| Page | |||
|---|---|---|---|
| Report ofthe Trustees | 1 | to | 2 |
| Independent Examiner's Report |
|||
| Statement ofFinancial Activities | |||
| Balance Sheet | |||
| Notes to the Financial Statements | 6 | to | 11 |
| Detailed Statement ofFinancial Activities | 12 | to | 13 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | 5 | f, | f. | |||
| INCOME AND ENDOWMENTS FROM | ||||||
| Donations and legacies |
9,892 | 5,000 | 14,$92 | 13,534 | ||
| Charitable activities |
||||||
| Charitable activities |
2,605 | 2,605 | 10,700 | |||
| Other trading activities | 4,043 | 4,043 | 7430 | |||
| Investment income |
I | I | ll | |||
| Other income | 1,911 | |||||
| Total | 16,541 | 5,000 | 21,541 | 33,386 | ||
| EXPENDITURE ON | ||||||
| Raising funds | 2,029 | 2,029 | 5,126 | |||
| Charitable activities |
||||||
| Charitable activities |
8,493 | 1,900 | 10493 | 17,790 | ||
| Total | 10,522 | 1,900 | 12,422 | 22,916 | ||
| NET INCOME | 6,019 | 3,100 | 9,119 | 10,470 | ||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought forward | 16,266 | 13,789 | 30,055 | 19,585 | ||
| TOTAL FUNDS CARRIED FORWARD | 22485 | 16,889 | 39,174 | 30,055 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | f, | ||||
| FIXEDASSETS | |||||
| Tangible assets | 7 | 14,845 | 11,615 | 26,460 | 24,836 |
| CURRENT ASSETS | |||||
| Cash atbank | 16,040 | 5,274 | 21/14 | 6,659 | |
| CREDITORS | |||||
| Amounts falling due within one year |
8 | (2,443) | (2,443) | (1,440) | |
| NET CURRENT ASSETS | 13,597 | 5,274 | 18,871 | 5,219 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 28,442 | 16489 | 45/31 | 30,055 | |
| CREDITORS | |||||
| Amounts falling due afier more than one year |
9 | (6,157) | (6,157) | ||
| NET ASSETS | 22/85 | 16,889 | 39)174 | 30,055 | |
| FUNDS | |||||
| Unrestricted funds |
22,285 | 16,266 | |||
| Restricted funds | 16,889 | 13,789 | |||
| TOTAL FUNDS | 39,174 | 30,055 |
| OTHER TRADING ACTIVITIES | ||
|---|---|---|
| 2021 | 2020 | |
| Kit sales | 634 | 413 |
| Miscellaneous | 415 | |
| Event fees | 1,700 | 3,404 |
| Event sales | 3,413 | |
| Fundraising | 1/94 | |
| 4,043 | 7,230 |
| There were no trustees' expenses paid for the year ended 28 February 20 29February 2020. |
There were no trustees' expenses paid for the year ended 28 February 20 29February 2020. |
21 nor for the |
year ende |
|---|---|---|---|
| COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES | |||
| Unrestricted | Restricted | Total | |
| fundf | fundf | funds | |
| INCOME ANDENDOWS FROM | |||
| Donations and legacies |
7,636 | 5,898 | 13,534 |
| Charitable activities |
|||
| Charitable activities |
10,700 | 10,700 | |
| Other trading activities | 7,230 | 7230 | |
| Investment income |
11 | 11 | |
| Other income | 1,911 | 1,911 | |
| Total | 27,488 | 5,898 | 33,386 |
| EXPENDITURE ON | |||
| Raising funds | 4,405 | 721 | 5,126 |
| Charitable activities |
|||
| Charitable activities |
16,442 | 1,348 | 17,790 |
| Total | 20,847 | 2,069 | 22,916 |
| NET INCOME | 6,641 | 3,829 | 10,470 |
| RECONCILIATION OF FUNDS | |||
| Total funds brought forward | 9,625 | 9,960 | 19,585 |
| Notes tothe Financial Statements - continued forthe year ended 28February 2021 |
Notes tothe Financial Statements - continued forthe year ended 28February 2021 |
Notes tothe Financial Statements - continued forthe year ended 28February 2021 |
Notes tothe Financial Statements - continued forthe year ended 28February 2021 |
||
|---|---|---|---|---|---|
| COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES - continued | |||||
| Unrestricted | Restricted | Total | |||
| fund | fund | funds | |||
| 6 | |||||
| TOTAL FUNDS CARRIED FORWARD | 16,266 | 13,789 | 30,055 | ||
| 7. | TANGIBLE FIXEDASSETS | ||||
| Plant and | |||||
| machinery f |
|||||
| COST | |||||
| At 1 March 2020 | 27,296 | ||||
| Additions | 3,640 | ||||
| At 28February 2021 | 30„&t36 | ||||
| DEPRECIATION | |||||
| At 1 March 2020 | 2,460 | ||||
| Charge foryear | 2,016 | ||||
| At 28February 2021 | 4,476 | ||||
| NET BOOKVALUE | |||||
| At 28February 2021 | 26,460 | ||||
| At 29February 2020 | 24,836 | ||||
| 8. | CREDITORS: AMOUNTS FALLING DUE WITHIN | ONE YEAR | |||
| 2021 | 2020 | ||||
| Bank loans and overdratts | (see note 10) | 943 | |||
