| Reference and Administrative Details |
Reference and Administrative Details |
|
|---|---|---|
| 2 to 7 | ||
| Trustees' Report | ||
| Statement of Trustees' Responsibilities | ||
| Independent Examiner's |
Report | |
| Statement of Financial | Activities | 10 |
| Balance Sheet | ||
| Notes to the Financial | Statements | 12to 18 |
| Trustees | KL O'Hara | |||
|---|---|---|---|---|
| SA Britton | ||||
| M EWynter | ||||
| Mr A Lott | ||||
| Ms LJMarshall | ||||
| Charity Registration | Number | 1174832 | ||
| Principal Oince | Metford Units 5&7 | |||
| Evegate Business Park | ||||
| Station Road | ||||
| Ashford | ||||
| Kent | ||||
| TN25 6SX | ||||
| Independent | Examiner | Beresfords | ||
| Chartered Certified Accountants |
||||
| 1-2 Rhodium | Point | |||
| Spindle Close | ||||
| Hawkinge | ||||
| Fotkestone | ||||
| Kent | ||||
| CT187TQ |
| Statement o | fFinancial | Activities for | the Year Ended | 31March 202 | |
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| funds | funds | 2022 | |||
| Note | 8 | ||||
| Income and Endowments Donations and legacies Investment income Other income |
from: | 9,486 5 499 |
340,377 | 349,863 5 499 |
|
| Total income | 9,990 | 340,377 | 350,367 | ||
| Expenditure on: Charitable activities Other expenditure |
(2,163) (967) |
(291,222) | (293,385) (967) |
||
| Total expenditure | (3,130) | (291,222) | (294,352) | ||
| Net income | 6,860 | 49,155 | 56,015 | ||
| Net movement in funds |
6,860 | 49,155 | 56,015 | ||
| Reconciliation offunds |
|||||
| Total funds brought forward |
21,308 | 179,187 | 200,495 | ||
| Total funds carried forward | 14 | 28,168 Unrestricted |
228,342 Restricted |
256,510 Total |
|
| funds | funds | 2021 | |||
| Note | K | ||||
| Income and Endowments Donations and legacies |
from: | 4,787 | 143,143 | 147,930 | |
| Investment income Other income |
1 102 |
I 102 |
|||
| Total income | 4,890 | 143,143 | 148,033 | ||
| Expenditure on: Charitable activities Other expenditure |
(3,984) (498) |
(132,635) | (136,619) (498) |
||
| Total expenditure | (4,4823 | ~(132,635 | (137,117) | ||
| Net income | 408 | 10,508 | 10,916 | ||
| Net movement in funds |
408 | 10,508 | 10,916 | ||
| Reconciliation offunds |
|||||
| Total funds brought forward |
20,901 | 168,679 | 189,580 | ||
| Total funds canied forward | 21,309 | 179,187 | 200,496 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Note | |||||
| Fixed assets | |||||
| Tangible assets | 15,246 | 8,919 | |||
| Current assets |
|||||
| Debtors Cash at bank and in hand |
12 | 10,021 232,760 |
1,806 190,491 |
||
| Creditors: Amounts | falling due within | one year | 13 | 242,781 ~l,(17i |
192,297 (720) |
| Net current assets | 241,264 | 191,577 | |||
| Net assets | 256,510 | 200,496 | |||
| Funds ofthe charity: | |||||
| Restricted income funds |
|||||
| Restricted funds |
228,342 | 179,187 | |||
| Unrestricted income |
funds | ||||
| Unrestricted funds |
28,168 | 21,309 | |||
| Total funds | 14 | 256,510 | 200,496 |
| 2 | Income | from | do | nations and legaci |
es | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | ||||||||||
| funds | Restricted | Total | Total | |||||||
| IOctober 2020 | ||||||||||
| to31March | ||||||||||
| General | funds | 31March | 2022 | 2021 | ||||||
| g | ||||||||||
| Donations | and legacies; | |||||||||
| Donations received |
9,486 | 9,486 | 4,787 | |||||||
| Grants, including capital grants; Grants, including capital grants |
340,377 | 340,377 | 143,143 | |||||||
| 8486 | 340,377 | 349,863 | 147,930 | |||||||
| 3 | Investment | income | ||||||||
| Unrestricted | ||||||||||
| funds | Total | Total | ||||||||
| General | 2022 | 2021 | ||||||||
| Interest receivable | and similar income; | |||||||||
| Interest | receivable | on bank deposits |
| Unrestricted | Unrestricted | |||||||
|---|---|---|---|---|---|---|---|---|
| funds | Restricted | Total | Total | |||||
| I October | 2020 | |||||||
