
| 13. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | |||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| 6 | ||||||
| Rent deposit account | 1,000 | 1,000 | ||||
| 14. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | |||||
| 2022 | 2021 | |||||
| 6 | ||||||
| Other creditors | 234 | |||||
| Accruals and deferred income | 960 | 960 | ||||
| 1,194 | 960 | |||||
| 15, | MOVEMENT IN FUNDS | |||||
| Net | Transfers | |||||
| movement | between | At. | ||||
| At 1.3.21 | in funds | funds | 28.2.22 | |||
| Unrestricted | funds | |||||
| General fund | 8,568 | (2318) | 626 | 6,776 | ||
| Restricted funds | ||||||
| Project fund | 1S,630 | (Irt39) | (626) | 16,565 | ||
| TOTAL FUNDS | 27,198 | (3,857) | 23/41 | |||
| Net movement | in funds, included | in the above are as follows: | ||||
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| Unrestricted | funds | |||||
| General fund | 9,741 | (12,159) | (2,418) | |||
| Restricted funds | ||||||
| Project fund | 80,734 | (82,173) | (1,439) | |||
| TOTAL FUNDS | 90)475 | (94332) | (3,857) |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At 1.3.20 | in funds | funds | 28.2.21 | ||
| f | |||||
| Unrestricted | funds | ||||
| General fund | 235 | 24,263 | (15,930) | 8,568 | |
| Restricted funds | |||||
| Project fund | 8,964 | (6,264) | 15,930 | 18,630 | |
| TOTAL FUNDS | 9,199 | 17,999 | 27,198 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources f |
expended | in funds | ||
| Unrestricted | funds | |||
| General fund | 42,753 | (18,490) | 24,263 | |
| Restricted funds | ||||
| Project fund | 22,916 | (29,180) | (6,264) | |
| TOTAI, FUNDS | 65,669 | (47,670) | 17,999 |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At 1.3.20 | in funds | funds | 28.2.22 | ||
| f. | |||||
| Unrestricted | funds | ||||
| General fund | 235 | 21,845 | (15,304) | 6,776 | |
| Restricted funds | |||||
| Project fund | 8,964 | (7,703) | 15,304 | 16,565 | |
| TOTAL FUNDS | 9,199 | 14,142 | 23,341 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | tn funds | ||
| f | f | f | ||
| Unrestricted | funds | |||
| General fund | 52,494 | (30,649) | 21,845 | |
| Restricted funds | ||||
| Project fund | 103,650 | (111,353) | (7,703) | |
| TOTALFUNDS | 156,144 | (142,002) | 14,142 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| INCOME AND | ENDOWMENTS | ||||
| Donations and |
legatdes | ||||
| Donations | 83,796 | 61,623 | |||
| Other trading | activities | ||||
| Fundraising events |
6,584 | 1,802 | |||
| Other receipts | 95 | 2,244 | |||
| 6,679 | 4,046 | ||||
| Total incoming | resources | 90,475 | 65,669 | ||
| EXPENDITURE | |||||
| Raising donations | and legacies | ||||
| Sundries | 770 | 1,820 | |||
| Room hire | 2,000 | 5,000 | |||
| Project management | costs | 11,687 | 12,045 | ||
| 14,457 | 18,865 | ||||
| Charitable activities |
|||||
| Charitable activities |
26,851 | l6,977 | |||
| Project management | fees | 605 | |||
| Grants | 844 | ||||
| 26,851 | I8,426 | ||||
| Support costs | |||||
| Management | |||||
| Wages | 43,542 | ||||
| Pensions | 2~8 | ||||
| Insurance | 2,058 | 1,377 | |||
| Postage snd stationery | 63 | 440 | |||
| Advertising | 810 | 1,200 | |||
| Suudries | 855 | 543 | |||
| Carried forward | 49,896 | 3,560 |
| 2022 | 2021 | |
|---|---|---|
| Management | ||
| Brought forward | 49,896 | 3,560 |
| Repairs and renewals | 990 | 4,552 |
| Fixtures and fittings | 1,005 | 1,257 |
| Computer equipment |
173 | |
| 52,064 | 9,369 | |
| Governance costs |
||
| Accountancy fees |
1,010 | |
| Total resources expended | 94332 | 47,670 |
| Net (expenditure)/income | (3,857) | 17,999 |