| Accrued expenses | 1&500 | 1,440 | |||
| 2,443 | 1,440 |
| CREDITORS: AMOUNTS FA | LLING DUE AFTER MORE | THAN ONE YE | AR | |
|---|---|---|---|---|
| 2021 | 2020 | |||
| Bank loans (see note 10) | 6,157 | |||
| LOANS | ||||
| An analysis ofthe maturity ofloans is given below: | ||||
| 2021 | 2020 | |||
| 8 | ||||
| Amounts falling due within one year on demand: |
||||
| Bank loans | 943 | |||
| Amounts falling between one and two years: |
||||
| Bank loans - 1-2years | 1,414 | |||
| Amounts falling due between two and five years: |
||||
| Bank loans - 2-5yeats | 4~3 | |||
| Amounts fafiing due in more than five yeats: |
||||
| Repayable by instalments: | ||||
| Bank loans more 5yr by instal | 500 | |||
| MOVEMENT IN FUNDS | ||||
| Net | ||||
| movement | At | |||
| At 1.3.20 | in funds | 28.2.21 | ||
| Unrestricted funds |
||||
| General fund | 16,266 | 6,019 | 22,285 | |
| Restricted funds | ||||
| Restricted fund | 13,789 | 3,100 | 16,889 | |
| TOTAL FUNDS | 30,055 | 9,119 | 39,174 | |
| Net movement in funds, included |
in the above are as follows: | |||
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| Unrestricted funds |
||||
| General fund | 16,541 | (10,522) | 6,019 | |
| Restricted funds | ||||
| Restricted fund | 5,000 | (1)900) | 3,100 | |
| TOTAL FUNDS | 21,541 | (12,422) | 9,119 |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1.3.19 | in funds | 29.2.20 | ||
| I | f | |||
| Unrestricted funds |
||||
| General fund | 9,625 | 6,641 | 16,266 | |
| Restricted fuads | ||||
| Restricted fund | 9,960 | 3,829 | 13,789 | |
| TOTAL FUNDS | 19,585 | 10,470 | 30,055 | |
| Comparative net movement |
in funds, included in the above are as follows: | |||
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| Unrestricted fuads |
||||
| General fund | 27,488 | (20,847) | 6,641 | |
| Restricted funds | ||||
| Restricted fund | 5,898 | (2,069) | 3,829 | |
| TOTAL FUNDS | 33,386 | (22,916) | 10,470 | |
| A current year 12months | and prior year 12months combined position is as follows: | |||
| Net | ||||
| movement | At | |||
| At 1.3.19 | in funds | 28.2.21 | ||
| f, | ||||
| Unrestricted funds |
||||
| General fund | 9,625 | 12,660 | 22485 | |
| Restricted funds | ||||
| Restricted fund | 9,960 | 6,929 | 16,889 | |
| TOTAL FUNDS | 19,585 | 19,589 | 39,174 |
| Incoming | Resources | Movement | |
|---|---|---|---|
| Iesolltces | expended | in funds | |
| 6 | |||
| Unrestricted funds |
|||
| General fund | 44,029 | (31,369) | 12,660 |
| Restricted funds | |||
| Restricted fund | 10,898 | (3,969) | 6,929 |
| TOTAL FUNDS | 54,927 | (35,338) | 19,589 |
| for the year ended 28 | February 2021 | |
|---|---|---|
| 2021 | 2020 | |
| INCOME AND ENDOWMENTS | ||
| Donations and legacies |
||
| Donations | 5,215 | 7,636 |
| Grants | 9,677 | 5,898 |
| 14,892 | 13,534 | |
| Other trading activities | ||
| Kit sales | 634 | 413 |
| Miscellaneous | 415 | |
| Event fees | 1,700 | 3,404 |
| Event sales | 3,413 | |
| Fundraising | 1494 | |
| 4,043 | 7,230 | |
| Investinent income |
||
| Deposit account interest | ||
| Charitable activities |
||
| Membership fees |
1,939 | 3,873 |
| Row fees | 666 | 6,752 |
| Ergo membership | 75 | |
| 2,605 | 10,700 | |
| Other income | ||
| Insurance claim |
1,859 | |
| General account correction | 52 | |
| 1,911 | ||
| Total incoming resources | 21441 | 33,386 |
| Other trading activities | ||
| Event fees | 1,700 | 2,616 |
| Event overheads | 329 | 2,510 |
| 2,029 | 5,126 | |
| Charitable activities |
||
| Rent &marina fees | 4,039 | 6,192 |
| Insurance | 33 | 2,541 |
| Government body memberships |
200 | 200 |
| Boatmaintenance | 298 | 2,865 |
| Carried forward | 4470 | 11,798 |
| forthe year ended | 28February 2021 | |
|---|---|---|
| 2021 | 2020 | |
| 5 | ||
| Charitable activities |
||
| Brought forward | 4,570 | 11,798 |
| Sundries | 59 | 406 |
| Rowing equipment | 1,979 | 1,427 |
| Travel expenses | 41 | 286 |
| Plant and machinery | 2,016 | 1,764 |
| 8,665 | 15,681 | |
| Support costs | ||
| Management | ||
| Accountancy | 1,500 | 1,440 |
| Publicity 41advertising | 325 | |
| Donations for support | 200 | |
| Web services | 228 | 144 |
| 1,728 | 2,109 | |
| Total resources expended | 12,422 | 22,916 |
| Net income | 9,119 | 10,470 |