| to31March | ||||||||
| General | funds | 31March 2022 | 2021 | |||||
| Note | ||||||||
| Depreciation, | ||||||||
| amoitisation | and | |||||||
| other similar Staff costs |
costs | 817 | 1,101 240,835 |
1,918 240,835 |
1,047 108,483 |
|||
| Governance | costs | 504 | 504 | 720 | ||||
| Other expenditure | ||||||||
| on main charitable | ||||||||
| activity | 842 | 49,286 | 50,128 | 26,369 | ||||
| 2, | 163 | 291,222 | 293,385 | 136,619 |
| Unrestricted | ||||||||
|---|---|---|---|---|---|---|---|---|
| funds | Total | Total | ||||||
| General | 2022 | 2021 | ||||||
| Note | ||||||||
| Legal | and professional | fees | 906 | 906 | 498 | |||
| Other | resources expended | 61 | 61 | |||||
| 967 | 967 | 498 |
| Unrestricted | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| funds | Total | Total | |||||||
| General | 2022 | 2021 | |||||||
| Independent | examiner | fees | |||||||
| Examination | ofthe | financial | statements | 504 | 504 | 720 | |||
| 504 | 504 | 720 |
| Net incoming |
resou | rces for the year include: | ||
|---|---|---|---|---|
| 2022 | 2021 | |||
| g | ||||
| Depreciation offixed assets | 1,918 | 1,047 | ||
| 8 Staff costs |
||||
| The aggregate | payroll costs were as follows: | |||
| 2022 | 2021 | |||
| g | ||||
| Staffcosts during | the year were: | |||
| Wages and salaries | 216,064 | 92,602 | ||
| Social security | costs | 13,568 | 6,731 | |
| Pension costs | 2,892 | 1,400 | ||
| Other staff costs | 8,311 | 7,750 | ||
| 240,835 | 108,483 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| K | ||||||
| Examination | ofthe | financial | statements | 720 |
| 11 Tangible fixed |
ass | ets | |||||
|---|---|---|---|---|---|---|---|
| Furniture | and | Computer | |||||
| fixtures | equipment | Total | |||||
| s | |||||||
| Cost | |||||||
| At 1 April 2021 |
1,900 | 10,311 | 12,211 | ||||
| Additions | 8,245 | 8,245 | |||||
| At 31 March 2022 | 1,900 | 18,556 | 20,456 | ||||
| Depreciation | |||||||
| At 1 April 2021 |
16 | 3,276 | 3,292 | ||||
| Charge for the year | 190 | 1,728 | 1,918 | ||||
| At 31 March 2022 | 206 | 5,004 | 5,210 | ||||
| hlet book value | |||||||
| At 31 March 2022 | 1,694 | 13,552 | 15,246 | ||||
| At 31 March 2021 | 1,884 | 7,035 | 8,919 | ||||
| 12 Debtors | |||||||
| 2022 | 2021 | ||||||
| Trade debtors | 51 | ||||||
| Prepayments | 10,021 | 1,755 | |||||
| 10,021 | 1,806 | ||||||
| 13 Creditors: amounts | falling due within one year | ||||||
| 31 | March 2022 | 31 | March 2021 | ||||
| Pension contributions | unpaid | 797 | |||||
| Accruals | 720 | 720 | |||||
| 1,517 | 720 |
| 14 Funds | ||||||
|---|---|---|---|---|---|---|
| Balance at 1 | Incoming | Resources | Balance at 31 | |||
| April 2021 | resources t |
expended | March 2022 | |||
| Unrestricted | funds | |||||
| General | 21,308 | 9,990 | (3,130) | 28,168 | ||
| Restricted | funds | 179,187 | 340,377 | (291,222) | 228,342 | |
| Total funds | 200,495 | 350,367 | (294,352) | 256,510 | ||
| Balance at 1 | Incoming | Resources | Balance at 31 | |||
| October 2020 | resources | expended | March 2021 | |||
| Unrestricted | funds | |||||
| General | 20,901 | 4,890 | (4,482) | 21,309 | ||
| Restricted | funds | 168,679 | 143,143 | ~132.6353 | 179,187 | |
| Total funds | 189,580 | 148,033 | (137,117) | 200,496 |
| Unrestricted | Total funds at | |||
|---|---|---|---|---|
| funds | Restricted | 31March | ||
| General | funds | 2022t | ||
| Tangible | fixed assets | 11,159 | 4,087 | 15,246 |
| Current Current |
assets liabilities |
18,526 ~(1,517 |
224,255 | 242,781 (1,517) |
| Total net assets | 28,168 | 228,342 | 256,510 | |
| Unrestricted | Total funds at | |||
| funds | Restricted | 31March | ||
| General | funds | 2021 | ||
| Tangible | fixed assets | 5,097 | 3,822 | 8,919 |
| Current | assets | 16,932 | 175,365 | 192,297 |
| Current | liabilities | (720) | (720) | |
| Total net assets | 21,309 | 179,187 | 200,496 |