| 31.7.21 | 31.7.20 | |||
|---|---|---|---|---|
| Unrestricted | Total | |||
| fund | funds | |||
| Notes | ||||
| INCOME AND ENDOWMENTS FROM | ||||
| Donations aod legacies | 811 | 978 | ||
| Charitable activities |
||||
| Hire ofcommunity hag |
21,982 | 11,789 | ||
| Other trading activities | 10,061 | 26,505 | ||
| Investment income |
41 | 4 | ||
| Other income | 3,394 | |||
| Total | 32,895 | 42,670 | ||
| EXPENDITURE ON | ||||
| Raising funds | ||||
| Raising donations and legacies |
7,384 | 9,287 | ||
| Other trading activities | 1,362 | |||
| 7484 | 10,649 | |||
| Charitable activities |
||||
| Hire ofcommunity hall |
29,577 | 30,751 | ||
| Total | 36,961 | 41,400 | ||
| NET INCOME/(EXPENDITURE) | (4,066) | 1,270 | ||
| RECONCILIATION | OF FUNDS | |||
| Total funds brought forward | 46@46 | 45,076 | ||
| TOTAL FUNDS CARRIED FORWARD | 42,280 | 46,346 |
| Balance Sheet 31July 2021 |
|||
|---|---|---|---|
| 31.7.21 | 31.7.20 | ||
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | 8 | ||
| CURRENT ASSETS | |||
| Debtors | 13 | 84 | |
| Cash at bank | 43,720 | 47,875 | |
| 43,720 | 47,959 | ||
| CREDITORS | |||
| Amounts falling due within one year |
14 | (1,440) | (1,613) |
| NET CURRENT ASSETS | 42,280 | 46,346 | |
| TOTAL ASSETSLESSCURRENT | |||
| LIABILITIES | 42,280 | 46,346 | |
| NET ASSETS | 42,280 | 46,346 | |
| II'UNDS | 15 | ||
| Unrestricted funds |
42480 | 46,346 | |
| TOTAL FUNDS | 42&280 | 46,346 |
| DONATIONS AND LEGACIES |
|||
|---|---|---|---|
| 31.7.21 | 31.7.20 | ||
| Gifts | (2) | ||
| Donations received |
240 | ||
| Community fridge donations |
156 | ||
| Subscriptions R memberships | 417 | 978 | |
| 811 | 978 | ||
| 3. | OTHER TRADING ACTIVITIES | ||
| 31.7.21 | 31.7.20 | ||
| K | |||
| Hire ofcommunity hall |
9,851 | 18,087 | |
| Properly rental income |
210 | 8,418 | |
| 10,061 | 26,505 | ||
| 4. | INVESTMENT INCOME | ||
| 31.7.21 | 31.7.20 | ||
| Deposit account interest | 41 | 4 |
| 5. | INCOME FROM | CHARITABLE ACTIVITIES | CHARITABLE ACTIVITIES | CHARITABLE ACTIVITIES | ||||
|---|---|---|---|---|---|---|---|---|
| 31.7.21 | 31.7.20 | |||||||
| Activity | ||||||||
| Grants & Small Business | Jt | |||||||
| JRS | Hire ofcommunity | hall | 21,982 | 11,789 | ||||
| Grants received, included | in the | above, are as follows: | ||||||
| 31.7.21 | 31.7.20 | |||||||
| BCPCouncil Grants | 817,669.21 | |||||||
| HMRC JRS Grants | total 5 4,312.68 | |||||||
| RAISING DONATIONS AND | LEGACIES | |||||||
| 31.7.21 | 31.7.20 | |||||||
| f | ||||||||
| Community fridge |
project costs | 2,713 | 782 | |||||
| Building k grounds | maintenance | 4,199 | 7,633 | |||||
| Materials 8:equipment | 50 | |||||||
| Cleaning materials |
tie services | 472 | 822 | |||||
| 7,384 | 9,287 | |||||||
| 7. | OTHER TRADING ACTIVITIES | |||||||
| 31.7.21 | 31.7.20 | |||||||
| Support costs | 1,362 | |||||||
| 8. | CHARITABLE ACTIVITIES | COSTS | ||||||
| Support | ||||||||
| Direct | costs (see | |||||||
| Costs | note 9) | Totals | ||||||
| Hire ofcommunity | hall | 24,942 | 4,635 | 29477 |
| Governance | ||||||
|---|---|---|---|---|---|---|
| Management | resources | costs | Totals | |||
| Hire | ofcommunity | hall | 2,022 | 406 | 2407 | 4,635 |
| STAFFCOSTS | ||||||
|---|---|---|---|---|---|---|
| 31.7.21 | 31.7.20 | |||||
| Wages and salaries | 12,853 | 13,166 | ||||
| Social security costs | 307 | |||||
| Other pension costs | 170 | 120 | ||||
| 13430 | 13,286 | |||||
| The average monthly | number ofemployees | during the year was as follows: | ||||
| 31.7.21 | 31.7.20 | |||||
| Caretaker | I | I | ||||
| Cleaner | I | 1 | ||||
| No employees received emoluments |
in excess of560,000. | |||||
| COMPARATIVES | FOR THE STATEMENT OF FINANCIAL ACTIVITIES | |||||
| Unrestricted | ||||||
| fund | ||||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
978 | |||||
| Charitable activities |
||||||
| Hire ofcommunity | hall | 11,789 | ||||
| Other trading activities | 26,505 | |||||
| Investment income |
4 | |||||
| Other income | 3,394 | |||||
| Total | 42,670 | |||||
| EXPENDITURE ON | ||||||
| Raising funds | ||||||
| Raising donations and legacies |
9,287 | |||||
| Page10 | continued. | .. |
| Unrestricted | Unrestricted | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| fund | |||||||||||||
| Other trading activities | 1,362 | ||||||||||||
| 10,649 | |||||||||||||
| Charitable activities |
|||||||||||||
| Hire ofcommunity hall |
30,751 | ||||||||||||
