OpenCharities

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

2021-02-28-accounts

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