OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-03-31-accounts

Dorcas Dress Project

End of Year financial report: 1st April 2020 to 31st March 2021 We started the year with a balance of £677

This is our fifth year as a charity. We started the year with the hope of starting new hubs but were struck with the sudden challenges of the COVID 19 pandemic. This provided us an opportunity to fundraise. We received £1566 in donations to enable 10 dressmaking volunteers to help us make 100 outfits for NHS workers within the Cotswold area. The cost of making the scrubs was £470, raising us £1096. This generated a gift aid claim of £172.

Maria stepped down as a trustee in June 2020 as there was a potential conflict of interest.

This activity provided us a promotion opportunity where we advertised some of our current stock on social media, we sold 8 dress raising £649. We also received a donation of £25 to help us provide a hand sewing kit for a new trainee. We also received two sewing machines and some sewing sundries as donations which we refurbished and sold on raising £118. We also received £26 from Amazon core for sales donations from sales through their website.

We received a £10000 Covid pandemic relief grant from the National Lottery Funding with support from the Nicodemus Trust. The Nicodemus Trust have received £5000 to provide us with training into managing, organising and project planning as well as having good governance, reporting and writing funding and grant bids.

The remaining £5000 is on reserve to pay for workshop organization. This involves Maria producing a full online learning package for new trainees. We have currently got 3 UK hubs training with us. One in Shropshire, one in Leicester and one in Berkshire. We have 8 volunteers across the hubs. The sewing hub in Shropshire is ready to receive trainees, we are currently looking to promote these opportunities in their local press. The Berkshire hub has 2 trained trainers and a commitment from their housegroup and vicar to support the development of a hub. The hub in Leicester has received resources and materials and access to the online learning hub.

The sewing hub in Nigeria has started up again, however we are waiting for them to register on our learning platform so we can forward them additional labels for the products they make.

Our closing balance is £6808 of which the following is reserved:

Remaining £5000 from the NLF grant for payment of workshop organization and development services received and due.

Leaving an unreserved balance of £1808

INCOME & EXPENDITURE

2020/2021 1st April 2020 31st March 2021

FINANCIAL YEAR

FINANCIAL YEAR 2020/2021
Start date: 1st April 2020
End date: 31st March 2021
Income
Balance in ACCOUNTS 677.37
Sales of stock £ 648.29
Gifts and donations £ 11,726.67
Gift aid claims £ 172.62
Deposits and returns £ -
TOTAL INCOME 13224.95
Expenditure
Fundraising costs £ 496.59
Loan equipment costs (e.g. sewing machines, irons, £ 398.34
boards)
HUB expenses including training £ 171.83
Sales costs including carriage £ 53.70
Dress/accessory components including labels, £ 45.74
thread, fabric.
Contracted work for beneficiaries £ -
Charity headoffice running costs £ 5,240.66
Marketing & Promotion £ 10.00
TOTAL DIRECT EXPENSES £ 6,416.86

END OF YEAR BALANCE

6808.09

1

2020/21
Description of entry BANK STATEMENT
DATE OR PAYPAL
DATE
Pending
transactions /
credit notes
etc
Petty
cash
transactio
ns
Bank
transactions
PayPal TRANSFERW
ISE Niara
**Sales of stock ** Gifts /grants and Gift Aid claims Deposits / retu Drawings Fundraising
costs
Loan
equipment
costs (e.g.
sewing
machines,
irons, boards)
HUB
expenses
including
training
Sales costs
including
**carriage **
Dress/accesso
ry
components
including
labels, thread,
fabric.
Contracted
work for
beneficiaries
Charity
headoffice
running costs
Marketing &
Promotion
Lastyears figures costingbalances -
£
677.37
£
-
£
1
01/04/2020
Thisyears figures
donation from AS
01/04/2020
£0.00 -
£
6,808.09
£
0.00

