| Page | |||||
|---|---|---|---|---|---|
| Report ofthe Trustees | I | to | 4 | ||
| Independent Examiner's |
Report | ||||
| Statement ofFinancial | Activities | ||||
| Balance Sheet | 7 | to | 8 | ||
| Notes to the Financial | Statements | 9 | to | l5 | |
| Detailed Statement of |
Financial Activities |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| fund | funds | funds | funds | ||||
| Notes | |||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
74,055 | 74,055 | 43,494 | ||||
| Other trading activities |
1,543 | 834 | 2,377 | 1,406 | |||
| Total | 1,543 | 74,889 | 76,432 | 44,900 | |||
| EXPENDITURE ON | |||||||
| Raising funds | 490 | 259 | 749 | 1,722 | |||
| Charitable activities |
|||||||
| West Carr Fun Day | |||||||
| Otllel' | 6,235 | 40,305 | 46,540 | 49,022 | |||
| Total | 6,725 | 40,564 | 47,289 | 50,744 | |||
| NET INCOME/(EXPENDITURE) | (5,182) | 34,325 | 29,143 | (5,844) | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 52,434 | 52,434 | 58,278 | |||
| TOTAL FUNDS CARRIED FORWARD | 47,252 | 34,325 | 81,577 | 52 434 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets | 668 | 216 | |||
| CURRENT ASSETS | |||||
| Stocks | 1,738 | 1,738 | 1,717 | ||
| Debtors | 2,46? | ||||
| Prepayments and accrued income |
646 | 646 | 646 | ||
| Cash at bank and in hand | 48,154 | 38,641 | 86,795 | 56,001 | |
| 50,538 | 38,641 | 89,179 | 60,831 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
(3,286) | (4,984) | (&,270) | (8,613) | |
| NET CURRENT ASSETS | 33,657 | 80,909 | 52,218 | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 47,252 | 34,325 | 81,577 | 52434 | |
| NET ASSETS | 47,252 | 34,325 | 81,577 | 52,434 | |
| FUNDS | |||||
| Unrestricted funds |
47,252 | 52,434 | |||
| Restricted funds |
34,325 | ||||
| TOTAL FUNDS | 81,577 | 52,434 |
| 2. | OTHER TRADING ACTIVITIES | ||
|---|---|---|---|
| 2020 | 2019 | ||
| Shop income | 2,377 | 1,406 | |
| 3. | NET INCOME/(EXPENDITURE) | ||
| Net income/{expenditure) is stated after charging/(crediting): |
|||
| 2020 | 2019 | ||
| Depreciation - owned assets |
545 | 217 | |
| Other operating leases |
3,540 | 3,519 |
| The averag | e monthly number ofemp |
loyees during the year was as f |
ollows: | ||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| Support | 3 | 3 | |||
| No employees received emoluments |
in excess off60,000. | ||||
| Total staff | costs came to X36,868.00 | in the year. | |||
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL | ACTIVITIES | ||||
| Unrestricted | Restricted | Total | |||
| fund | funds | funds | |||
| INCOME | AND ENDOWMENTS | FROM | |||
| Donations | and legacies | 42,165 | 1,329 | 43,494 | |
| Other trading activities | 1,406 | 1,406 | |||
| Total | 43,571 | 1,329 | 44,900 | ||
| EXPENDITURE ON | |||||
| Raising funds | 1,722 | 1,722 | |||
| Charitable | activities | ||||
| West Carr | Fun Day |
| COMPARATIVES | FORTHE STATEMENT OF FINANCIAL ACTIVITIES - continued | FORTHE STATEMENT OF FINANCIAL ACTIVITIES - continued | FORTHE STATEMENT OF FINANCIAL ACTIVITIES - continued | ||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| fund | fuIlds | funds | |||
| Other | 46,988 | 2,034 | 49,022 | ||
| Total | 48,710 | 2,034 | 50,744 | ||
| NET INCOME/(EXPENDITURE) | (5,139) | (705) | (5,844) | ||
| Transl'ers between funds |
(705) | 705 | |||
| Net movement in funds |
(5,844) | (5,844) | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought | forward | 58,278 | 58,278 | ||
| TOTAL FUNDS CARRIED FORWARD | 52,434 | 52,434 | |||
| 7. | TANGIBLE FIXED | ASSETS | |||
| Computer | |||||
| equipment | |||||
| COST | |||||
| At 1 January 2020 | 1,768 | ||||
| Additions | 997 | ||||
| At 31 December 2020 | 2,765 | ||||
| DEPRECIATION | |||||
| At 1 January 2020 | 1,552 | ||||
| Charge for year | 545 | ||||
| At 31 December 2020 | 2,097 | ||||
| NET BOOK VALUE | |||||
| At 31 December 2020 | 668 | ||||
| At 31December 2019 | 216 |
| 8. | STOCKS | ||||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| Finished goods | 1,738 | 1,717 | |||
| 9. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||
