| Restated | |||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| funds | funds | 2021 | 2020 | ||||
| E | E | ||||||
| Income from | |||||||
| Donated services | 13,200 | 13,200 | 8,800 | ||||
| Charitable activities |
3 | 129,216 | 129,216 | 135,762 | |||
| Other income | 4 | 93,242 | 93,242 | 40,232 | |||
| Total income | 235,658 | 235,658 | 184,794 | ||||
| ~Edit | |||||||
| Charitable activities |
202,683 | 2D2,683 | 209,D08 | ||||
| Raising funds | 1,808 | 1,808 | 756 | ||||
| Total resources expended | 204,491 | 204,491 | 209,764 | ||||
| Net Income/(expenditure) | forthe period | 31,167 | 31,167 | (24,970) | |||
| a)et movements | ln funds | 31,167 | 31,167 | (24j970) | |||
| Fund balances at | 31March | 2020 | (56,543) | (56,543) | (31,573) | ||
| Fund balances at | 31March | 2021 | (25,376) | (25,376) | (56543) |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Notes | 6 | g | 6 | g | ||
| Fixed assets | ||||||
| Intangible assets | 5,495 | 9,615 | ||||
| Tangible assets | 10 | 524 | ||||
| 6,019 | 11,479 | |||||
| Current assets | ||||||
| Debtors | 11 | 6,373 | 11,060 | |||
| Cash at bank and in | hand | 20,796 | 230 | |||
| 27,169 | 11,290 | |||||
| Creditors: amounts | falling due | |||||
| witfdn one year | 12 | ~(58,564 | (79,312) | |||
| Net Liabilities | lI31,395) | (68,022) | ||||
| Total assets less current liabgltles | (25,376) | 56,543) | ||||
| Income funds | ||||||
| Restri*ed funds | ||||||
| Unrestricted funds |
25,376 | $556,543 | ||||
| (25,376) | (56,543) |
| 4 | Otherlncome | 2021 | 2020 | ||
|---|---|---|---|---|---|
| 6 | E | ||||
| Grant receivable | 9~3242 | 40232 | |||
| 5 | Expenditure on raising |
funds | 2021 | 2020 | |
| 6 | E | ||||
| Publicity | 1808 | 756 | |||
| Restated | |||||
| 6 | Expenditure on Charitable |
activities | 2021 | 2020 | |
| Publishing and editorial |
costs | 146,631 | 153,990 | ||
| Magazine distribution | costs | 22,444 | 18,629 | ||
| Rent | 16,211 | 19,198 | |||
| Repairs and maintenance | 8 | ||||
| Bank and credit card charges | 1,256 | 1,437 | |||
| Book - keeping | 5,390 | 4,648 | |||
| Telephone and internet |
1,110 | 1,012 | |||
| Insurance | 587 | 584 | |||
| Digital plafform charges | 691 | 775 | |||
| Computer supplies, software and stationery |
6&0 | 1,075 | |||
| Goodwill amortisation | 4,120 | 4,120 | |||
| Depreciation on fixtures, fittings and equipment |
1,340 | 1,310 | |||
| Governance costs (see |
Note 8) | 1,950 | 1,775 | ||
| Equipment rental |
273 | 136 | |||
| Travel and Subsistence | 311 | ||||
| 202,683 | 209,008 | ||||
| Analysis by fund | |||||
| Unrestricted funds |
202,683 | 209,008 | |||
| Restricted funds | |||||
| 202,683 | 209,008 |
| 7 | Trustees | |||||
|---|---|---|---|---|---|---|
| None ofthe | trustees (ar any persons connected | with them) received | any remuneration | or | ||
| benefits from | the charity | during the year. No expenses were reimbursed | tothe trustees. | |||
| 8 | Governance | costs | 2021 | 2020 | ||
| E | E | |||||
| Independent | examiner's remuneration |
1,950 | 1,775 | |||
| 1,950 | 1,775 | |||||
| 9 | Intangible flxed assets | Goodwill | Total | |||
| Cost | 6 | 6 | ||||
| At 1April2020 | 20,601 | 20,601 | ||||
| Additions | ||||||
| At 31March | 2021 | 20,601 | 20,601 | |||
| Amortisatlon | ||||||
| At 1April 2020 | 10,986 | 6,866 | ||||
| Amortisatian | charged | in the year | 4,120 | 4,120 | ||
| At 31March | 2021 | 15,106 | 10,986 | |||
| Carrying amount | ||||||
| At31March | 2021 | 5,495 | 9,615 | |||
| At 31March | 2020 | 9,615 | 13,735 | |||
| Rxtures | ||||||
| fittings 8L |
||||||
| 10 | Tangible flxed assets | Equipment | Total | |||
| E | E | |||||
| At1April 2020 | 5,358 | 5,358 | ||||
| Additions | ||||||
| At 31March | 2021 | 5,358 | 5,358 | |||
| Depreciation | and impairment | |||||
| At 1April 2020 | 3,494 | 3,494 | ||||
| Depreciation | charged | in the year | 1,340 | 1,340 | ||
| At31March | 2021 | 4,834 | 4,834 | |||
| Carrying amount | ||||||
| At March 2021 | 524 | 524 | ||||
| At March 2020 | 1,864 | 1,864 |
| 11 | Debtors Amounts falling due within one year. |
2021f | 2020f | |
|---|---|---|---|---|
| Other debtors | 2,475 | 5,290 | ||
| Prepayment and accrued income |
3,898 | 5,770 | ||
| 6,373 | 11,060 | |||
| Creditors: amount falling due within | one | |||
| 12 | year | 2021 | 2020 f |
|
| Other creditors | 15,246 | 25,166 | ||
| Deferred income and accruals | 43,318 | 54,146 | ||
| 58,564 | 79,312 | |||
| Deferred Income includes subscription | and advertising | income received in | ||
| advance off39,050(2020:f40,775)and f1,658(2020:f11,071)respectively. |
| Unrestricted | Unrestricted | Restricted | |||
|---|---|---|---|---|---|
| Analysis | ofnet assets between funds | funds f |
fundsf | Total f |
|
| Fund balances at 31March 2021are | represented | by: | |||
| Intangible | assets | 5,495 | 5,495 | ||
| Tangible | assets | 524 | 524 | ||
| Current assets (liabilities) | (31,395) | (31,395) | |||
| (25,376) | (25,376) | ||||
| Fund balances at31March 2020are | represented | by: | |||
| Intangible | assets | 9,615 | 9,615 | ||
| Tangible | assets | 1,864 | 1,864 | ||
| Current assets (liabilities) | (68,022) | (68,022) | |||
| (56,543) | (56,543) |