£ 98.40
4398.50 648.29
£
11,726.67
£
98.40
£
172.62
£
-
£
-
£
496.59
£

398.34
£
171.83
£
53.70
£
45.74
£
-
£
5,240.66
£
10.00
£
2
3
4
01/04/2020
01/04/2020
01/04/2020
roll of flat elastic for scrubs
50m cotton tape for scrubs
40m sheeting for scrubs
01/04/2020
01/04/2020
01/04/2020
-£ 11.94
-£ 6.20
-£ 76.24
11.94
£
6.20
£
76.24
£
5 05/04/2020 donation for delivery of scrubs DS 05/04/2020 £ 18.95 18.95
£
6 05/04/2020 naked labels x300 08/04/2020 y -£ 36.98 -£ 22.97 59.95
£
7 06/04/2020 donation from SS 06/04/2020 £ 24.45 24.45
£
8 06/04/2020 donation from RT 06/04/2020 y £ 25.00 25.00
£
9 07/04/2020 donation from MW 07/04/2020 y £ 50.00 50.00
£
10 07/04/2020 donation from MR 07/04/2020 £ 49.10 49.10
£
11 07/04/2020 donation from MC 07/04/2020 £ 49.10 49.10
£
12 08/04/2020 donation from AD 08/04/2020 £ 98.40 98.40
£
13 08/04/2020 donation from SDfor delivery scrubs 08/04/2020 £ 11.17 11.17
£
14 08/04/2020 donation from PBW 08/04/2020 £ 49.10 49.10
£
15 09/04/2020 donation from GK 09/04/2020 £ 49.10 49.10
£
16 09/04/2020 donation from PBW 09/04/2020 y £ 50.00 50.00
£
17 10/04/2020 donation from IS 10/04/2020 £ 24.45 24.45
£
18
10/04/2020
donation from PMJ
10/04/2020
£ 24.45
24.45
£