| Total | 41,400 | ||||||||||||
| NET INCOME | 1370 | ||||||||||||
| RECONCILIATION | OF FUNDS | ||||||||||||
| Total funds brought forward | 45,076 | ||||||||||||
| TOTAL FUNDS CARRIED FORWARD | 46,346 | ||||||||||||
| 13. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE | YEAR | |||||||||||
| 31.7.21 | 31.7.20 | ||||||||||||
| Other debtors | 84 | ||||||||||||
| Debtors (including trade |
debtors | and loans receivable) | are | measured | on | initial recognition | at | settlement | accoun | ||||
| after any trade discounts | or amount | advanced | by the charity. | Substxluently, | they are measured | at the cash | or othe | ||||||
| consideration expected |
to be received. | ||||||||||||
| 14. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||||||||
| 31.7.21 | 31.7.20 | ||||||||||||
| Social security and other | taxes | 84 | |||||||||||
| Other creditors | 89 | ||||||||||||
| Accountancy | 1,440 | 1,440 | |||||||||||
| 1,440 | 1,613 |
| 15. | MOVEMENT IN FUNDS | MOVEMENT IN FUNDS | ||||||
|---|---|---|---|---|---|---|---|---|
| Net | ||||||||
| movement | At | |||||||
| At 1.8.20 | in funds | 31.7.21 | ||||||
| Unrestricted | funds | |||||||
| General fund | 46,346 | (4,066) | 42480 | |||||
| TOTAL FUNDS | (4,066) | 42480 | ||||||
| Net movement | in funds, included | in the above | are as follows: | |||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds f |
||||||
| Unrestricted | funds | |||||||
| General fund | 32,895 | (36,961) | (43)66) | |||||
| TOTAL FUNDS | 32,895 | (36,961) | (4,066) | |||||
| Comparatives | for movement | in | funds | |||||
| Net | ||||||||
| movement | At | |||||||
| At 1.8.19 | in funds | 31.7.20 | ||||||
| Unrestricted | funds | |||||||
| General fund | 45,076 | 1,270 | 46,346 | |||||
| TOTAL II'UNDS | 45,076 | 1,270 | 46,346 | |||||
| Comparative | net movement | in | funds, included | in the above are as follows: | ||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| Unrestricted | funds | |||||||
| General fund | 42,670 | (41,400) | 1,270 | |||||
| TOTAL FUNDS | 42,670 | (41,400) | 1,270 |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1.8.19 | in funds | 31.7.21 | ||
| f | ||||
| Unrestricted | funds | |||
| General fund | 45,076 | (2,796) | 42,280 | |
| TOTAL FUNDS | 45,076 | (2,796) | 42,280 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| Unrestricted | funds | |||
| General fund | 75,565 | (78,361) | (2,796) | |
| TOTAL FUNDS | 75,565 | (78,361) | (2,796) |
| Detailed Statement ofFinancial Activities for the Year Ended 31July 2021 |
||
|---|---|---|
| 31.7.21 | 31.7.20 | |
| Unrestricted | Total | |
| funds | funds | |
| INCOME AND ENDOWMENTS | ||
| Donations and legacies |
||
| Gifts | (2) | |
| Donations received | 240 | |
| Community fridge donations |
156 | |
| Subscriptions & memberships |
417 | 978 |
| 811 | 978 | |
| Other trading activities | ||
| Hire ofcommunity hall |
9JI51 | 18,087 |
| Properly rental income |
210 | 8,41$ |
| 10,061 | 26,505 | |
| Investment income |
||
| Deposit account interest | 41 | |
| Charitable activities |
||
| Grants &Small Business &JRS | 21,982 | 11,789 |
| Other income | ||
| Insurance claim |
3,394 | |
| Total incoming resources | 32JI95 | 42,670 |
| EXPENDITIJRE | ||
| Raising donations and legacies |
||
| Community fridge project costs |
2,713 | 782 |
| Building &grounds maintenance |
4,199 | 7,633 |
| Materials &equipment | 50 | |
| Cleaning materials &,services |
472 | 822 |
| 7484 | 9,2$7 | |
| Charitable activities |
||
| Wages - cleaner &caretaker | 12JI53 | 13,166 |
| Social security | 307 | |
| Pensions | 170 | 120 |
| Rates aud water | 1,328 | 1,527 |
| Light and heat | 95928 | 11,583 |
| Telephone | 84 | 220 |
| Postage and stationery | 114 | |
| Carried forward | 24,784 | 26,616 |
| for the Year E | nded 3 | 1July 2021 | ||
|---|---|---|---|---|
| 31.7.21 | 31.7.20 | |||
| Unrestricted | Total | |||
| funds | funds | |||
| Charitable activities |
||||
| Brought forward | 24,784 | 26,616 | ||
| Advertising | 194 | |||
| Sundries | 376 | |||
| 24,942 | 27,186 | |||
| Support costs | ||||
| Management | ||||
| Insurance | 2,022 | 1,362 | ||
| Human resources |
||||
| Music PRS dt | licences | 406 | 500 | |
| Governance | casts | |||
| Accountancy, | payroll | dt legal fees | 2407 | 2,495 |
| Legal k.professional | fees | 570 | ||
| 2407 | 3,065 | |||
| Total resources | expended | 36,961 | 41,400 | |
| Net income | (4,066) | 1,270 |