| FOR | THK | YEAR | E | NDED | 31MA | RCH 20 | 21 |
|---|---|---|---|---|---|---|---|
| 31/3/21 | 31/3/20 | ||||||
| Unrestricted | Restricted | Total funds | Total funds | ||||
| funds | fund | ||||||
| Not | |||||||
| es | |||||||
| INCOMING RESOURCES | |||||||
| Incoming resources | from generated | funds | |||||
| Voluntary income |
36,375 | 36,375 | 9,801 | ||||
| Incoming resources |
from charitable | activities | |||||
| Funeral Services |
~6469 | ~6469 | ~3580 | ||||
| Total incoming resources |
42,844 | 42,844 | 13,381 | ||||
| RESOURCES EXPENDED | |||||||
| Charitable activities |
|||||||
| Funeral Services | 4,262 | 4,262 | 3,408 | ||||
| Governance costs |
3,882 | 3,882 | 3,009 | ||||
| Other resources expended | 17,843 | ~17843 | 8,550 | ||||
| Total resources expended | 25,987 | 25,987 | 14,967 | ||||
| NET INCOMING/(OUTGOING) | |||||||
| RESOURCES | 16,857 | 16,857 | (1,586) | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 26,093 | 26,093 | 27,679 | |||
| TOTAL FUNDS CARRIED FORWARD | 42,950 | 42,950 | 26,093 |
| 31/3/21 | 31/3/20 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total funds | Total funds | ||
| funds | fund | ||||
| Not | |||||
| es | |||||
| CURRENT ASSETS | |||||
| Debtors | 1,333 | 1,333 | 1,333 | ||
| Cash at bank and in hand | 42,617 | ~42 617 | 24,760 | ||
| 43,950 | 43,950 | 26,093 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
(1,000) | (1,000) | |||
| NET CURRENT ASSETS | 42,950 | 42,950 | 26,093 | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 42,950 | 42,950 | 26,093 | ||
| NET ASSETS | ~42 950 | ~42 950 | 26 093 | ||
| FUNDS | |||||
| Unrestricted funds |
42,950 | 26,093 | |||
| TOTAL FUNDS | ~42 950 | 26 093 |
| Net | |||||
|---|---|---|---|---|---|
| At 1/4/20 | movement in |
At 31/3/21 | |||
| funds | |||||
| Unrestricted funds |
|||||
| General Donation | 26,093 | 14,650 | 40,743 | ||
| Funeral Services | ~2207 | ~2207 | |||
| 26,093 | 16,857 | 42,950 | |||
| TOTAL FUNDS | ~26 093 | ~16 857 | ~42 950 | ||
| Net movement in funds, included |
in the above are as follows: | ||||
| Incoming | Resources | Movement in |
|||
| resources | expended | funds | |||
| Unrestricted funds |
|||||
| General Donation | 36,375 | (21,725) | 14,650 | ||
| Funeral Services | ~6469 | ~4262) | ~2207 | ||
| 42,844 | (25,987) | 16,857 | |||
| TOTAL FUNDS | ~42 844 | ~25 987) | ~16 857 | ||
| Comparatives for movement |
in | funds | |||
| Net | |||||
| At 1/4/19 | movement in |
At 31/3/20 | |||
| funds | |||||
| Unrestricted Funds |
|||||
| General Donation | 27,679 | (1,758) | 25,921 | ||
| Funeral Services | 172 | 172 | |||
| 27,679 | (1,586) | 26,093 | |||
| TOTAL FUNDS | ~27 679 | ~1586) | ~26 093 |
| Incoming | Resources | Movement in |
|
|---|---|---|---|
| resources | expended | funds | |
| Unrestricted funds |
|||
| General Donation | 9,801 | (11,559) | (1,758) |
| Funeral Services | ~3580 | ~3408) | 172 |
| 13,381 | (14,967) | (1,586) | |
| TOTAL FUNDS | 13,381 | (14,967) | ~1,586) |
| Net | |||
|---|---|---|---|
| At 1/4/19 | movement in |
At 31/3/21 | |
| funds | |||
| Unrestricted funds |
|||
| General Donation | 27,679 | 12,892 | 40,571 |
| Funeral Services | ~2379 | ~2379 | |
| TOTAL FUNDS | 27,679 | ~15 271 | ~42 950 |
| Incoming | Resources | Movement in |
|
|---|---|---|---|
| resources | expended | funds | |
| Unrestricted funds |
|||
| General Donation | 46,176 | (33,284) | 12,892 |
| Funeral Services | 10,049 | (7,670) | 2,379 |
| ~56 225 | ~40 954) | ~15 271 | |
| TOTAL FUNDS | 56,225 | ~40,954) | 15,271 |
| 31/3/21 | 31/3/20 | |||
|---|---|---|---|---|
| INCOMING RESOURCES | ||||
| Voluntary income |
||||
| Donations | 19,153 | 9,801 | ||
| Government Grants |
~17 222 | |||
| 36,375 | 9,801 | |||
| Incoming resources from charitable | activities | |||
| Charitable Income- Funeral Services |
~6469 | 3,580 | ||
| Total incoming resources |
42,844 | 13,381 | ||
| RESOURCES EXPENDED | ||||
| Charitable activities |
||||
| Grants to institutions- | Funeral Services | 4,262 | 3,408 | |
| Governance costs |
||||
| Accountancy | 1,000 | |||
| Legal fees | ~2882 | 3,009 | ||
| 3,882 | 3,009 | |||
| Other resources expended | ||||
| Other operating leases |
16,000 | 8,540 | ||
| Support costs | ||||
| Management | ||||
| Insurance | 1,463 | |||
| Light and heat | 380 | |||
| Finance | 1,843 | |||
| Bank charges | 10 | |||
| Total resources expended | 25,987 | 14,967 | ||
| Net income/(expenditure) | ~16857 |