19
20
12/04/2020
12/04/2020
donationfrom ML
100m of pale pink cotton fabric
12/04/2020
12/04/2020
£ 24.45
-£ 85.49
24.45
£
85.49
£
21 12/04/2020 donation from RS 12/04/2020 £ 49.10 49.10
£
22 14/04/2020 donation from SSL 14/04/2020 y £ 25.00 25.00
£
23 14/04/2020 donation from B 14/04/2020 y £ 25.00 25.00
£
24 14/04/2020 donation from JCS 14/04/2020 £ 24.45 24.45
£
25 14/04/2020 donation from AW 14/04/2020 £ 49.10 49.10
£
26 14/04/2020 donation from DS for delivery of scrubs 14/04/2020 £ 11.37 11.37
£
27 14/04/2020 ziplock bags for packaging products 14/04/2020 -£ 36.69 18.35
£
18.34
£
28 15/04/2020 donationfrom TC 15/04/2020 £ 24.45 24.45
£
29 15/04/2020 donation from BC 15/04/2020 £ 24.45 24.45
£
30 15/04/2020 39m sheeting for scrubs 15/04/2020 -£ 96.72 96.72
£
31 16/04/2020 donation from LB 16/04/2020 y £ 50.00 50.00
£
32 17/04/2020 donation from AL for scrubs 17/04/2020 y £ 87.15 87.15
£
33 20/04/2020 donation from GP 20/04/2020 y £ 25.00 25.00
£
34 20/04/2020 donation from SB 20/04/2020 £ 98.40 98.40
£
35 21/04/2020 donation from TR 21/04/2020 £ 49.10 49.10
£
36 22/04/2020 donation from KL 22/04/2020 £ 14.59 14.59
£
37 23/04/2020 transfer funds 23/04/2020 y £ 530.08 -£ 530.08
38 13/04/2020 100m cotton fabric for scrubs 24/04/2020 y -£ 85.49 85.49
£
39 25/04/2020 DPD local online 29/04/2020 y -£ 15.89 15.89
£
40 25/04/2020 DPD local online 29/04/2020 y -£ 8.99 8.99
£
41 27/04/2020 donation MT 27/04/2020 y £ 130.00 130.00
£
42 30/04/2020 My Hermes 05/05/2020 y -£ 4.65 4.65
£
43 04/05/2020 donation DL 04/05/2020 £ 24.45 24.45
£
44 21/05/2020 Amazon core donation 21/05/2020 y £ 5.00 5.00
£
45 29/05/2020 Broadshire, donation 29/05/2020 y £200.00 200.00
£
46 02/06/2020 MyHermes 02/06/2020 -£ 3.62 3.62
£
47 02/06/2020 MyHermes 02/06/2020 -£ 3.62 3.62
£
48 02/06/2020 MyHermes 02/06/2020 -£ 3.62 3.62
£
49 02/06/2020 MyHermes 02/06/2020 -£ 3.62 3.62
£
50 10/06/2020 MyHermes 10/06/2020 -£ 5.57 5.57
£
51 12/06/2020 Dress saleKH 12/06/2020 £ 82.62 82.62
£
52 15/06/2020 MyHermes 15/06/2020 -£ 3.62 3.62
£
53 18/06/2020 Dress sale-CollaredLtd 18/06/2020 y £ 84.45 84.45
£
54 26/06/2020 Dress saleHB 26/06/2020 £ 82.62 82.62
£
55 26/06/2020 MyHermes 26/06/2020 -£ 5.62 5.62
£
56 30/06/2020 RT -dress sale 30/06/2020 y £ 84.00 84.00
£
57 01/07/2020 MyHermes 01/07/2020 -£ 5.52 5.52
£
58 01/07/2020 transfer funds 01/07/2020 y £154.68 -£154.68
59 01/07/2020 Totally giving gift aid claim 07/07/2020 y £ 172.62 172.62
£
60 16/07/2020 safeguarding training- leadfor 2staff 05/08/2020 y -£ 48.00 48.00
£
61 02/07/2020 dress sale SJ 02/07/2020 £72.76 72.76
£
62 03/07/2020 myhermes-postage to SJ 03/07/2020 -£ 5.47 5.47
£
63 09/07/2020 sample dress sent toKH 09/07/2020 -£ 5.47 5.47
£
64 20/07/2020 sample dress to (Wokingham) 20/07/2020 -£ 5.47 5.47
£
65 20/07/2020 sample dress toHope Oswestry 20/07/2020 -£ 5.47 5.47
£
66 06/08/2020 sample dressesreturned towokingham 06/08/2020 -£ 6.72 6.72
£
67 06/08/2020 dress sale postage toKH 06/08/2020 -£ 5.42 5.42
£
68 06/08/2020 letterto bankto change accountname 06/08/2020 -£ 0.76 0.76
£
69 17/08/2020 myhermes 17/08/2020 -£4.92 4.92
£
70 29/08/2020 spoolstand 29/08/2020 -£ 6.12 6.12
£
71 31/08/2020 facebook 31/08/2020 -£10.00 10.00
£
72 07/09/2020 Pfaffsewingmachine 09/09/2020 y -£ 97.45 -£16.94 114.39
£
73 05/09/2020 sewingmachine bobbincase 09/09/2020 y -£ 6.29 6.29
£
74 09/09/2020 sewingmachine pedal 14/09/2020 y -£20.00 20.00
£
75 10/09/2020 electric plugs (UK) 15/09/2020 y -£ 7.99 7.99
£
76 13/09/2020 100xsewingmachineneedles 16/09/2020 y -£22.45 22.45
£
77 13/09/2020 25machine bobbins 16/09/2020 y -£ 6.15 6.15
£
78 13/09/2020 embroidery scissorsx4 16/09/2020 y -£10.85 10.85
£
79 13/09/2020 measuring gaugex2 16/09/2020 y -£ 6.36 6.36
£
80 13/09/2020 pfaffsewingmachine 16/09/2020 y -£ 28.00 28.00
£
81 13/09/2020 10x oil bottles 16/09/2020 y -£ 7.22 7.22
£
82 13/09/2020 6x soft cleaning brushes 16/09/2020 y -£ 6.58 6.58
£
83 14/09/2020 postage for sewing machine 16/09/2020 y -£ 7.50 7.50
£
84 21/09/2020 10x sewing tool tins 21/09/2020 y -£ 28.95 28.95
£
85 21/09/2020 6x measuring tapes 21/09/2020 y -£ 6.72 6.72
£
86 21/09/2020 10xboxes ofpins 21/09/2020 y -£12.99 12.99
£
87 21/09/2020 4xaluminiumsewing gauges 21/09/2020 y -£12.92 12.92
£
88 21/09/2020 2xembroidery scissors 21/09/2020 y -£ 9.98 9.98
£
89 21/09/2020 3xtensiongauges 21/09/2020 y -£4.70 4.70
£
90 21/09/2020 AMAZONCOREdonation 13/08/2020 y £ 6.46 6.46
£
91 21/09/2020 Busby-black linendress sale 20/07/2020 y £104.00 104.00
£
92 21/09/2020 2xpfaffsewingmachines 21/09/2020 y -£156.46 156.46
£
93 01/10/2020 £488.84errortransaction withebay-personalpr 23/9 and1/10/20 y £-
94 23/09/2020 query-seeline 84and118 23/09/2020 -£28.95 28.95
£
95 05/10/2020 refund 05/10/2020 £ 6.29 6.29
96 06/10/2020 refundforbobbins 06/10/2020 £ 6.15 6.15
97 12/10/2020 purchase ofdressesfromST 12/10/2020 £137.84 137.84
£
98 11/11/2020 £51.07errortransaction withebayforsale ofgrid 11/11/2020 £-
99 11/11/2020 cashtransfer 11/11/2020 done £ 6.74 -£ 6.74
## 16/11/2020 Amazoncore donation 16/11/2020 £7.08 7.08
£
## 03/10/2020 donation from DG 03/10/2020 £24.45 24.45
£
## 01/10/2020 sale ofJanome sewingmachine toRB 01/10/2020 £43.18 43.18
£
## 10/10/2020 refund torebecca brailleforbroken machine (ha d
10/10/2020
-£ 43.38 43.38
£
## 02/10/2020 myhermes 02/10/2020 done -£ 8.92 8.92
£
## 04/10/2020 sewingmachine bobbinsforpfaff 04/10/2020 done -£4.10 4.10
£
## 04/10/2020 purchase ofbobbins 04/10/2020 -£ 6.29 6.29
£
## 04/10/2020 ebay-packof 10 double skincard board packin g
04/10/2020
done -£21.90 21.90
£
## 08/10/2020 sale ofpfaff 280machine 08/10/2020 £ 69.81 69.81
£
## 08/10/2020 myhermes-delivery of Pfaff 280machine to buy 08/10/2020 done -£11.12 11.12
£
## 14/10/2020 myhermes-parcel 1to Oswestry-sewingmachi 14/10/2020 done -£12.52 12.52
£
## 14/10/2020 myhermes-parcel 2toOswestry-sewingmachin 14/10/2020 done -£12.52 12.52
£
## 30/10/2020 ebay-sewing threadx10reelsforOswestryhub 30/10/2020 -£ 9.95 9.95
£
## 11/11/2020 sale ofbobbinthroughebay 11/11/2020 £ 5.29 5.29
£
## 15/11/2020 £184.18 errortransaction withebayforsale ofo 15/11/2020 £184.18
## 17/11/2020 postage ofbobbinsfromenvy sale 17/11/2020 deon -£2.18 2.18
£
## 17/11/2020 funds transferred 17/11/2020 £187.29 -£187.29
## 17/11/2020 refundfrom MSforcredit 17/11/2020 -£184.18
## 17/11/2020 double claim line 94 17/11/2020 £28.95 28.95
## 20/11/2020 National Lotteryfunding £ 10,000.00 10,000.00
£
## 24/11/2020 Nicodemus trust -£ 5,000.00 5,000.00
£
## 23/11/2021 refundfrom MyHermesfordamaging oursewingmachinewe sold £ 38.92 38.92
## 11/12/2020 Intellectualproperty office-design registration -£70.00 70.00
£
## 18/01/2021 CMS- MAdeposit -£100.00 100.00
£
## 05/01/2021 myhermes -£12.52 12.52
£
## 09/02/2021 myhermes-paperworksent to Oswestryhub -£ 3.62 3.62
£
## 09/02/2021 myhermes paperworksent toLeicester hub -£ 3.62 3.62
£
## 09/02/2021 printing of handouts and patternsforoswestry andleicester hub -£14.80 14.80
£
## 11/02/2021 Amazoncore £7.67 7.67
£
## 21/03/2021 stiketslabelsfor Nigeria -£ 8.24 -£19.16 27.40
£
##
##