| 2020 | 2019 | ||||
| f. | |||||
| Trade debtors | 2,467 | ||||
| 10. | CREDITORS: | AMOUNTS FALLING DUE WITHIN ONE YEAR | |||
| 2020 | 2019 | ||||
| E | |||||
| Trade creditors | 2 I |
||||
| Other creditors | 724 | 105 | |||
| Accruals and deferred income |
4,984 | 6,273 | |||
| Accrued expenses | 2,562 | 2,212 | |||
| 8,270 | 8,613 | ||||
| 11 | MOVEMENT | IN FUNDS | |||
| Net | |||||
| movement | At | ||||
| At 1.1.20 | in funds | 31.12.20 | |||
| Unrestricted funds |
|||||
| General fund |
52,434 | (5,182) | 47,252 | ||
| Restricted funds |
|||||
| Big Lottery Fund | 2,520 | 2,520 | |||
| West Carr | 598 | 598 | |||
| Hull Community | Safety Partners | 31,207 | 31,207 | ||
| 34,325 | 34,325 | ||||
| TOTAL FUNDS | 52,434 | 29,143 | 81,577 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| Unrestricted funds |
||||
| General fund |
1,543 | (6,725) | (5,182) | |
| Restricted funds |
||||
| Big Lottery Fund | 24,333 | (21,813) | 2 520 | |
| West Carr | 834 | (236) | 598 | |
| Hull Community | Safety Partnei | 49,722 | (18,515) | 31,207 |
| 74,889 | (40,564) | 34,325 | ||
| TOTAL FUNDS | 76,432 | (47,289) | 29,143 |
| Net | Transfers | |||||||
|---|---|---|---|---|---|---|---|---|
| movement | between | At | ||||||
| At 1.1.19 | in funds | funds | 31.12.19 | |||||
| f, | ||||||||
| Unrestricted | funds | |||||||
| General | fund | 58,278 | (5,139) | (705) | 52,434 | |||
| Restricted funds |
||||||||
| Awards | Evening | (705) | 705 | |||||
| TOTAL FUNDS | 58,278 | (5,844) | 52,434 | |||||
| Comparative | net movement | in fi | :luded | in the above are as follows: | ||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| Unrestricted | funds | |||||||
| General | fund | 43,571 | (48,710) | (5,139) | ||||
| Restricted funds |
||||||||
| Awards | Evening | 1,329 | (2,034) | (705) | ||||
| TOTAL | FUNDS | 44,900 | (50,744) | (5,844) |
| Net | Transfers | |||||
|---|---|---|---|---|---|---|
| movement | between | At | ||||
| in funds | funds | 31.]2.20 | ||||
| Unrestricted | funds | |||||
| General fund |
58,278 | (10,321) | (705) | 47,252 | ||
| Restricted | funds | |||||
| Big Lottery | Fund | 2,520 | 2,520 | |||
| Awards Evening |
(705) | 705 | ||||
| West Carr | 598 | 598 | ||||
| Hull Community | Safety Partners | 31,207 | 31,207 | |||
| 33,620 | 705 | 34,325 | ||||
| TOTAL FUNDS | 58,278 | 23,299 | 81,577 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| Unrestricted | funds | ||||
| General fund |
45,114 | (55,435) | (10,321) | ||
| Restricted | funds | ||||
| Big Lottery | Fund | 24,333 | (21,813) | 2,520 | |
| Awards Evening |
1,329 | (2,034) | (705) | ||
| West Carr | 834 | (236) | 598 | ||
| Hull Community | Safety Partners | 49,722 | (18,515) | 31,207 | |
| 76,218 | (42,598) | 33,620 | |||
| TOTAL FUNDS | 121,332 | (98,033) | 23,299 |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| INCOME AND | ENDOWMENTS | |||||
| Donations and |
legacies | |||||
| Donations | 1,103 | |||||
| Grants | 74,055 | 42,391 | ||||
| 74,055 | 43,494 | |||||
| Other trading | activities | |||||
| Shop income | 2,377 | 1,406 | ||||
| Total incoming | resources | 76,432 | 44,900 | |||
| EXPENDITURE | ||||||
| Other trading | activities | |||||
| Purchases | 749 | 1,722 | ||||
| Charitable activities |
||||||
| Project expenses | 2,467 | |||||
| Support costs | ||||||
| Management | ||||||
| V/ages | 36,868 | 36,641 | ||||
| Pensions | 546 | 502 | ||||
| Other operating | leases | 3,540 | 3,519 | |||
| Awards evening | 1,241 | 1,832 | ||||
| Insurance | 646 | 616 | ||||
| Travelling | 180 | 444 | ||||
| Telephone | 781 | 875 | ||||
| Postage and stationery | 281 | 194 | ||||
| Adveicising | 95 | 228 | ||||
| Sundries | 825 | 955 | ||||
| 45,003 | 45,806 | |||||
| Finance | ||||||
| Bank charges | 42 | 67 | ||||
| Depreciation | ||||||
| Depreciation | oftangible | fixed assets | 545 | 217 | ||
| Governance | costs | |||||
| Accountancy | and legal fees | 950 | 465 | |||
| Total resources | expended | 47,289 | 50,744 | |||
| Net income/{expenditure) | 29,143 | (5,844) |