2

ASSETS (FIXED)

PRODUCT Original cost Fixed asset value Year of purchase Life span Depriation in
in 2020/21 (in years) 2020/21
pfaff sewing machine 1 £114.39 £80.00 2020-21 2
pfaff sewing machine 2 35.5 £80.00 2020-21 2
pfaff sewing machine 3 78.23 £80.00 2020-21 2
pfaff sewing machine 4 78.23 £80.00 2020-21 2
pfaff sewing machine 5 £76.95 £80.00 2020-21 2
pfaff sewing machine 6 £54.00 £80.00 2020-21 2
TOTAL £322.91 £400.00 0
ASSETS (CURRENT)
Debtors (unpaid invoices, grants or funding confirmed and promised but waiting to be received)
Reference Date generated Total
Bank balance
TOTAL £0.00

3

CURRENT LIABILITIES

CREDITORS: short term (payments DDP is waiting to pay)

is waiting to pay)
Reference Total to pay
Expenses to Maria £ 76.95
Expenses to Maria £ 54.00

TOTAL £130.95

SPONSORSHIP YET TO HONOUR Reference Total to pay

TOTAL £0.00

DEPOSITS (holding of funds) Reference Total to pay

TOTAL £0.00 CONTRACTED PIECE WORK - yet to be requested Reference Total to pay

TOTAL £0.00

4

BALANCE SHEET

FINANCIAL YEAR

2020/2021

Start date: 1st April 2020 End date: 31st March 2021

Fixed Assets
Current Assets
Debtors
Account balance
Petty cash
Current Liabilities
Creditors (short term yet to be paid)
Sponsorships yet to honour
Deposits
Contracted piece work - yet to be
requested
Current Assets less Current
Liabilities
Total Assets less Current Liabilities
Capital & Reserves
Reserves (funds set aside of upcoming
or current projects)
Profit & Loss Account
£400.00
£0.00
£6808.09
£0.00
£130.95
£0.00
£0.00
£0.00
£6677.14
£7077.14
£0.00
£6808.09
£400.00
£0.00
£6808.09
£0.00
£7077.14
£0.00
£6808.09

5